Financial statements |
Previous | 92 of 113 | Next |
|
small (250x250 max)
medium (500x500 max)
Large
Extra Large
large ( > 500x500)
Full Resolution
|
This page
All
|
Financial Management Division NORTH CAROLINA DEPARTMENT OF TRANSPORTATION FINANCIAL STATEMENTS FISCAL YEAR 2009-2010 Mark L. Foster MARCH 31, 2010 Chief Financial Officer I. HIGHWAY FUND EXHIBIT A BALANCE SHEET EXHIBIT B1 STATEMENT OF FEES, TAXES AND OTHER EXHIBIT B2 STATEMENT OF PARTICIPATION REVENUE EXHIBIT C STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES EXHIBIT D STATEMENT OF CASH FLOW FROM FUTURE YEARS EXHIBIT E EXHIBIT F STATEMENT OF FEDERAL FORWARD FUNDING EXHIBIT G1 EXHIBIT G2 EXHIBIT G3 EXHIBIT H EXHIBIT I STATEMENT OF COMPARATIVE INTERNAL ORDER BALANCES EXHIBIT J AND REINVESTMENT ACT (ARRA) PROJECTS STATEMENT OF EXPENSES AND REVENUES FOR AVIATION FUND STATEMENT OF ALLOTMENTS, EXPENDITURES, AND RECEIPTS FOR AMERICAN RECOVERY NORTH CAROLINA DEPARTMENT OF TRANSPORTATION TABLE OF CONTENTS SUMMARY OF GARVEE BOND FUND AVAILABILITY AND ALLOCATIONS STATEMENT OF GARVEE BOND PROJECTS BY CATEGORY STATEMENT OF ALLOTMENTS, EXPENDITURES, AND RECEIPTS FOR GARVEE BOND PROJECTS STATEMENT OF EXPENSES AND REVENUES FOR EQUIPMENT FUND II. HIGHWAY TRUST FUND EXHIBIT A BALANCE SHEET EXHIBIT B1 STATEMENT OF FEES, TAXES AND OTHER EXHIBIT B2 STATEMENT OF PARTICIPATION REVENUE EXHIBIT C STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES EXHIBIT D STATEMENT OF CASH FLOW FROM FUTURE YEARS EXHIBIT E STATEMENT OF TRANSFERS FOR TRANSPORTATION IMPROVEMENT PLAN PROJECTS EXHIBIT F SUMMARY OF BOND FUND AVAILABILITY, ALLOTMENTS AND EXPENDITURES III. HIGHWAY FUND AND HIGHWAY TRUST FUND SUB RECIPIENT SHARE SCHEDULE 1 STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS, REVENUES AND EXPENDITURES SCHEDULE 2 STATEMENT OF SUB-RECIPIENT SHARE REVENUES AND EXPENDITURES LIFE TO DATE IV. STATE INFRASTRUCTURE BANK EXPLANATION FOR THE DEVELOPMENT AND PURPOSE OF SIB EXHIBIT A BALANCE SHEET EXHIBIT B STATEMENT OF REVENUES EXHIBIT C LOAN STATEMENT NARRATIVE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION TABLE OF CONTENTS V. SPECIAL FUNDS EXPLANATION FOR THE DEVELOPMENT AND PRESENTATION OF SPECIAL REVENUES EXHIBIT A SPECIAL REGISTRATION PLATE ACCOUNT - NARRATIVE EXHIBIT A1 BALANCE SHEET EXHIBIT A2 DISBURSEMENT LEDGER EXHIBIT B COLLEGIATE & CULTURAL ATTRACTION PLATE ACCOUNT - NARRATIVE EXHIBIT B1 BALANCE SHEET EXHIBIT B2 DISBURSEMENT LEDGER EXHIBIT C SAFETY RESPONSIBILITY DEPOSITORY ACCOUNT - NARRATIVE EXHIBIT C1 BALANCE SHEET EXHIBIT C2 DISBURSEMENT LEDGER EXHIBIT D DRUG FORFEITURE FUND - NARRATIVE EXHIBIT D1 BALANCE SHEET EXHIBIT D2 DISBURSEMENT LEDGER VI. NORTH CAROLINA TURNPIKE AUTHORITY - COMPONENT UNIT OF THE DEPARTMENT OF TRANSPORTATION EXHIBIT A BALANCE SHEET EXHIBIT B1 STATEMENT OF REVENUE EXHIBIT B2 STATEMENT OF PARTICIPATION REVENUE EXHIBIT C STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES EXHIBIT D STATEMENT OF FEDERAL FORWARD FUNDING NARRATIVE TABLE OF CONTENTS NORTH CAROLINA DEPARTMENT OF TRANSPORTATION EXHIBIT A Cash Cash in Bank - Loans, Postage, Other Accounts 4,658,199.7 9 Investments with Fiscal Agent 2008 0.97 Investments with Fiscal Agent 2010 194,148,369.24 State Treasurer Bank Balance 1,070,071,192.18 Total Cash 1 ,268,877,762.18 Accounts Receivable 2 6,106,939.41 Due from Other Funds 3 20,034.16 Other Receivables 1 36,214.77 Inventory 7 7,216,564.18 Other Current Assets 3 ,166,088.02 Total Current Assets 1,375,823,602.72 Capital Assets 1,006,442,881.16 Long Term Debt 434,825,000.00 Total Non Current Assets 1,441,267,881.16 Total Assets 2,817,091,483.88 Accounts Payable 2 4,679,999.90 Intergovernmental Payable 2 5,726,295.29 Garvee Bonds Payable 2008 2 03,150,000.00 Garvee Bonds Payable 2010 2 31,675,000.00 Due to Other Funds 1 ,537,922.09 Other Liabilities 4 4,026,491.17 Total Liabilities 530,795,708.45 Reserves and Allowances 45,838,592.81 Retained Earnings 614,214,151.24 Investment in Property 856,572,598.50 Fund Balance 6 01,116,980.81 Revenues 2,383,704,539.09 Expenditures (2,215,151,087.02) Change in Fund Balance Year to Date 1 68,553,452.07 Total Fund Balance 769,670,432.88 Total Liabilities and Fund Balance 2,817,091,483.88 BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND EXHIBIT B1 Page 1 of 6 MONTH YEAR TO DATE MONTH YEAR TO DATE YEAR TOTAL YEAR TO DATE MOTOR VEHICLE REVENUE: TRUCK LICENSES 1 3,431,213.19 9 4,600,573.70 1 2,814,898.90 9 8,530,961.00 1 37,680,000.00 1 01,224,359.37 ( 6,623,785.67) MAIL REGISTRATION RENEWAL FEE 8 0,044.00 6 77,286.00 1 16,549.00 8 95,955.00 - - 677,286.00 STAGGERED REGISTRATION 1 8,889,203.61 1 38,426,859.37 1 8,156,511.58 1 42,395,978.68 2 02,220,000.00 1 47,879,482.18 ( 9,452,622.81) GASOLINE TAX 8 4,914,720.88 8 48,007,620.88 8 4,061,089.91 8 32,633,614.66 1 ,108,460,000.00 8 27,755,616.52 20,252,004.36 LESS: WILDLIFE REFUND - (1,917,732.00) - (1,922,692.00) - - ( 1,917,732.00) SUB TOTAL GAS TAX 8 4,914,720.88 8 46,089,888.88 8 4,061,089.91 8 30,710,922.66 1 ,108,460,000.00 8 27,755,616.52 18,334,272.36 GASOLINE TAX - LUST FUND 1 ,423,009.77 1 4,372,972.29 1 ,428,253.75 1 4,214,137.35 - - 14,372,972.29 GASOLINE TAX LUST FUND TRANSFERRED OUT (1,423,009.77) (14,372,972.29) (1,428,253.75) (14,214,137.35) - - ( 14,372,972.29) GASOLINE TAX GF INSPECTION TAX 6 7,570.40 5 44,038.13 6 4,247.36 4 76,157.45 - - 544,038.13 GASOLINE TAX GF TRANSFERRED OUT (67,570.40) (544,038.13) (64,247.36) (476,157.45) - - ( 544,038.13) GASOLINE INSPECTION TAX - HF 1 ,046,265.26 1 0,483,097.08 1 ,079,602.07 1 0,127,085.89 1 3,440,000.00 9 ,953,321.55 529,775.53 REGISTRATION FEES 3 55,165.50 2 ,558,075.64 3 28,228.00 2 ,658,426.70 3 ,680,000.00 2 ,782,282.74 ( 224,207.10) DRIVER LICENSE FEES 1 1,150,314.50 9 4,584,352.73 1 1,861,144.07 9 7,947,821.05 1 35,920,000.00 1 02,678,358.12 ( 8,094,005.39) AUTO SAFETY EQUIP. INSPECTION FEES 1 57,784.51 9 46,656.80 8 3,413.50 1 ,096,355.01 1 ,510,000.00 1 ,163,973.12 ( 217,316.32) FINANCIAL SECURITY RESTORATION FEES 5 92,852.00 4 ,005,183.00 5 44,028.00 4 ,101,922.70 5 ,600,000.00 4 ,156,868.56 ( 151,685.56) LIEN RECORDING FEES 2 1,630.00 1 83,805.00 2 6,563.00 1 85,120.00 2 60,000.00 1 98,936.94 ( 15,131.94) EXHAUST EMISSION INSPECTION 2 15,056.05 1 ,420,449.93 1 66,304.85 1 ,695,695.67 2 ,340,000.00 1 ,782,826.48 ( 362,376.55) INTERNATIONAL REGISTRATION PLAN FEES 6 ,982,683.10 4 1,824,204.49 6 ,305,495.02 4 5,642,361.74 6 5,190,000.00 4 7,939,957.55 ( 6,115,753.06) DEALERS' MANUFACTURERS' LICENSE FEES 1 14,485.00 7 61,306.42 7 6,365.00 6 98,347.91 1 ,190,000.00 8 96,459.50 ( 135,153.08) PROCESS SERVICE FEES 8 70,150.00 6 ,190,967.00 9 12,828.00 6 ,840,643.79 9 ,120,000.00 6 ,877,029.38 ( 686,062.38) OVER WEIGHT/SIZE PERMITS 4 52,041.82 3 ,855,283.17 5 04,822.88 4 ,476,919.61 6 ,210,000.00 4 ,830,555.64 ( 975,272.47) MOTOR CARRIER SAFETY FEES 1 0,087.81 7 8,841.91 1 3,733.58 9 9,605.24 1 20,000.00 9 3,187.34 ( 14,345.43) PENALTIES PAYABLE 2 ,236,260.32 1 8,004,663.29 1 ,999,321.32 1 6,811,937.30 3 7,340,000.00 2 8,523,235.53 ( 10,518,572.24) HIGHWAY USAGE REGISTRATION FEES 6 6,000.00 2 24,500.00 3 5,100.00 1 69,850.00 2 10,000.00 1 54,175.49 70,324.51 MISC REGISTRATION FEES - - - (46,282.97) - - - DMV OTHER FEES 3 27,052.13 3 ,626,264.32 9 77,788.44 1 0,584,115.57 - - 3,626,264.32 TOTAL MOTOR VEHICLE REVENUE 1 41,913,009.68 1 ,268,542,258.73 1 40,063,787.12 1 ,275,623,742.55 1 ,730,490,000.00 1 ,288,890,626.01 ( 20,348,367.28) OTHER REVENUE: INTEREST ON FUNDS INVESTED BY TREASURER 1 ,121,831.03 1 1,044,107.18 1 ,539,717.81 1 7,802,390.24 6 ,000,000.00 4 ,378,710.52 6,665,396.66 MISCELLANEOUS INCOME 2 ,680,357.94 2 ,694,636.00 (928,557.51) 3 5,794.47 1 00,000.00 (11,197.72) 2,705,833.72 MISCELLANEOUS INCOME - RETURN CHECK PENALTY - - - - - - - MISCELLANEOUS INCOME - PENALTY - - - - - - - MISCELLANEOUS INCOME - INTEREST -PROGRAM REV - 9 ,619.43 - 9 ,673.92 - - 9,619.43 MISCELLANEOUS INCOME INTEREST - RECEIVABLE - - - - - - - BOND PROCEED GARVEE - 2 42,520,000.00 - - - - 242,520,000.00 BOND PREMIUM GARVEE - 2 0,616,093.85 - - - - 20,616,093.85 INTEREST INCOME - GARVEE BOND PROCEED 1 7,456.79 1 43,567.52 1 4,162.59 1 ,742,902.45 - - 143,567.52 TOTAL OTHER REVENUE 3 ,819,645.76 2 77,028,023.98 6 25,322.89 1 9,590,761.08 6 ,100,000.00 4 ,367,512.80 272,660,511.18 MISCELLANEOUS TRANSFERS IN/OUT: GOVERNMENTAL TRANSFERS IN (163,019.59) 2 ,259,413.55 (9,215.14) 1 4,117,094.89 - - 2,259,413.55 TRANSFER TO TURNPIKE AUTHORITY (1,560,403.59) (4,076,371.20) 3 64,507.65 3 ,512,514.55 - - ( 4,076,371.20) TOTAL MISCELLANEOUS REVENUE (1,723,423.18) (1,816,957.65) 3 55,292.51 1 7,629,609.44 - - ( 1,816,957.65) TOTAL NET REVENUE 1 44,009,232.26 1 ,543,753,325.06 1 41,044,402.52 1 ,312,844,113.07 1 ,736,590,000.00 1 ,293,258,138.81 250,495,186.25 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 CURRENT YEAR PRIOR YEAR ESTIMATE CURRENT YEAR COMPARED TO ESTIMATE EXHIBIT B1 Page 2 of 6 GROSS LESS GROSS LESS REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE MOTOR VEHICLE REVENUE: TRUCK LICENSES 13,533,848.15 99,179.06 3,455.90 1 3,431,213.19 95,456,164.38 8 40,417.52 15,173.16 9 4,600,573.70 MAIL REGISTRATION RENEWAL FEE 80,045.00 - 1.00 8 0,044.00 677,308.00 8 .00 14.00 6 77,286.00 STAGGERED REGISTRATION 18,894,729.50 5,330.89 195.00 1 8,889,203.61 138,503,126.01 7 0,746.74 5,519.90 1 38,426,859.37 GASOLINE TAX 88,597,319.19 3,682,598.31 - 8 4,914,720.88 885,708,635.92 3 7,701,015.04 - 8 48,007,620.88 LESS: WILDLIFE REFUND - - - - (1,917,732.00) - - ( 1,917,732.00) SUB TOTAL GAS TAX 88,597,319.19 3,682,598.31 - 8 4,914,720.88 883,790,903.92 3 7,701,015.04 - 8 46,089,888.88 GASOLINE TAX - LUST FUND 1,423,009.77 - - 1 ,423,009.77 14,372,972.29 - - 1 4,372,972.29 GASOLINE TAX LUST FUND TRANSFERRED OUT (1,423,009.77) - - ( 1,423,009.77) (14,372,972.29) - - ( 14,372,972.29) GASOLINE TAX GF INSPECTION TAX 67,570.40 - - 6 7,570.40 544,038.13 - - 5 44,038.13 GASOLINE TAX GF TRANSFERRED OUT (67,570.40) - - ( 67,570.40) (544,038.13) - - ( 544,038.13) GASOLINE INSPECTION TAX - HF 1,046,265.26 - - 1 ,046,265.26 10,483,097.08 - - 1 0,483,097.08 REGISTRATION FEES 356,150.50 930.00 55.00 3 55,165.50 2,564,936.14 6 ,045.50 815.00 2 ,558,075.64 DRIVER LICENSE FEES 10,772,946.75 343.50 (377,711.25) 1 1,150,314.50 91,507,153.43 2 ,170.65 (3,079,369.95) 9 4,584,352.73 AUTO SAFETY EQUIP. INSPECTION FEES 157,784.51 - - 1 57,784.51 946,821.80 - 165.00 9 46,656.80 FINANCIAL SECURITY RESTORATION FEES 592,350.00 - (502.00) 5 92,852.00 4,007,371.00 1 ,000.00 1,188.00 4 ,005,183.00 LIEN RECORDING FEES 21,630.00 - - 2 1,630.00 183,925.00 1 10.00 10.00 1 83,805.00 EXHAUST EMISSION INSPECTION 215,111.05 - 55.00 2 15,056.05 1,420,796.08 - 346.15 1 ,420,449.93 INTERNATIONAL REGISTRATION PLAN FEES 7,034,141.60 44,773.28 6,685.22 6 ,982,683.10 42,262,026.65 4 21,749.36 16,072.80 4 1,824,204.49 DEALERS' MANUFACTURERS' LICENSE FEES 114,485.00 - - 1 14,485.00 761,284.00 - (22.42) 7 61,306.42 PROCESS SERVICE FEES 869,900.00 50.00 (300.00) 8 70,150.00 6,194,267.00 1 ,500.00 1,800.00 6 ,190,967.00 OVER WEIGHT/SIZE PERMITS 452,041.82 - - 4 52,041.82 3,854,054.17 ( 1,229.00) - 3 ,855,283.17 MOTOR CARRIER SAFETY FEES 10,087.81 - - 1 0,087.81 79,880.91 - 1,039.00 7 8,841.91 PENALTIES PAYABLE 2,238,187.52 350.00 1,577.20 2 ,236,260.32 18,023,552.32 8 ,826.00 10,063.03 1 8,004,663.29 HIGHWAY USAGE REGISTRATION FEES 66,000.00 - - 6 6,000.00 224,500.00 - - 2 24,500.00 MISC REGISTRATION FEES - - - - - - - - DMV OTHER FEES 321,982.57 502.73 (5,572.29) 3 27,052.13 3,472,949.17 3 ,391.13 (156,706.28) 3 ,626,264.32 TOTAL MOTOR VEHICLE REVENUE 145,375,006.23 3,834,057.77 (372,061.22) 1 41,913,009.68 1,304,414,117.06 3 9,055,750.94 (3,183,892.61) 1 ,268,542,258.73 OTHER REVENUE: INTEREST ON FUNDS INVESTED BY TREASURER 1,121,831.03 - - 1 ,121,831.03 11,044,107.18 - - 1 1,044,107.18 MISCELLANEOUS INCOME 2,680,357.94 - - 2 ,680,357.94 2,694,636.00 - - 2 ,694,636.00 MISCELLANEOUS INCOME - RETURN CHECK PENALTY - - - - - - - - MISCELLANEOUS INCOME - PENALTY - - - - - - - - MISCELLANEOUS INCOME - INTEREST -PROGRAM REV - - - - 9,619.43 - - 9 ,619.43 MISCELLANEOUS INCOME INTEREST - RECEIVABLE - - - - - - - - BOND PROCEED GARVEE - - - - 242,520,000.00 - - 2 42,520,000.00 BOND PREMIUM GARVEE - - - - 20,616,093.85 - - 2 0,616,093.85 INTEREST INCOME - GARVEE BOND PROCEED 17,456.79 - - 1 7,456.79 143,567.52 - - 1 43,567.52 TOTAL OTHER REVENUE 3,819,645.76 - - 3 ,819,645.76 277,028,023.98 - - 2 77,028,023.98 MISCELLANEOUS TRANSFERS IN/OUT: GOVERNMENTAL TRANSFERS IN (163,019.59) - - ( 163,019.59) 2,259,413.55 - - 2 ,259,413.55 TRANSFER TO TURNPIKE AUTHORITY (1,560,403.59) - - ( 1,560,403.59) (4,076,371.20) - - ( 4,076,371.20) TOTAL MISCELLANEOUS REVENUE (1,723,423.18) - - ( 1,723,423.18) (1,816,957.65) - - ( 1,816,957.65) TOTAL NET REVENUE 147,471,228.81 3,834,057.77 (372,061.22) 1 44,009,232.26 1,579,625,183.39 3 9,055,750.94 (3,183,892.61) 1 ,543,753,325.06 CURRENT MONTH YEAR TO DATE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 3 of 6 GROSS LESS ACCOUNT GROSS LESS REVENUE REFUNDS UNCOLL'BLE NET REVENUE TRANSFERS* BALANCE REVENUE REFUNDS UNCOLL'BLE NET REVENUE PAYABLES & RECEIVABLES: DIVISION OF AIR QUALITY - DENR 254,605.00 382.85 65.00 254,157.15 182,172.60 71,984.55 1,681,127.55 2,004.92 409.07 1,678,713.56 SALES TAX 3,359.01 - - 3,359.01 - 3,359.01 232,467.91 1,186.03 - 231,281.88 SPECIAL REGISTRATION PLATE FUND 205,168.33 160.00 (30.00) 205,038.33 171,310.00 33,728.33 1,658,064.82 1,110.00 20.00 1,656,934.82 PERSONALIZED REGISTRATION PLATE 259,784.17 780.00 - 259,004.17 202,110.82 56,893.35 1,993,899.91 5,550.00 20.00 1,988,329.91 COLL & CULTURAL ATTRACTION PLATE FUND 208,655.00 165.00 - 208,490.00 168,195.00 40,295.00 1,692,963.76 995.00 - 1,691,968.76 PARKS & RECREATION TRUST FUND 129,387.08 390.00 (5.00) 129,002.08 101,040.43 27,961.65 994,943.09 2,795.00 10.00 992,138.09 RESCUE SQUAD WORKERS' RELIEF FUND 81,110.14 231.13 11.88 80,867.13 - 80,867.13 514,793.68 1,398.37 110.74 513,284.57 TRANSIT AUTHORITY 500,251.00 5.00 (15.00) 500,261.00 - 500,261.00 3,856,335.50 160.00 117.50 3,856,058.00 VOLUNTEER RESCUE / EMS FUND 122,889.27 348.54 18.12 122,522.61 - 122,522.61 780,272.85 2,107.18 168.05 777,997.62 NATURAL HERITAGE TRUST FUND 397,192.50 1,185.00 (25.00) 396,032.50 310,021.25 86,011.25 3,059,879.25 8,415.00 75.00 3,051,389.25 DWI RESTORATION FEE - GENERAL FUND 58,600.00 - - 58,600.00 49,500.00 9,100.00 414,291.66 100.00 25.00 414,166.66 MOTORCYCLE SAFETY INSTRUCTION 67,293.50 - - 67,293.50 25,797.25 41,496.25 371,861.10 3.00 24.00 371,834.10 TELECOMMUNICATIONS ACCOUNT 685,475.00 1,030.75 175.00 684,269.25 - 684,269.25 4,526,112.65 5,397.84 1,101.35 4,519,613.46 EMISSIONS PROGRAM ACCOUNT 1,175,100.00 1,767.00 300.00 1,173,033.00 - 1,173,033.00 7,759,050.24 9,253.44 1,888.03 7,747,908.77 SPECIAL LICENSE - ADVANCE PAYMENTS - - - - - - 32,845.00 20.00 - 32,825.00 DOT - IT INTERNAL TRANSACTION FEES 1,922.50 - - 1,922.50 - 1,922.50 16,400.00 - - 16,400.00 REGISTRATION INFORMATION 17,097.28 642.00 - 16,455.28 - 16,455.28 147,713.77 1,577.00 - 146,136.77 ACKNOWLEDGEMENT FEES 12,518.00 - 7.00 12,511.00 - 12,511.00 94,379.00 - 36.00 94,343.00 INTERNET TRANSACTION FEES 5,755.50 - - 5,755.50 - 5,755.50 49,158.00 - - 49,158.00 IDENTIFICATION CARD (11-15) 7,840.60 - - 7,840.60 - 7,840.60 58,496.05 - (10.05) 58,506.10 SCHOOL BUS & TRAFFIC SAFETY 3,710.00 - - 3,710.00 - 3,710.00 30,994.00 - - 30,994.00 TRAFFIC RECORDS 4,815.00 - - 4,815.00 - 4,815.00 39,243.50 82.00 5.00 39,156.50 COMPENSATION PAYABLE 180,200.00 26.00 4.00 180,170.00 152,922.00 27,248.00 1,286,982.00 386.00 176.00 1,286,420.00 DMV ORGAN DONOR WEBSITE 41,492.40 - - 41,492.40 3 4,074.60 7,417.80 330,509.15 - - 330,509.15 DMV MERCURY SWITCH REMOVAL 199,409.00 15.00 16.00 199,378.00 168,219.00 31,159.00 1,400,905.00 303.00 209.00 1,400,393.00 UCR 19,323.00 - - 19,323.00 - 19,323.00 1,125,945.00 - - 1,125,945.00 PART FEE 15,281.00 - - 15,281.00 - 15,281.00 220,778.00 1.00 - 220,777.00 TOTAL PAYABLES & RECEIVABLES 4,658,234.28 7 ,128.27 5 22.00 4,650,584.01 1,565,362.95 3,085,221.06 34,370,412.44 4 2,844.78 4,384.69 34,323,182.97 * Transfers that are Due to or Due From other Agencies and Special Accounts YEAR TO DATE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 CURRENT MONTH EXHIBIT B1 Page 4 of 6 GROSS LESS ACCOUNT GROSS LESS REVENUE REFUNDS UNCOLL'BLE NET REVENUE TRANSFERS* BALANCE REVENUE REFUNDS UNCOLL'IBLE NET REVENUE MISCELLANEOUS ACCOUNTS: CASHIERS ADVANCE - - - - - - 40.00 - - 40.00 BAD CHECKS 191,004.69 209,386.97 (21,870.78) 3,488.50 - 3,488.50 1,786,862.65 1,805,581.14 3,311.86 (22,030.35) BAD DRAFTS 6,170.16 3,583.26 - 2,586.90 - 2,586.90 94,875.33 103,862.10 5,908.28 (14,895.05) ACCOUNTS RECEIVABLE (219,993.41) - - (219,993.41) - (219,993.41) 50,151.32 - - 50,151.32 DRAFTS RECEIVABLE (116,550.47) - - (116,550.47) - (116,550.47) 240,774.49 - - 240,774.49 FEES DUE OTHER JURISDICTIONS (757,210.63) 517,250.29 11,830.10 (1,286,291.02) - (1,286,291.02) 20,444,707.36 19,284,773.41 44,853.53 1,115,080.42 FUEL TAX PERMITS 58,971.32 - - 58,971.32 - 58,971.32 292,798.54 462,701.29 500.00 (170,402.75) CITATION OVERPAYMENT 4,517.74 3,703.02 - 814.72 - 814.72 88,593.92 87,075.09 65.00 1,453.83 MAIL ORDER OVERAGE REFUND (>$5) 36,947.32 38,505.57 - (1,558.25) - (1,558.25) 327,622.43 333,844.10 - (6,221.67) ENFORCEMENT COLLECTION - STARS - - - - - - - - - - REMITTANCE PROCESSOR 141.70 916,216.00 - (916,074.30) - (916,074.30) 3,217,850.39 4,314,182.89 151.00 (1,096,483.50) SAME DAY DEPOSITS / REFUNDS 17,819.41 22,839.24 - (5,019.83) - (5,019.83) 658,140.12 653,260.78 15.00 4,864.34 SUSPENSE ACCOUNTS 4,217.00 4,474.40 - (257.40) - (257.40) 125,601.26 49,553.02 - 76,048.24 DOR - ALERT COLLECTIONS - - - - - - - - - - A/P COLLECTION AGENCY FEES - - - - - - - - - - SECURITY DEPOSITS - DR REC 1,000.00 69,248.00 - (68,248.00) - (68,248.00) 77,500.00 69,248.00 - 8,252.00 SECURITY DEPOSITS - MISC - - - - - - - - - - TITLE BOND - - - - - - - - - - COLLISION REPORT BOND - - - - - - - - - - DEALER CASH BOND - - - - - - 100,000.00 100,000.00 - - POSTAGE 31.25 - - 31.25 - 31.25 105.74 - - 1 05.74 MAIL ORDER SHORTAGE (99.10) - - (99.10) - (99.10) ( 2,031.66) - - (2,031.66) MAIL ORDER OVERAGE REFUND (<$5) 5 65.04 - - 5 65.04 - 565.04 4,734.69 4.40 0.61 4 ,729.68 A/R LATE PENALTY 3 3,649.01 - (1,223.16) 3 4,872.17 - 34,872.17 284,582.14 525.61 (136,278.80) 4 20,335.33 A/R INTEREST PENALTY 5 ,721.79 - (3,582.32) 9 ,304.11 - 9,304.11 43,346.56 879.45 (24,292.72) 6 6,759.83 DMV TECHNICAL IMPROVEMENT 4 4,674.00 2 .00 8.00 4 4,664.00 - 44,664.00 329,871.00 43.00 28.00 3 29,800.00 TOTAL MISCELLANEOUS ACCOUNTS ( 688,423.18) 1,785,208.75 (14,838.16) ( 2,458,793.77) - (2,458,793.77) 28,166,126.28 27,265,534.28 (105,738.24) 1 ,006,330.24 * Transfers that are Due to or Due From other Agencies and Special Accounts STATEMENT OF FEES, TAXES AND OTHER NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND YEAR TO DATE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 CURRENT MONTH EXHIBIT B1 Page 5 of 6 CURRENT MONTH GROSS GROSS REFUNDS / NET RECEIPTS RECEIPTS UNCOLLECTIBLE RECEIPTS DRIVERS LICENSE: CLASSIFIED LICENSE - CLASS A 6 6,766.20 506,020.40 15.00 506,005.40 CLASSIFIED LICENSE - CLASS B 8 ,393.75 73,971.65 - 73,971.65 CLASSIFIED LICENSE - CLASS C 2 ,947,586.25 23,405,264.65 847.15 23,404,417.50 DUPLICATE LICENSES 5 21,376.05 4,266,321.75 77.90 4,266,243.85 LEARNER'S PERMIT 2 11,897.95 1,676,155.55 100.00 1,676,055.55 RESTORATION FEES 7 72,650.00 5,422,683.34 2,150.00 5,420,533.34 SPECIAL ID CARDS 2 14,173.80 1,737,120.90 116.80 1,737,004.10 RECORD FEES 5 ,468,414.20 49,970,918.44 61,087.00 49,909,831.44 DRIVER IMPROVEMENT CLINIC FEES 9 ,150.00 103,750.00 550.00 103,200.00 COMMERCIAL APPLICATION - - 2.00 (2.00) COMMERCIAL LICENSE - CLASS A 3 90,285.00 3,126,675.00 345.00 3,126,330.00 COMMERCIAL LICENSE - CLASS B 1 61,430.00 1,326,945.00 353.00 1,326,592.00 COMMERCIAL LICENSE - CLASS C 1 4,475.00 102,795.00 - 102,795.00 ENDORSEMENT 1 78,359.25 1,439,281.00 86.25 1,439,194.75 LIMITED PROVISIONAL LICENSE 8 2,396.35 747,853.40 10.00 747,843.40 FULL PROVISIONAL LICENSE 7 3,611.45 587,176.60 - 587,176.60 MOTORCYCLE PERMIT 2 9,940.70 174,095.15 - 174,095.15 COMMERCIAL DRIVER TRAINING 1 44.00 (16,911.00) - (16,911.00) TOTAL DRIVERS LICENSE 1 1,151,049.95 9 4,650,116.83 6 5,740.10 9 4,584,376.73 ENFORCEMENT PENALTIES: CIVIL PENALTIES - INSPECTION MAINTENANCE 7 ,700.00 4 5,705.00 4 00.00 4 5,305.00 CIVIL PENALTIES - DEALERS - 4 00.00 - 4 00.00 CIVIL PENALTIES - EMISSIONS 1 18,832.21 1 ,874,758.14 1 ,201.31 1 ,873,556.83 CIVIL PENALTIES - OUT OF SERVICE 1 13,214.90 9 28,250.05 3 ,750.00 9 24,500.05 CIVIL PENALTIES - OVERSIZE PERMITS 5 3,475.96 4 95,935.41 5 00.00 4 95,435.41 CIVIL PENALTIES - LICENSE & WEIGHT 6 93,787.52 5 ,492,402.32 9 ,589.03 5 ,482,813.29 CIVIL PENALTIES - ARTICLE 12 VIOLATIONS 3 ,050.00 17,550.00 - 17,550.00 TOTAL ENFORCEMENT PENALTIES 9 90,060.59 8 ,855,000.92 1 5,440.34 8 ,839,560.58 CURRENT YEAR-TO DATE STATEMENT OF FEES, TAXES AND OTHER NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 6 of 6 INCREASE INCREASE CURRENT YEAR PRIOR YEAR (DECREASE) PERCENT CURRENT YEAR PRIOR YEAR (DECREASE) PERCENT MOTOR VEHICLE FEES MOTOR VEHICLE LICENSE FEE 3 9,303,099.90 3 7,276,905.50 2 ,026,194.40 5.44% 2 74,851,637.56 2 86,570,858.56 (11,719,221.00) -4.09% MAIL REGISTRATION RENEWAL FEE 8 0,044.00 1 16,549.00 ( 36,505.00) -31.32% 6 77,286.00 8 95,955.00 (218,669.00) -24.41% MISCELLANEOUS REGISTRATION 3 55,165.50 3 28,228.00 2 6,937.50 8.21% 2 ,558,075.64 2 ,658,426.70 (100,351.06) -3.77% DRIVER LICENSE FEES 1 1,150,314.50 1 1,861,144.07 ( 710,829.57) -5.99% 9 4,584,376.73 9 7,947,671.05 (3,363,294.32) -3.43% SAFETY EQUIPMENT INSPECTION 1 57,784.51 8 3,413.50 7 4,371.01 89.16% 9 46,656.80 1 ,096,355.01 (149,698.21) -13.65% FINANCIAL SECURITY RESTORATION FEES 5 92,852.00 5 44,028.00 4 8,824.00 8.97% 4 ,005,183.00 4 ,101,922.70 (96,739.70) -2.36% CIVIL PENALTY - FINANCIAL SECURITY 1 ,543,600.00 1 ,407,700.00 1 35,900.00 9.65% 1 2,521,450.00 1 1,095,128.00 1 ,426,322.00 12.86% LIEN RECORDING 2 1,630.00 2 6,563.00 ( 4,933.00) -18.57% 1 83,805.00 1 85,120.00 (1,315.00) -0.71% EMISSIONS 2 15,056.05 1 66,304.85 4 8,751.20 29.31% 1 ,420,449.93 1 ,695,695.67 (275,245.74) -16.23% DEALER & MANUFACTURER LICENSE FEES 1 14,485.00 7 6,365.00 3 8,120.00 49.92% 7 61,306.42 6 98,347.91 6 2,958.51 9.02% PROCESS SERVICE FEE 8 70,150.00 9 12,828.00 ( 42,678.00) -4.68% 6 ,190,967.00 6 ,840,643.79 (649,676.79) -9.50% MOTOR CARRIER SAFETY REGULATION 1 0,087.81 1 3,733.58 ( 3,645.77) -26.55% 7 8,841.91 9 9,605.24 (20,763.33) -20.85% PENALTY LICENSE & WEIGHT ENFORCEMENT 9 89,197.47 1 ,561,850.82 ( 572,653.35) -36.67% 8 ,839,560.58 1 5,967,527.51 (7,127,966.93) -44.64% TOTAL MOTOR VEHICLE FEES 5 5,403,466.74 5 4,375,613.32 1 ,027,853.42 1.89% 4 07,619,596.57 4 29,853,257.14 (22,233,660.57) -5.17% PAYABLES & RECEIPTS SALES TAX 3 ,359.01 3 ,745.63 ( 386.62) -10.32% 2 31,281.88 3 72,261.82 (140,979.94) -37.87% SPECIAL REGISTRATION PLATE FUND 2 05,038.33 1 96,615.67 8 ,422.66 4.28% 1 ,656,934.82 1 ,618,890.00 3 8,044.82 2.35% PERSONALIZED REGISTRATION PLATE 2 59,004.17 2 61,112.50 ( 2,108.33) -0.81% 1 ,988,329.91 2 ,091,872.00 (103,542.09) -4.95% SAFETY INSPECTION & EXHAUST EMISSION 4 57,546.89 3 32,763.81 1 24,783.08 37.50% 2 ,969,995.75 3 ,527,094.75 (557,099.00) -15.79% COLL & CULTURAL ATTRACTION PLATE FUND 2 08,490.00 1 98,290.00 1 0,200.00 5.14% 1 ,691,968.76 1 ,630,399.58 6 1,569.18 3.78% PARKS & RECREATION TRUST FUND 1 29,002.08 1 30,161.25 ( 1,159.17) -0.89% 9 92,138.09 1 ,043,916.84 (51,778.75) -4.96% TRANSIT AUTHORITY / TRANSPARK 5 00,261.00 4 77,673.00 2 2,588.00 4.73% 3 ,856,058.00 3 ,960,489.00 (104,431.00) -2.64% NATURAL HERITAGE TRUST FUND 3 96,032.50 3 98,928.75 ( 2,896.25) -0.73% 3 ,051,389.25 3 ,202,322.50 (150,933.25) -4.71% DWI RESTORATION FEE - GENERAL FUND 5 8,600.00 5 ,450.00 5 3,150.00 975.23% 4 14,166.66 5 75,250.00 (161,083.34) -28.00% MOTORCYCLE SAFETY INSTRUCTION 6 7,293.50 7 1,782.00 ( 4,488.50) -6.25% 3 71,834.10 4 34,639.15 (62,805.05) -14.45% EMISSIONS PROGRAM & TELECOMMUNICATIONS 1 ,857,302.25 1 ,436,269.07 4 21,033.18 29.31% 1 2,267,522.23 1 4,644,644.36 (2,377,122.13) -16.23% SPECIAL LICENSE - ADVANCE PAYMENTS - 7 80.00 ( 780.00) -100.00% 3 2,825.00 5 0,850.00 (18,025.00) -35.45% RECEIPTS 5 3,009.88 4 9,368.94 3 ,640.94 7.37% 4 34,694.37 4 20,245.66 1 4,448.71 3.44% COMPENSATION PAYABLE 1 80,170.00 1 57,101.00 2 3,069.00 14.68% 1 ,286,420.00 1 ,466,847.00 (180,427.00) -12.30% DMV ORGAN DONOR WEBSITE 4 1,492.40 3 6,297.90 5 ,194.50 14.31% 3 30,509.15 2 95,564.60 3 4,944.55 11.82% DMV MERCURY SWITCH REMOVAL 1 99,378.00 1 69,191.00 3 0,187.00 17.84% 1 ,400,393.00 1 ,417,913.00 (17,520.00) -1.24% UCR 1 9,323.00 1 9,878.00 ( 555.00) -2.79% 1 ,125,945.00 2 ,261,429.00 (1,135,484.00) -50.21% PART FEE 1 5,281.00 1 4,565.00 7 16.00 4.92% 2 20,777.00 4 0,877.00 1 79,900.00 440.10% TOTAL PAYABLES & RECEIPTS 4 ,650,584.01 3 ,959,973.52 6 90,610.49 17.44% 3 4,323,182.97 3 9,055,506.26 (4,732,323.29) -12.12% GRAND TOTALS 6 0,054,050.75 5 8,335,586.84 1 ,718,463.91 19.33% 4 41,942,779.54 4 68,908,763.40 (26,965,983.86) -17.29% STATEMENT OF FEES, TAXES AND OTHER NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND MONTH YEAR TO DATE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B2 Page 1 of 5 MONTH YEAR TO DATE MONTH YEAR TO DATE Primary Construction Local Government Participation - 1,270,055.50 1 ,270,055.50 - - - - 1 ,270,055.50 Property Owners Participation 1 70,340.18 24,917.00 1 95,257.18 - - - - 1 95,257.18 Outdoor Advertising (123,325.00) 235,705.00 1 12,380.00 478,590.00 485,610.00 4 86,435.36 499,875.36 (373,230.00) Junkyard Control 130.00 400.00 5 30.00 - 2 80.00 - 2 90.00 2 50.00 Primary Construction 47,145.18 1,531,077.50 1 ,578,222.68 478,590.00 485,890.00 4 86,435.36 500,165.36 1,092,332.68 Secondary Construction Local Government Participation 4 ,254,677.84 (82,032.56) 4 ,172,645.28 - 3 85,132.98 3 37,825.34 382,986.79 3,787,512.30 Property Owners Participation 5 08,969.00 44,978.75 5 53,947.75 - 4 09,969.00 8 7,980.74 226,802.29 1 43,978.75 Secondary Construction 4,763,646.84 (37,053.81) 4 ,726,593.03 - 7 95,101.98 4 25,806.08 609,789.08 3,931,491.05 Urban Construction Local Government Participation 1 ,682,527.40 178,181.29 1 ,860,708.69 - 5 0,000.00 8 1,062.51 625,417.61 1,810,708.69 Property Owners Participation 1 ,415,166.67 195,350.93 1 ,610,517.60 3 2,971.99 1 ,410,517.60 - 2 45,655.77 2 00,000.00 Urban Construction 3,097,694.07 373,532.22 3 ,471,226.29 3 2,971.99 1 ,460,517.60 8 1,062.51 871,073.38 2,010,708.69 Public Service Roads Local Government Participation 2 0,000.00 55,000.00 7 5,000.00 - - - - 7 5,000.00 Property Owners Participation - - - - - - - - Public Service Roads 20,000.00 55,000.00 7 5,000.00 - - - - 7 5,000.00 Spot Safety Local Government Participation 2 ,000.00 - 2 ,000.00 - - ( 30,927.00) 69,073.00 2,000.00 Property Owners Participation - - - - - - 2 97,956.25 - Spot Safety 2,000.00 - 2 ,000.00 - - ( 30,927.00) 367,029.25 2,000.00 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B2 Page 2 of 5 MONTH YEAR TO DATE MONTH YEAR TO DATE Contingency Local Government Participation 3 15,000.00 (251,594.48) 63,405.52 74,255.52 56,405.52 - 6 81,222.46 7,000.00 Property Owners Participation 2 25,000.00 158,222.60 3 83,222.60 - 4 6,832.60 - ( 200,000.00) 3 36,390.00 Contingency 540,000.00 (93,371.88) 4 46,628.12 74,255.52 103,238.12 - 4 81,222.46 3 43,390.00 Primary Maintenance Local Government Participation - 48,695.49 4 8,695.49 - 4 8,695.49 - 7 5,000.00 - Property Owners Participation 3 00,000.00 3,000.00 3 03,000.00 - 3 ,000.00 - - 3 00,000.00 Damage Claims Statewide 6 8,238.29 3,590,471.69 3 ,658,709.98 461,212.83 4,032,080.84 4 58,802.14 4,039,529.52 ( 373,370.86) LOGO Initial Construction Cost Fees Statewide - - - - - - - - LOGO Annual Fees Statewide ( 739,848.93) 3,417,979.10 2 ,678,130.17 122,175.00 3,430,954.10 1 22,925.00 3,369,250.00 ( 752,823.93) Public Vehicular Designation - - - - - - - - TODS Statewide (1,130.00) 21,600.00 2 0,470.00 1,800.00 21,600.00 3 ,200.00 21,200.00 (1,130.00) Vegetation Control Fees Statewide - - - - - - - - Primary Maintenance (372,740.64) 7,081,746.28 6 ,709,005.64 585,187.83 7,536,330.43 5 84,927.14 7,504,979.52 ( 827,324.79) Secondary Maintenance State Appropriation - - - - - - - - Local Government Participation 1 17,000.00 - 1 17,000.00 - - - 1 54,443.52 1 17,000.00 Property Owners Participation - 69,500.00 6 9,500.00 - 9 ,500.00 - 3 00.00 6 0,000.00 Damage Claims Statewide 8 8,706.94 593,583.26 6 82,290.20 84,800.53 642,657.51 1 40,357.71 1,244,251.79 3 9,632.69 Lust Fund Match Statewide - - - - - - - - Secondary Maintenance 205,706.94 663,083.26 8 68,790.20 84,800.53 652,157.51 1 40,357.71 1,398,995.31 216,632.69 Contract Resurfacing Local Government Participation 9 6,363.00 11,329.14 1 07,692.14 - 7 5,192.14 - - 3 2,500.00 Property Owners Participation 1 2,060.00 21,000.00 3 3,060.00 - 1 2,060.00 2 02,793.20 513,993.20 21,000.00 Contract Resurfacing 108,423.00 32,329.14 1 40,752.14 - 8 7,252.14 2 02,793.20 513,993.20 53,500.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE EXHIBIT B2 Page 3 of 5 MONTH YEAR TO DATE MONTH YEAR TO DATE Capital Improvements Property Owners Participation - 765,000.00 7 65,000.00 - - - - 7 65,000.00 Capital Improvements - 765,000.00 7 65,000.00 - - - - 7 65,000.00 FHWA Construction /SPR / MP Local Government Participation 3 2,314,413.68 25,420,996.89 5 7,735,410.57 2,359,223.86 23,194,660.47 2 ,077,750.41 15,561,580.16 3 4,540,750.10 Property Owners Participation 6 ,498,919.90 6,708,824.67 1 3,207,744.57 70,390.22 1 ,453,833.90 - 2 ,953,693.08 11,753,910.67 Advance Construction Non Billable 1 ,285,261,687.00 (1,285,261,687.00) - - - - - - Federal Aid 2,128,998,247.56 904,249,321.28 3 ,033,247,568.84 1 6,865,639.00 319,289,854.00 3 2,038,417.00 714,509,435.00 2,713,957,714.84 GARVEE 772,232,073.00 (691,775,680.00) 80,456,393.00 1,255.00 6 7,162,275.00 123.00 5 9,329,722.00 1 3,294,118.00 Stimulus 729,450,562.00 (5,117,000.00) 7 24,333,562.00 10,907,271.00 195,821,089.00 - - 5 28,512,473.00 FHWA Construction /SPR / MP 4,954,755,903.14 (1,045,775,224.16) 3 ,908,980,678.98 3 0,203,779.08 606,921,712.37 3 4,116,290.41 792,354,430.24 3,302,058,966.61 Governor's Highway Safety Property Owners Participation - - - - - - - - National Highway Traffic Safety Administration 1 3,517,043.35 8,803,121.00 2 2,320,164.35 1,073,119.00 6,235,917.00 5 46,773.00 8,891,801.00 16,084,247.35 Governor's Highway Safety 13,517,043.35 8,803,121.00 2 2,320,164.35 1,073,119.00 6,235,917.00 5 46,773.00 8,891,801.00 16,084,247.35 Rail Program Local Government Participation - - - - - - - - Property Owners Participation 8 1,051.69 390,506.66 4 71,558.35 220,310.23 251,248.12 3 6,753.23 93,806.49 220,310.23 General Fund-NC Stock Dividends-Statewide 8 00,639.00 965,955.65 1 ,766,594.65 - 3 44,058.56 - 2 73,898.00 1,422,536.09 Grant Federal Rail Administration-Statewide 2 ,861,599.18 7 5,000.00 2 ,936,599.18 - 1 ,175,471.00 - 3 19,296.00 1,761,128.18 Rail Program 3,743,289.87 1,431,462.31 5 ,174,752.18 2 20,310.23 1,770,777.68 3 6,753.23 687,000.49 3,403,974.50 Airport Program Grant Federal Aviation Administration Statewide 6 7,840,460.19 20,609,933.87 8 8,450,394.06 1,057,741.00 21,619,266.00 2 ,020,821.00 24,527,039.00 6 6,831,128.06 Federal-Statewide-Non-Billable - - - - - - - - Airport Program 67,840,460.19 20,609,933.87 8 8,450,394.06 1,057,741.00 21,619,266.00 2 ,020,821.00 24,527,039.00 6 6,831,128.06 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B2 Page 4 of 5 MONTH YEAR TO DATE MONTH YEAR TO DATE Public Transportation Local Government Participation - 132,464.34 1 32,464.34 14,294.56 104,707.05 - - 2 7,757.29 Property Owners Participation 5 ,547.21 53,445.79 5 8,993.00 6,323.88 6,323.88 - - 5 2,669.12 General Fund Statewide - - - - - - - - State Appropriation Statewide Match - - - - - - - - Federal-Statewide-Non-billable - - - - - - - - Federal Transit Authority 6 ,795,722.43 59,329,983.00 6 6,125,705.43 2,461,709.00 17,071,634.00 9 51,387.00 1 5,167,424.00 4 9,054,071.43 Public Transportation 6,801,269.64 59,515,893.13 6 6,317,162.77 2,482,327.44 17,182,664.93 9 51,387.00 1 5,167,424.00 4 9,134,497.84 Non System Streets Reimbursement of Expense Statewide 6 ,274,589.35 2,459,417.72 8 ,734,007.07 193,432.53 2,191,708.42 4 54,570.63 2,196,039.57 6 ,542,298.65 Non System Streets 6,274,589.35 2,459,417.72 8 ,734,007.07 193,432.53 2,191,708.42 4 54,570.63 2,196,039.57 6 ,542,298.65 Motor Carrier Safety Grants FHWA 12,947,898.02 4,347,158.00 1 7,295,056.02 - 5 ,724,868.00 9 29,991.00 6,606,438.00 11,570,188.02 Motor Carrier Safety Grants 12,947,898.02 4,347,158.00 1 7,295,056.02 - 5 ,724,868.00 9 29,991.00 6,606,438.00 11,570,188.02 NC Emergency/FEMA Primary System Statewide 1 3,266,065.91 - 1 3,266,065.91 - - - - 1 3,266,065.91 Secondary System Statewide ( 15,879,238.50) - ( 15,879,238.50) - 3 65,301.00 9 74,391.50 989,002.10 ( 16,244,539.50) Urban System Statewide 2 ,061,497.21 - 2 ,061,497.21 - - - 8 1.00 2 ,061,497.21 Fire Prevention and Safety 5 25,000.00 - 5 25,000.00 - - - - 5 25,000.00 NC Emergency/FEMA (26,675.38) - ( 26,675.38) - 3 65,301.00 9 74,391.50 989,083.10 (391,976.38) Division Small Urban Construction Local Government Participation 6 61,178.00 199,930.01 8 61,108.01 - 2 3,557.10 3 33,194.23 665,687.64 8 37,550.91 Property Owners Participation 1 ,708,288.21 173,660.11 1 ,881,948.32 - 6 23,660.11 8 1,108.18 81,108.18 1 ,258,288.21 Division Small Urban Construction 2,369,466.21 373,590.12 2 ,743,056.33 - 6 47,217.21 4 14,302.41 746,795.82 2,095,839.12 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE EXHIBIT B2 Page 5 of 5 MONTH YEAR TO DATE MONTH YEAR TO DATE Economic Development Local Government Match Statewide 2 86,000.50 (10,701.20) 275,299.30 - ( 2,935.65) 1 48,220.00 1,057,681.37 278,234.95 Property Owners Participation - - - - - - - - Economic Development 286,000.50 (10,701.20) 275,299.30 - ( 2,935.65) 1 48,220.00 1,057,681.37 278,234.95 Undesignated Revenues - - - - - - 2 40.00 - Total Participation Revenues 5,076,921,120.28 (937,874,006.50) 4,139,047,113.78 3 6,486,515.15 673,776,984.74 4 2,483,955.18 865,471,220.15 3,465,270,129.04 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 1 of 6 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments CURRENT ACCOUNTS Central Administration 91,275,564.00 48,529,240.61 2,050,561.94 48,529,240.61 42,746,323.39 42,746,323.39 - Division of Highway Administration 1,698,948.00 1,033,851.22 57,023.62 1,033,851.22 665,096.78 665,096.78 - Division of Motor Vehicles 100,522,542.00 73,976,557.79 7,186,444.54 73,976,557.79 26,545,984.21 26,545,984.21 - Operations Administration 34,046,767.00 19,823,157.57 (1,294,416.52) 19,823,157.57 14,223,609.43 14,223,609.43 - Field Operations - - 10,408.21 (74,586,250.37) - 74,586,250.37 7 4,586,250.37 Reserves for Other Agencies 284,288,901.00 201,325,958.38 25,940,977.26 201,325,958.38 82,962,942.62 82,962,942.62 - Dept of Agriculture Gas Inspection Service 5,020,775.00 3,458,950.00 429,394.00 3,458,950.00 1,561,825.00 1,561,825.00 - DENR - LUST Trust Fund 2,527,341.00 1,279,134.00 - 1,279,134.00 1,248,207.00 1,248,207.00 - Dept of Revenue - Gas Tax 5,891,884.00 2,488,158.90 - 2,488,158.90 3,403,725.10 3,403,725.10 - Health and Human Services - Chemical Testing 559,719.00 419,788.00 139,930.00 419,788.00 139,931.00 139,931.00 - Highway Patrol 168,675,278.00 117,917,803.03 12,994,371.00 117,917,803.03 50,757,474.97 50,757,474.97 - DPI - Driver Training 32,899,993.00 20,500,000.00 3,000,000.00 20,500,000.00 12,399,993.00 12,399,993.00 - Sales Tax Exempt 17,557,170.00 13,167,878.00 4,389,292.00 13,167,878.00 4,389,292.00 4,389,292.00 - AirCargo Authority 1,280,000.00 960,000.00 320,000.00 960,000.00 320,000.00 320,000.00 - State Fire Protection Grant Fund 158,000.00 158,000.00 - 158,000.00 - - - CCPS - DMV Enforcement 26,872,825.00 23,122,904.95 2,422,891.00 23,122,904.95 3,749,920.05 3,749,920.05 - OSBM - Civil Penalty 22,000,000.00 17,333,884.90 2,127,714.26 17,333,884.90 4,666,115.10 4,666,115.10 - Dept of Revenue - IRP Auditors 394,992.00 181,263.60 - 181,263.60 213,728.40 213,728.40 - OSC-BEST Shared Services 450,924.00 338,193.00 117,385.00 338,193.00 112,731.00 112,731.00 - Reserves 59,148,371.00 - - 56,188,427.99 59,148,371.00 2,959,943.01 ( 56,188,427.99) Internal Orders* - - (8,900,934.21) (87,255,474.23) - 87,255,474.23 8 7,255,474.23 CO Internal Orders - - (9,107,914.91) (37,684,845.49) - 37,684,845.49 3 7,684,845.49 DOT Plant Maintenance Orders - - 107,005.62 471,324.59 - (471,324.59) ( 471,324.59) Eco Enhancement Program - - 21,704.61 (50,609,872.60) - 50,609,872.60 5 0,609,872.60 ROW Air Space - - (22,170.85) (262,130.53) - 262,130.53 2 62,130.53 PMTP - Networks - - 9,786.67 38,066.15 - (38,066.15) ( 38,066.15) PMII Networks - HF - - 34,298.75 710,090.76 - (710,090.76) ( 710,090.76) Facility Maintenance Orders - - 2,059.05 9,446.20 - (9,446.20) ( 9,446.20) Transp Mobility & Safety Division Orders - - 54,296.85 72,446.69 - (72,446.69) ( 72,446.69) Quality Enhancement Orders - - - - - - - - Debt Service - GARVEE - 49,515,000.00 - 49,515,000.00 (49,515,000.00) (49,515,000.00) - TOTAL CURRENT ACCOUNTS 570,981,093.00 394,203,765.57 25,050,064.84 288,550,468.96 176,777,327.43 282,430,624.04 1 05,653,296.61 *All previous years activity for Internal Orders is reported on Exhibit I Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 2 of 6 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments ENCUMBRANCE ACCOUNTS Primary Construction 15,117,015.52 18,196,226.36 3,423,862.54 411,651.84 4,395,248.37 14,772,363.82 28,917,993.52 1 4,145,629.70 Secondary Construction 100,795,951.98 91,430,751.76 21,486,173.82 2,714,537.88 27,480,599.74 69,944,577.94 164,746,103.99 9 4,801,526.05 Urban Construction 9,897,508.28 (1,756,562.77) (1,832,670.25) 433,853.42 1,798,941.16 76,107.48 6,342,004.35 6 ,265,896.87 Public Service Roads 2,673,000.08 6,067,218.38 688,953.33 228,444.46 946,803.01 5,378,265.05 7,793,415.44 2 ,415,150.39 Bridge Replacement 73,680.05 12,731,192.40 (449.60) 4,375.65 60,988.41 12,731,642.00 12,743,884.04 1 2,242.04 State funds for Construction - 151,958.80 - - - 151,958.80 151,958.80 - Spot Safety 17,579,321.36 11,844,859.76 2,987,260.74 282,976.83 3,652,571.77 8,857,599.02 25,771,609.36 1 6,914,010.34 Contingency 27,815,298.30 39,201,597.27 1,072,467.72 (126,474.58) 5,059,409.20 38,129,129.55 61,957,486.36 2 3,828,356.81 Primary Maintenance 119,193,690.48 359,913,598.96 174,356,805.26 25,662,469.71 199,933,790.69 185,556,793.70 279,173,498.75 9 3,616,705.05 Secondary Maintenance 81,088,737.05 372,901,946.09 224,726,001.78 28,814,614.99 196,323,899.17 148,175,944.31 257,666,783.97 1 09,490,839.66 Urban Maintenance - - (135,961.35) (135,961.35) (135,961.35) 135,961.35 135,961.35 - Contract Resurfacing 146,864,456.69 457,648,251.36 313,820,345.08 6,832,879.19 89,607,340.39 143,827,906.28 514,905,367.65 3 71,077,461.37 Ferry Operations 2,521,407.19 30,308,474.00 23,468,674.36 3,595,070.74 29,906,310.47 6,839,799.64 2,923,570.72 ( 3,916,228.92) Expenditures FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES EXHIBIT C Page 3 of 6 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments ENCUMBRANCE ACCOUNTS Capital Improvements 35,416,309.44 3,237,391.47 764,645.45 558,456.39 2,826,539.64 2,472,746.02 35,827,161.27 3 3,354,415.25 FHWA Construction 2,050,632,767.55 3,200,392,080.42 1,055,679,658.82 74,143,763.91 921,150,377.80 2,144,712,421.60 4,329,874,470.17 2 ,185,162,048.57 *Governors' Highway Safety 5,597,335.48 22,948,447.25 11,381,223.87 1,011,784.77 6,681,824.71 11,567,223.38 21,863,958.02 1 0,296,734.64 Railroad Program 55,892,393.98 26,904,249.76 12,747,594.53 4,645,706.14 27,735,927.78 14,156,655.23 55,060,715.96 4 0,904,060.73 *Airports Program 95,216,584.86 58,705,249.80 44,021,343.48 2,618,635.62 34,351,792.27 14,683,906.32 119,570,042.39 1 04,886,136.07 *Public Transportation 154,032,532.19 179,918,283.85 134,266,988.71 25,929,083.70 60,168,659.17 45,651,295.14 273,782,156.87 2 28,130,861.73 OSHA Program 667,277.80 356,886.12 1,497.20 26,236.74 163,744.56 355,388.92 860,419.36 5 05,030.44 Non-System Streets 2,926,829.39 2,459,417.72 2,459,417.72 207,123.77 1,904,165.24 - 3,482,081.87 3 ,482,081.87 Motor Carrier Safety 2,352,162.98 10,469,964.66 8,496,951.00 148,453.79 2,838,931.50 1,973,013.66 9,983,196.14 8 ,010,182.48 FEMA (17,339,388.67) 16,514,393.87 - 2,438.14 696,855.29 16,514,393.87 (1,521,850.09) ( 18,036,243.96) State Aid to Municipalities 500,000.00 90,666,207.62 88,141,510.50 - 88,641,510.50 2,524,697.12 2,524,697.12 - Division Urban Small Construction 32,826,761.90 44,720,096.85 2,641,169.80 300,418.43 7,905,415.20 42,078,927.05 69,641,443.55 2 7,562,516.50 Economic Development 31,653,037.84 5,708,202.91 (592,103.74) 416,046.57 9,897,363.87 6,300,306.65 27,463,876.88 2 1,163,570.23 System Preservation 44,063,707.34 130,074,393.66 44,997,080.12 1,320,584.67 36,638,986.60 85,077,313.54 137,499,114.40 5 2,421,800.86 Conversion -In Progress (0.01) - - - - - (0.01) ( 0.01) TOTAL ENCUMBRANCE ACCOUNTS 3,018,058,379.04 5,191,714,778.35 2,169,068,440.89 180,047,171.42 1,760,632,035.16 3,022,646,337.44 6,449,141,122.23 3 ,426,494,784.76 TOTAL HIGHWAY FUND 3,018,058,379.04 5,762,695,871.35 2,563,272,206.46 205,097,236.26 2,049,182,504.12 3,199,423,664.87 6,731,571,746.27 3 ,532,148,081.37 Federal Aid HPR/PL/Construction Available for Obligation totals have been adjusted to the FHWA Obligational Authority in order to reflect fund availability for the federal fiscal year, beginning October 1 and ending September 30 each year. *Sub-Recipient Activity is not depicted above in Governors' Highway Safety, Airports Program or Public Transportation. Current period expenditures are $11,326,136.39. Year to date expenditures total $45,415,202.66. See Sub-Recipient Schedule 1 STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND EXHIBIT C Page 4 of 6 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 CURRENT ACCOUNTS Central Administration 86,028,334.00 2 ,710,599.04 50,423,801.92 91,275,564.00 2 ,050,561.94 48,529,240.61 5,247,230.00 (660,037.10) ( 1,894,561.31) Division of Highway Administration 1,706,160.00 ( 9,730.64) 1,053,445.06 1,698,948.00 5 7,023.62 1,033,851.22 (7,212.00) 66,754.26 ( 19,593.84) Division of Motor Vehicles 102,734,308.00 7 ,822,764.20 77,789,925.15 100,522,542.00 7 ,186,444.54 73,976,557.79 (2,211,766.00) (636,319.66) ( 3,813,367.36) Operations Administration 32,524,715.00 ( 1,473,221.81) 19,345,998.08 34,046,767.00 ( 1,294,416.52) 19,823,157.57 1,522,052.00 178,805.29 477,159.49 Field Operations - ( 392,923.48) ( 49,478,756.22) - 1 0,408.21 ( 74,586,250.37) - 403,331.69 ( 25,107,494.15) Reserves for Other Agencies 296,554,851.00 2 8,183,476.91 208,274,601.36 284,288,901.00 2 5,940,977.26 201,325,958.38 (12,265,950.00) (2,242,499.65) ( 6,948,642.98) Dept of Agriculture Gas Inspection Service 5,212,617.00 1 ,157,631.00 3,556,332.00 5,020,775.00 4 29,394.00 3,458,950.00 (191,842.00) (728,237.00) ( 97,382.00) DENR - LUST Trust Fund 4,001,051.00 - 2,009,790.00 2,527,341.00 - 1,279,134.00 (1,473,710.00) - ( 730,656.00) Dept of Revenue - Gas Tax 5,711,332.00 - 2,761,107.85 5,891,884.00 - 2,488,158.90 180,552.00 - ( 272,948.95) Health & Human Services - Chemical Test 709,719.00 2 21,103.00 482,199.00 559,719.00 1 39,930.00 419,788.00 (150,000.00) (81,173.00) ( 62,411.00) Highway Patrol 178,629,554.00 1 3,747,931.00 125,200,439.00 168,675,278.00 1 2,994,371.00 117,917,803.03 (9,954,276.00) (753,560.00) ( 7,282,635.97) DPI - Driver Training 34,286,309.00 4 ,600,000.00 23,100,000.00 32,899,993.00 3 ,000,000.00 20,500,000.00 (1,386,316.00) (1,600,000.00) ( 2,600,000.00) Sales Tax Exempt 17,610,000.00 4 ,402,500.00 13,207,500.00 17,557,170.00 4 ,389,292.00 13,167,878.00 (52,830.00) (13,208.00) ( 39,622.00) AirCargo Authority 1,600,000.00 4 00,000.00 1,200,000.00 1,280,000.00 3 20,000.00 960,000.00 (320,000.00) (80,000.00) ( 240,000.00) State Fire Protection Grant Fund 150,000.00 - 150,000.00 158,000.00 - 158,000.00 8,000.00 - 8,000.00 CCPS - DMV Enforcement 25,810,440.00 1 ,507,418.47 20,372,336.02 26,872,825.00 2 ,422,891.00 23,122,904.95 1,062,385.00 915,472.53 2,750,568.93 OSBM - Civil Penalty 22,000,000.00 2 ,036,489.94 15,760,333.08 22,000,000.00 2 ,127,714.26 17,333,884.90 - 91,224.32 1,573,551.82 Dept of Revenue - IRP Auditors 392,215.00 - 143,353.91 394,992.00 - 181,263.60 2,777.00 - 37,909.69 OSC-BEST Shared Services 441,614.00 1 10,403.50 331,210.50 450,924.00 1 17,385.00 338,193.00 9,310.00 6,981.50 6,982.50 Reserves 89,977,687.49 - 70,512,466.65 59,148,371.00 - 56,188,427.99 (30,829,316.49) - ( 14,324,038.66) Internal Orders - ( 7,908,494.71) ( 2,100,013.45) - ( 8,900,934.21) ( 87,255,474.23) - (992,439.50) ( 85,155,460.78) CO Internal Orders - ( 7,686,503.14) ( 20,606,403.76) - ( 9,107,914.91) ( 37,684,845.49) - (1,421,411.77) ( 17,078,441.73) DOT Plant Maintenance Orders - ( 237,856.21) ( 1,449,562.41) - 1 07,005.62 471,324.59 - 344,861.83 1,920,887.00 Eco Enhancement Program - 2 6,358.61 21,025,502.36 - 2 1,704.61 ( 50,609,872.60) - (4,654.00) ( 71,635,374.96) ROW Air Space - ( 9,140.23) ( 1,069,549.64) - ( 22,170.85) ( 262,130.53) - (13,030.62) 807,419.11 PMTP - Networks-HF - - - - 9 ,786.67 38,066.15 - 9,786.67 38,066.15 PMII Networks - HF - ( 1,353.74) - - 3 4,298.75 710,090.76 - 35,652.49 710,090.76 Facility Maintenance Orders - - - - 2 ,059.05 9,446.20 - 2,059.05 9,446.20 Transp Mobility & Safety Division Orders - - - - 5 4,296.85 72,446.69 - 54,296.85 72,446.69 Quality Enhancement Orders - - - - - - - - - Debt Service - GARVEE 45,745,000.00 - 45,745,000.00 - - 49,515,000.00 (45,745,000.00) - 3,770,000.00 TOTAL CURRENT ACCOUNTS 655,271,055.49 2 8,932,469.51 421,566,468.55 570,981,093.00 2 5,050,064.84 288,550,468.96 (84,289,962.49) (3,882,404.67) ( 133,015,999.59) 2009 2010 Expenditures Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 5 of 6 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 ENCUMBRANCE ACCOUNTS Primary Construction 2 2,094,906.94 1 ,005,392.74 6 ,519,995.91 1 8,196,226.36 4 11,651.84 4 ,395,248.37 (3,898,680.58) (593,740.90) (2,124,747.54) Secondary Construction 1 49,724,703.54 2 ,293,409.01 7 6,715,059.78 9 1,430,751.76 2 ,714,537.88 2 7,480,599.74 (58,293,951.78) 4 21,128.88 (49,234,460.03) Urban Construction (5,358,196.01) 4 69,181.75 3 ,498,327.88 (1,756,562.77) 4 33,853.42 1 ,798,941.16 3 ,601,633.24 (35,328.33) (1,699,386.71) Public Service Roads 7 ,260,889.85 8 8,038.26 1 ,029,397.54 6 ,067,218.38 2 28,444.46 9 46,803.01 (1,193,671.47) 1 40,406.20 (82,594.53) Bridge Replacement 1 6,331,753.13 1 ,623.10 (200,188.01) 1 2,731,192.40 4 ,375.65 6 0,988.41 (3,600,560.73) 2 ,752.55 2 61,176.42 State funds for Construction 7 30,215.25 - - 1 51,958.80 - - (578,256.45) - - Spot Safety 1 0,357,744.63 4 96,034.68 7 ,435,522.53 1 1,844,859.76 2 82,976.83 3 ,652,571.77 1 ,487,115.13 (213,057.85) (3,782,950.76) Contingency 4 4,584,232.94 1 63,205.14 7 ,567,600.47 3 9,201,597.27 (126,474.58) 5 ,059,409.20 (5,382,635.67) (289,679.72) (2,508,191.27) Primary Maintenance 3 79,112,141.20 2 3,763,508.69 1 90,878,833.44 3 59,913,598.96 2 5,662,469.71 1 99,933,790.69 (19,198,542.24) 1 ,898,961.02 9 ,054,957.25 Secondary Maintenance 3 83,576,060.84 2 0,436,820.25 2 17,806,378.32 3 72,901,946.09 2 8,814,614.99 1 96,323,899.17 (10,674,114.75) 8 ,377,794.74 (21,482,479.15) Urban Maintenance 5 56.38 - - - (135,961.35) (135,961.35) (556.38) (135,961.35) (135,961.35) Contract Resurfacing 3 38,539,604.44 2 ,297,649.00 2 14,561,860.77 4 57,648,251.36 6 ,832,879.19 8 9,607,340.39 1 19,108,646.92 4 ,535,230.18 (124,954,520.37) Ferry Operations 3 3,315,439.00 3 ,088,461.29 2 7,922,647.83 3 0,308,474.00 3 ,595,070.74 2 9,906,310.47 (3,006,965.00) 5 06,609.45 1 ,983,662.64 2009 2010 Expenditures Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 6 of 6 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 ENCUMBRANCE ACCOUNTS Capital Improvements 13,517,828.47 7 57,693.53 6 ,420,782.98 3 ,237,391.47 558,456.39 2,826,539.64 ( 10,280,437.00) ( 199,237.14) ( 3,594,243.34) FHWA Construction 3,740,034,574.82 8 0,954,372.55 8 40,217,624.09 3 ,200,392,080.42 74,143,763.91 921,150,377.80 ( 539,642,494.40) ( 6,810,608.65) 80,932,753.71 Governors' Highway Safety 17,323,886.79 8 41,721.46 8 ,444,291.51 2 2,948,447.25 1,011,784.77 6,681,824.71 5,624,560.46 1 70,063.31 ( 1,762,466.80) Railroad Program 36,374,671.44 1 ,956,508.95 1 1,622,512.95 2 6,904,249.76 4,645,706.14 27,735,927.78 ( 9,470,421.68) 2 ,689,197.20 16,113,414.82 *Airports Program 74,246,391.67 1 ,652,219.83 2 8,346,533.36 5 8,705,249.80 2,618,635.62 34,351,792.27 ( 15,541,141.87) 9 66,415.79 6,005,258.91 *Public Transportation 134,834,834.84 1 9,649,025.65 6 1,738,785.40 1 79,918,283.85 25,929,083.70 60,168,659.17 45,083,449.01 6 ,280,058.05 ( 1,570,126.23) OSHA Program 780,662.03 3 0,222.70 3 09,843.03 3 56,886.12 26,236.74 163,744.56 ( 423,775.91) ( 3,985.96) ( 146,098.47) Non-System Streets 3,098,083.12 1 42,429.78 6 55,626.86 2 ,459,417.72 207,123.77 1,904,165.24 ( 638,665.40) 6 4,693.99 1,248,538.38 Motor Carrier Safety(Conversion) 7,779,947.66 1 ,383,862.64 4 ,400,070.37 1 0,469,964.66 148,453.79 2,838,931.50 2,690,017.00 ( 1,235,408.85) ( 1,561,138.87) FEMA 17,039,393.87 3 5,983.18 1 ,025,443.02 1 6,514,393.87 2,438.14 696,855.29 ( 525,000.00) ( 33,545.04) ( 328,587.73) State Aid to Municipalities 94,887,694.00 - 9 2,393,453.87 9 0,666,207.62 - 88,641,510.50 ( 4,221,486.38) - ( 3,751,943.37) Division Urban Small Construction 51,965,910.10 4 55,823.79 1 2,412,724.35 4 4,720,096.85 300,418.43 7,905,415.20 ( 7,245,813.25) ( 155,405.36) ( 4,507,309.15) Economic Development 22,514,153.67 4 44,173.52 1 6,126,468.12 5 ,708,202.91 416,046.57 9,897,363.87 ( 16,805,950.76) ( 28,126.96) ( 6,229,104.25) System Preservation 115,842,850.43 6 80,837.37 5 9,410,999.39 1 30,074,393.66 1,320,584.67 36,638,986.60 14,231,543.23 6 39,747.30 ( 22,772,012.79) Conversion -In Progress - - - - - - - - - TOTAL ENCUMBRANCE ACCOUNTS 5,710,510,935.05 1 63,088,198.86 1 ,897,260,595.76 5 ,191,714,778.35 180,047,171.42 1,760,632,035.16 ( 518,796,156.71) 1 6,958,972.56 ( 136,628,560.59) TOTAL HIGHWAY FUND 6,365,781,990.54 1 92,020,668.37 2 ,318,827,064.31 5 ,762,695,871.35 205,097,236.26 2,049,182,504.12 ( 603,086,119.20) 1 3,076,567.89 ( 269,644,560.18) NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 2009 2010 Expenditures Expenditures EXHIBIT D FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR 2010-2011 2011-2012 2012-2013 2013-2014 TOTAL System Type Cash Flow Contract Cash Flow Contract Cash Flow Contract Cash Flow Contract Cash Flow Contract State Maintenance Contract Resurfacing 78,000,000.00 - - - 7 8,000,000.00 Total 78,000,000.00 - - - 7 8,000,000.00 Note: These amounts will be deducted from the respective future fiscal year appropriation. These appropriations are included in either the current or a prior fiscal year and have been approved by The Board of Transportation. NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF CASH FLOW FROM FUTURE YEARS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT E Current Period Year to Date Equipment Gain Brought Forward from Fiscal Year 2009 - 55,755,431.31 Funds Provided During Current Year Miscellaneous Receipts 8 3,261.03 3,093,246.55 Outside Agency Revenue 5 06,564.34 8,647,880.42 Equipment Rental Recovery 1 2,157,742.35 105,927,269.80 Total Funds Provided 1 2,747,567.72 117,668,396.77 Funds Applied During the Current Year Personnel 3 ,802,546.90 36,646,002.97 General Operating Expense 5 ,805,523.31 47,810,166.39 Supplies and Materials 1 ,399,197.06 10,508,166.08 Purchase of Heavy Equipment 1 ,845,074.48 5,351,018.97 Total Expenditures 1 2,852,341.75 100,315,354.41 Equipment Balance as of March 31, 2010 ( 104,774.03) 73,108,473.67 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATEMENT OF EXPENSES AND REVENUES FOR EQUIPMENT FUND FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT F FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR 2009-2010 2010-2011 2011-2012 2012-2013 2013-2014 TOTAL Interstate Maintenance 142,530,487.00 30,148,605.00 30,148,605.00 1 7,912,500.00 1 ,455,000.00 222,195,197.00 National Highway System 170,494,143.00 17,701,068.00 17,701,069.00 11,647,735.00 27,742,147.00 245,286,162.00 Surface Transportation 5 06,254,487.00 3 1,689,397.00 1 2,615,096.00 6 40,000.00 6 40,000.00 551,838,980.00 Bridge Replacement 2 25,478,350.00 - - - - 225,478,350.00 CMAQ 1 8,487,976.00 4 ,439,079.00 - - - 22,927,055.00 Planning and Research - - - - - - High Priority - - - - - - Highway Safety Improvement 9 86,453.00 856,587.00 - - - 1,843,040.00 TOTAL 1,064,231,896.00 84,834,736.00 60,464,770.00 30,200,235.00 2 9,837,147.00 1,269,568,784.00 Note: Federal cash flow is converted throughout the federal fiscal year which begins October 1 and ends September 30 of each year. NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF FEDERAL FORWARD FUNDING FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT G1 Interstate National Surface Fiscal Year Maintenance Highway System Transportation Program Total 2009-2010 2 6,923,098.00 4 1,125,481.00 2 6,282,673.00 94,331,252.00 2010-2011 2 3,284,339.00 2 9,801,218.00 4 ,028,732.00 57,114,289.00 2011-2012 2 4,799,124.00 2 9,958,416.00 4 ,195,918.00 58,953,458.00 2012-2013 2 4,799,120.00 3 3,490,516.00 4 ,195,918.00 62,485,554.00 2013-2014 2 4,799,124.00 3 3,490,517.00 4 ,195,918.00 62,485,559.00 2014-2015 2 4,799,128.00 3 3,490,516.00 4 ,195,918.00 62,485,562.00 2015-2016 2 4,799,131.00 3 3,490,515.00 4 ,195,917.00 62,485,563.00 2016-2017 2 4,799,132.00 3 3,490,516.00 4 ,195,919.00 62,485,567.00 2017-2018 2 4,799,128.00 3 3,490,516.00 4 ,195,919.00 62,485,563.00 2018-2019 2 4,799,118.00 3 3,490,516.00 4 ,195,919.00 62,485,553.00 2019-2020 2 ,428,637.00 3 1,772,478.00 4 4,965.00 34,246,080.00 2020-2021 - 9 ,975,866.00 - 9,975,866.00 Total 2 51,029,079.00 3 77,067,071.00 6 3,923,716.00 692,019,866.00 Note: Garvee Federal Forward Funding is Converted as the Debt Becomes Due Based on the Debt Service Schedule. FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND GARVEE BOND PROJECTS BY CATEGORY EXHIBIT G2 Page 1 of 2 **Allotments Unexpended Federal and TIP # WBS Description State Funds Current Period Inception to Date Allotments Current Period Inception to Date Current Period Inception to Date Division 1 I-4913 40197.3.GV1 I-95 in Northampton County, pavement rehabilitation 4 ,031,576.00 - 3 ,338,003.22 6 93,572.78 - 2 ,664,452.00 - 1,934,698.00 B-5014 A 41470.3.GV1 Repair Bonner Bridge (#11) over Oregon Inlet on NC 12 2 1,142,774.00 204,680.25 1 5,255,390.89 5 ,887,383.11 22,361.00 1 0,603,228.00 - 2,343,835.00 Division 2 R-2510 C 34440.2.GV1 US 17 in Beaufort County 5 ,384,000.00 298,039.84 4 ,661,836.57 7 22,163.43 (30,363.00) 3 ,031,475.00 - 737,344.00 R-2301A 34414.3.GV1 US 17 New Bern Bypass in Craven County 5 5,484,725.00 883,067.10 2 0,312,266.60 3 5,172,458.40 717,966.00 1 1,251,303.00 - 1 2,439,041.00 Division 3 I-5001 B 41154.3.GV1 I-40 in Sampson County, pavement rehabilitation 1 2,160,469.00 - 9 ,202,953.51 2 ,957,515.49 - 7 ,066,826.00 - 1,997,001.00 R-2633 34491.3.GV2 Wilmington Bypass 6 1,020,000.00 - - 6 1,020,000.00 - - - - Division 4 R-2554 BA 34461.3.GV1 * US 70 Goldsboro Bypass in Wayne County 100,718,810.00 1,211,121.85 3 8,586,130.28 6 2,132,679.72 781,844.00 3 5,169,875.00 - 5,217,548.00 R-2823 34509.2.GV1 Rocky Mount Northern Connector in Nash County 4 3,854,250.00 318,409.65 1 4,178,057.77 2 9,676,192.23 526,362.00 9 ,972,694.00 - 1,182,665.00 R-2823 34509.3.GV1 Rocky Mount Northern Connector in Nash County 7 ,295,000.00 2 ,076.22 6 ,360,236.22 9 34,763.78 - 4 ,430,000.00 - 412,507.00 Division 5 I-4744 36597.3.GV2 I-4744-Con-I-40 6 9,709,948.00 1,688,991.84 1 5,248,790.39 5 4,461,157.61 767,233.00 9 ,660,693.00 - 4,592,018.00 I-2810 37490.3.GV1 I-85 in Vance County, pavement rehabilitation 4 2,597,186.00 5 ,415.77 3 3,289,034.28 9 ,308,151.72 3,534.00 2 6,770,716.00 - 6,709,049.00 I-4904 39943.3.GV1 I-85 in Vance Co. & Warren Co. pavement rehabilitation 1 1,782,148.00 - 1 0,360,020.31 1 ,422,127.69 - 8 ,498,518.00 - 3,680,312.00 I-4709 38722.3.GV1 I-40 in Wake County, pavement rehabilitation 1 3,309,616.00 - 1 1,116,315.12 2 ,193,300.88 3,981.00 8 ,484,635.00 - 3,695,473.00 R-2814B 34506.2.GV1 US 401 Rolesville Bypass 3 1,114,000.00 4 5,729.43 1 ,986,225.79 2 9,127,774.21 13,826.00 1 ,467,599.00 - 487.00 I-5112 42541.3.GV1 I-540 & I-40 in Wake County, pavement rehabilitation 8 ,734,936.00 1 ,775.00 6 ,806,592.31 1 ,928,343.69 (1,381.00) 5 ,725,468.00 - 5,250.00 Division 6 I-4711 38724.3.GV1 I-95 in Robeson County, pavement rehabilitation 1 8,726,000.00 110,300.31 1 7,527,601.85 1 ,198,398.15 46,769.00 1 2,407,072.00 - 8,813,833.00 I-4906 39994.3.GV1 I-95 from Cumberland to Johnston Co. line 4 ,840,236.00 - 3 ,408,690.46 1 ,431,545.54 (23.00) 2 ,851,990.00 - 232,797.00 I-4914 39995.3.GV1 I-95 in Robeson County, pavement rehabilitation 1 2,895,293.00 - 9 ,939,103.60 2 ,956,189.40 - 7 ,432,529.00 - 1,897,419.00 I-4915 39996.3.GV1 I-95 from N. of 295 to Harnett Co. line 4 ,761,958.00 - 3 ,383,798.75 1 ,378,159.25 ( 1.00) 2 ,741,056.00 - 425,907.00 I-4917 40222.3.GV1 I-95 in Cumberland County, pavement rehabilitation 1 0,791,711.00 - 8 ,291,335.49 2 ,500,375.51 ( 1.00) 7 ,983,491.00 - 1,932,384.00 Division 7 I-4714 38726.3.GV1 I-40/85 in Alamance County, pavement rehabilitation 6 ,233,000.00 - 4 ,833,265.01 1 ,399,734.99 - 3 ,677,086.00 - 2,625,126.00 I-4715 38727.3.GV1 I-40/85 in Guilford County, pavement rehabilitation 1 1,141,183.00 - 9 ,822,171.74 1 ,319,011.26 - 6 ,500,036.00 - 1,985,065.00 I-4918 40248.3.GV1 I-40/85 Alamance & Orange Co. pavement rehabilitation 1 2,852,672.00 - 1 3,266,883.81 (414,211.81) - 9 ,971,328.00 - 3,252,522.00 Division 8 R-2606 B 34480.3.GV1 US 311 ( Future I-74) in Randolph County 131,880,693.00 2,278,772.62 2 1,383,227.79 1 10,497,465.21 1,078,712.00 1 3,882,348.00 - 1,610,725.00 R-2606 B 34480.2.GV1 US 311 ( Future I-74) in Randolph County 1 5,503,733.00 101,323.58 8 ,193,918.75 7 ,309,814.25 33,464.00 5 ,958,527.00 - 231,560.00 Division 9 B-3637 33185.3.GV1 I-40 / NC 801 Interchange in Davie County 1 5,333,266.00 1 ,224.93 1 3,080,919.17 2 ,252,346.83 - 1 0,163,939.00 - 3,699,551.00 I-3600 34183.3.GV1 I-40 in Davie County, pavement rehabilitation 2 0,874,245.00 - 1 8,275,283.13 2 ,598,961.87 - 1 4,567,727.00 - 6,798,825.00 I-4718 38730.3.GV1 I-85 in Rowan County, pavement rehabilitation 4 ,408,913.00 - 3 ,663,268.81 7 45,644.19 - 2 ,739,129.00 - 2,066,970.00 I-2304 AC 34156.2.1GV2 I-85 in Rowan County 1 2,215,363.00 1,247,976.70 4 ,784,574.02 7 ,430,788.98 857,703.00 3 ,510,150.00 - - I-2304 AD 34156.2.2GV2 I-85 in Davidson County 1 1,380,676.00 299,933.01 4 ,653,494.64 6 ,727,181.36 26,695.00 3 ,291,866.00 - - Expenditures Trustee Reimbursement FHWA Reimbursement NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATEMENT OF ALLOTMENTS, EXPENDITURES, AND RECEIPTS FOR GARVEE BOND PROJECTS INCEPTION THROUGH MARCH 31, 2010 HIGHWAY FUND EXHIBIT G2 Page 2 of 2 **Allotments Unexpended Federal and TIP # WBS Description State Funds Current Period Inception to Date Allotments Current Period Inception to Date Current Period Inception to Date Division 10 I-4720 38732.3.GV1 I-77 in Mecklenburg County, pavement rehabilitation 3,676,267.00 - 2,858,335.50 8 17,931.50 - 2 ,302,834.00 - 1,655,094.00 I-5006 41453.3.GV1 I-85 in Mecklenburg County, pavement rehabilitation 1,520,460.00 - 1,233,687.82 2 86,772.18 - 9 57,413.00 - 732,646.00 Division 11 I-5002 41452.3.GV1 I-74 in Surry County, pavement rehabilitation 6,846,924.00 - 5,955,160.57 8 91,763.43 - 4 ,529,779.00 - 3,235,559.00 I-2808 A 34173.2.GV1 I-77 in Yadkin County, pavement rehabilitation 49,945,001.00 - 47,795,849.55 2 ,149,151.45 - 3 3,900,054.00 - 24,109,582.00 Division 12 I-4723 38735.3.GV1 I-77 in Iredell County, pavement rehabilitation 14,261,189.00 339.04 11,707,446.29 2 ,553,742.71 - 9 ,427,070.00 - 4,997,980.00 I-5003 41455.3.GV1 I-40 in Iredell County, pavement rehabilitation 29,166,303.00 88,051.08 21,297,218.87 7 ,869,084.13 47,622.00 1 7,525,539.00 - 2,534,647.00 I-5007 41471.3.GV1 I-85 in Gaston County, pavement rehabilitation 4,453,643.00 - 2,147,649.72 2 ,305,993.28 - 1 ,638,845.00 - 1,167,658.00 I-5106 41865.3.GV1 I-77 in Iredell County, pavement rehabilitation 5,920,000.00 1,074.46 4,672,212.67 1 ,247,787.33 - 3 ,968,638.00 - 3,464.00 Division 13 I-4908BB 39972.3.GV1 I-40 in McDowell County, pavement rehabilition 15,067,671.00 39,996.87 10,210,777.58 4 ,856,893.42 24,359.00 8 ,414,977.00 - 668,216.00 I-5108 42298.3.GV1 I-40 in Buncombe County, pavement rehabilition 6,983,067.00 5,052.13 3,403,097.72 3 ,579,969.28 3,119.00 2 ,889,946.00 - 2,141.00 I-5109 42344.3.GV1 I-40 in Buncombe County, pavement rehabilitation 9,102,844.00 14,694.81 5,425,379.97 3 ,677,464.03 10,158.00 4 ,608,653.00 - 2,882.00 Division 14 I-4910 39997.3.GV1 I-40 in Haywood County, pavement rehabilitation 19,611,954.00 - 15,814,835.78 3 ,797,118.22 - 1 2,560,659.00 - 5,120,392.00 I-5004 41454.3.GV1 I-40 in Haywood County, pavement rehabilitation 12,138,581.00 2.94 10,770,749.61 1 ,367,831.39 1.00 8 ,368,723.00 - 4,649,859.00 I-5005 A 41456.3.GV1 I-26 in Henderson County, pavement rehabilitation 11,296,000.00 19,824.20 11,501,669.62 ( 205,669.62) - 7 ,920,000.00 - 2,144,530.00 TOTAL 972,168,284.00 8,867,873.63 490,003,461.55 4 82,164,822.45 4,933,940.00 3 71,488,886.00 - 131,544,562.00 *WBS created / No Funding **Allotment Includes Estimated Debt Service Expense Expenditures Trustee Reimbursement FHWA Reimbursement NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATEMENT OF ALLOTMENTS, EXPENDITURES, AND RECEIPTS FOR GARVEE BOND PROJECTS INCEPTION THROUGH MARCH 31, 2010 HIGHWAY FUND EXHIBIT G3 Interstate National Maintenance Highway System Total Bond Proceeds (2008) 287,565,000.00 Bond Proceeds (2010) 262,067,697.38 Bond Premium Proceeds (2008) 12,230,868.60 Less: Discount and Other Issuance Costs (2008) (2,153,532.58) Less: Discount and Other Issuance Costs (2010) (510,754.50) Total Initial Bond Proceeds Available 559,199,278.90 Earnings on Assets From Prior Years 6,398,151.55 Earnings on Assets From Current Year (See Exhibit B1) 143,567.52 Less: Bond Management Fees (2008) (99,757.76) Less: Earnings used for Debt Service (3,984.00) Total Funds Available 565,637,256.21 Allocation of Funds 371,519,249.00 (30,363.00) 371,488,886.00 (See Trustee Reimbursement in Exhibit G2) Unexpended Availability (See Exhibit A) 194,148,370.21 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND SUMMARY OF GARVEE BOND FUND AVAILABILITY AND ALLOCATIONS INCEPTION THROUGH MARCH 31, 2010 EXHIBIT H Current Period Year to Date Equipment Gain Brought Forward from Fiscal Year 2009 - 432,996.68 Funds Provided During Current Year Miscellaneous Receipts - 743,200.00 Equipment Rental Recovery 9 0,180.00 363,420.00 Total Funds Provided 9 0,180.00 1,106,620.00 Funds Applied During the Current Year Personnel - 1,310.00 General Operating Expense 8 ,053.28 13,363.38 Supplies and Materials 2 4,764.90 84,167.60 Purchase of Heavy Equipment - - Total Expenditures 3 2,818.18 98,840.98 Equipment Balance as of March 31, 2010 5 7,361.82 1,440,775.70 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATEMENT OF EXPENSES AND REVENUES FOR AVIATION FUND FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT I Year to Date Year to Date Year to Date Year to Date Year to Date Year to Date Year to Date Year to Date Life To Date Expenditures Expenditures Expenditures Expenditures Expenditures Expenditures Expenditures Expenditures Expenditures 2003 2004 2005 2006 2007 2008 2009 2010 *INTERNAL ORDERS CO Internal Orders 6 2,433,358.92 43,577,138.50 (35,568,257.72) ( 839,458.95) ( 6,595,415.21) (16,863,793.66) (18,937,296.75) (37,684,845.49) ( 10,478,570.36) DOT Plant Maintenance Orders 3 65,183.23 1,129,422.29 1,253,200.50 ( 162,424.65) ( 170,093.32) (373,786.25) (1,729,324.01) 4 71,324.59 783,502.38 Eco Enhancement Program - 43,969,744.88 45,048,970.34 3 5,158,553.42 59,734,174.51 (123,925,720.95) 33,617,961.18 (50,609,872.60) 42,993,810.78 ROW Air Space 1 48,562.42 11,831.60 (157,784.46) ( 296,406.46) ( 966,047.82) (2,217,139.58) (1,181,155.72) (262,130.53) ( 4,920,270.55) PMTP - Networks - - - - - - - 3 8,066.15 38,066.15 PMII Networks - HF - - - - - - - 7 10,090.76 710,090.76 Facility Maintenance Orders - - - - - - - 9 ,446.20 9,446.20 Transp Mobility & Safety Division Orders - - - - - - - 7 2,446.69 72,446.69 Quality Enhancement Orders - - - - - - - - - TOTAL INTERNAL ORDERS 6 2,947,104.57 88,688,137.27 10,576,128.66 3 3,860,263.36 52,002,618.16 (143,380,440.44) 11,770,184.70 (87,255,474.23) 29,208,522.05 *All current month activity for Internal Orders is reported on Exhibit C NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF COMPARATIVE INTERNAL ORDER BALANCES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT J Allotments Unexpended Description Federal Funding Current Period Inception to Date Allotments Current Period Inception to Date Highway Infrastructure Investment Grants: C200 ARRA Areas < 200K Population 128,587,029.00 2,436,863.06 3 2,911,730.34 95,675,298.66 2,284,074.00 3 2,629,905.00 C220 ARRA Transportation Enhancements 22,065,801.00 348,759.57 3 ,238,127.35 18,827,673.65 184,519.00 3 ,048,182.00 C230A ARRA Urbanized Areas > 200K Population - City of Asheville 6,073,959.00 14,041.44 1 19,086.55 5,954,872.45 12,731.00 1 15,017.00 C230C ARRA Urbanized Areas > 200K Population - City of Charlotte 20,142,669.00 380,595.91 2 ,885,599.22 17,257,069.78 345,094.00 2 ,859,955.00 C230D ARRA Urbanized Areas > 200K Population - City of Durham 7,706,430.00 59,307.51 1 62,435.70 7,543,994.30 35,698.00 1 32,142.00 C230F ARRA Urbanized Areas > 200K Population - City of Fayetteville 7,576,151.00 - - 7,576,151.00 - - C230G ARRA Urbanized Areas > 200K Population - City of Greensboro 7,343,577.00 9,045.61 4 70,141.87 6,873,435.13 2,613.00 4 63,680.00 C230R ARRA Urbanized Areas > 200K Population - City of Raleigh 9,911,027.00 207,383.17 2 73,515.07 9,637,511.93 194,422.00 2 56,687.00 C230W ARRA Urbanized Areas > 200K Population - City of Winston Salem 8,204,518.00 820,946.30 5 ,251,890.72 2,952,627.28 606,787.00 5 ,012,489.00 C240 ARRA Available for all Areas (FLEX) 492,802,878.00 7,506,035.20 145,283,891.65 347,518,986.35 7,058,360.00 1 44,368,351.00 C250 ARRA Rural Areas < 5K Population 19,995,645.00 200,758.43 1 3,043,920.27 6,951,724.73 182,973.00 1 3,010,803.00 ARRA TOTAL - Highway Infrastructure Grants 730,409,684.00 11,983,736.20 203,640,338.74 526,769,345.26 10,907,271.00 2 01,897,211.00 ARRA - Federal Transit Administration (FTA) Section 5311 Nonurbanized Area Formula Program 24,973,989.00 1,904.47 1 0,482.46 24,963,506.54 4,681.00 9 ,830.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF ALLOTMENTS, EXPENDITURES, AND RECEIPTS AMERICAN RECOVERY AND REINVESTMENT ACT (ARRA) PROJECTS INCEPTION THROUGH MARCH 31, 2010 Expenditures FHWA Reimbursement FHWA Program Code EXHIBIT A Cash Cash in Bank - Other Accounts State Treasurer Bank Balance (43,180,309.34) Total Cash (43,180,309.34) Accounts Receivable 4,376,795.95 Advance to Turnpike Authority 14,973,832.30 Other Receivables 81,469.07 Total Current Assets (23,748,212.02) Total Assets (23,748,212.02) Accounts Payable 920,210.94 Intragovernmental Payable Other Liabilities 4,482,422.79 Total Liabilities 5,402,633.73 Retained Earnings (273,712,271.25) Fund Balance 131,340,905.98 Revenues 679,210,403.98 Expenditures ( 565,989,884.46) Change in Fund Balance Year to Date 113,220,519.52 Total Fund Balance 244,561,425.50 Total Liabilities and Fund Balance (23,748,212.02) NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 1 of 4 MONTH YEAR TO DATE MONTH YEAR TO DATE YEAR TOTAL YEAR TO DATE MOTOR VEHICLE REVENUE: TITLE FEE 7,580,477.20 53,248,127.67 6 ,433,373.35 5 3,928,439.03 73,980,000.00 5 5,305,455.44 (2,057,327.77) LIEN RECORDING 236,720.00 2,093,030.50 2 20,917.00 2 ,322,357.25 3,200,000.00 2 ,449,942.00 (356,911.50) GASOLINE TAX 28,268,746.91 282,817,879.19 2 7,992,925.57 2 83,629,805.34 369,490,000.00 2 77,586,245.56 5,231,633.63 GASOLINE TAX - LUST FUND 474,336.59 4,790,990.74 4 76,084.58 4 ,738,045.75 - - 4,790,990.74 GASOLINE TAX LUST FUND TRANSFERRED OUT (474,336.59) (4,790,990.74) (476,084.58) ( 4,738,045.75) - - (4,790,990.74) MOTOR FUEL TAX GF INSPECTION TAX 22,523.46 181,346.03 2 1,415.79 1 58,719.13 - - 181,346.03 MOTOR FUEL TAX GF INSPECTION TRANSFERRED OUT (22,523.46) (181,346.03) (21,415.79) ( 158,719.13) - - (181,346.03) HIGHWAY USE TAX 41,822,272.24 319,808,543.18 3 5,499,911.19 3 31,825,978.99 421,580,000.00 3 16,962,110.05 2,846,433.13 MISCELLANEOUS REGISTRATION FEES 956,333.85 7,641,524.54 9 50,610.83 8 ,205,413.93 11,640,000.00 8 ,800,281.44 (1,158,756.90) INTEREST ON FUNDS INVESTED BY TREASURER 85,339.28 425,472.96 1 46,082.41 7 73,688.39 1,400,000.00 1 ,156,576.96 (731,104.00) TRANSFERS IN/OUT (59,839.40) (204,048.41) - ( 158,485.48) - - (204,048.41) TOTAL MOTOR VEHICLE REVENUE 78,890,050.08 665,830,529.63 7 1,243,820.35 6 80,527,197.45 881,290,000.00 6 62,260,611.45 3,569,918.18 CURRENT YEAR PRIOR YEAR ESTIMATE CURRENT YEAR COMPARED TO ESTIMATE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 2 of 4 GROSS LESS GROSS LESS REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE MOTOR VEHICLE REVENUE: TITLE FEE 7,581,440.20 610.00 353.00 7 ,580,477.20 53,266,901.94 1 2,719.27 6,055.00 53,248,127.67 LIEN RECORDING 236,832.00 112.00 - 2 36,720.00 2,094,178.50 1 ,130.00 18.00 2,093,030.50 GASOLINE TAX 29,496,279.68 1,227,532.77 - 2 8,268,746.91 295,153,006.33 1 2,335,127.14 - 282,817,879.19 GASOLINE TAX - LUST FUND 474,336.59 - - 4 74,336.59 4,790,990.74 - - 4,790,990.74 GASOLINE TAX LUST FUND TRANSFERRED OUT (474,336.59) - - ( 474,336.59) (4,790,990.74) - - (4,790,990.74) MOTOR FUEL TAX GF INSPECTION TAX 22,523.46 - - 2 2,523.46 181,346.03 - - 181,346.03 MOTOR FUEL TAX GF INSPECTION TRANSFERRED OUT (22,523.46) - - ( 22,523.46) (181,346.03) - - (181,346.03) HIGHWAY USE TAX 41,843,783.78 18,322.84 3,188.70 4 1,822,272.24 320,165,103.42 3 20,117.39 36,442.85 319,808,543.18 MISCELLANEOUS REGISTRATION FEES 958,353.35 1,798.50 221.00 9 56,333.85 7,648,192.50 5 ,115.96 1,552.00 7,641,524.54 INTEREST ON FUNDS INVESTED BY TREASURER 85,339.28 - - 8 5,339.28 425,472.96 - - 425,472.96 TRANSFERS IN/OUT (59,839.40) - - ( 59,839.40) (204,048.41) - - (204,048.41) TOTAL MOTOR VEHICLE REVENUE 80,142,188.89 1,248,376.11 3,762.70 7 8,890,050.08 678,548,807.24 1 2,674,209.76 44,067.85 665,830,529.63 CURRENT MONTH YEAR TO DATE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 3 of 4 GROSS LESS ACCOUNT GROSS LESS REVENUE REFUNDS UNCOLL'BLE NET REVENUE TRANSFERS* BALANCE REVENUE REFUNDS UNCOLL'BLE NET REVENUE MOTOR VEHICLE REVENUE: HIGHWAY USE TAX 40,227,104.09 18,322.84 3,188.70 40,205,592.55 (1,616,679.69) 41,822,272.24 304,197,907.04 3 20,633.66 3 6,442.85 303,840,830.53 TITLE FEE 7,581,440.20 6 10.00 3 53.00 7,580,477.20 - 7,580,477.20 53,266,901.94 1 2,719.27 6 ,055.00 53,248,127.67 LIEN RECORDING 236,832.00 1 12.00 - 236,720.00 - 236,720.00 2,094,178.50 1 ,130.00 1 8.00 2,093,030.50 REGISTRATION 958,353.35 1 ,798.50 2 21.00 956,333.85 - 956,333.85 7,648,192.50 5 ,115.96 1 ,552.00 7,641,524.54 TOTAL MOTOR VEHICLE REVENUE 49,003,729.64 2 0,843.34 3 ,762.70 48,979,123.60 (1,616,679.69) 50,595,803.29 367,207,179.98 3 39,598.89 4 4,067.85 366,823,513.24 * Transfers that are Due to or Due From other Agencies and Special Accounts YEAR TO DATE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 CURRENT MONTH EXHIBIT B1 Page 4 of 4 INCREASE INCREASE CURRENT YEAR PRIOR YEAR (DECREASE) PERCENT CURRENT YEAR PRIOR YEAR (DECREASE PERCENT MOTOR VEHICLE REVENUE: HIGHWAY USE TAX 40,205,592.55 33,241,410.45 6,964,182.10 0.21 303,840,830.53 312,807,885.80 (8,967,055.27) (0.03) TITLE FEE 7 ,580,477.20 6 ,433,373.35 1 ,147,103.85 0 .18 5 3,248,127.67 5 3,725,396.83 ( 477,269.16) ( 0.01) LIEN RECORDING 2 36,720.00 2 20,917.00 1 5,803.00 0 .07 2 ,093,030.50 2 ,322,357.25 ( 229,326.75) ( 0.10) REGISTRATION 9 56,333.85 9 50,610.83 5 ,723.02 0 .01 7 ,641,524.54 8 ,159,130.96 ( 517,606.42) ( 0.06) TOTAL MOTOR VEHICLE REVENUE 4 8,979,123.60 4 0,846,311.63 8 ,132,811.97 0 .20 3 66,823,513.24 3 77,014,770.84 ( 10,191,257.60) ( 0.03) STATEMENT OF FEES, TAXES AND OTHER NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND MONTH YEAR TO DATE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B2 Page 1 of 2 MONTH YEAR TO DATE MONTH YEAR TO DATE Intrastate - HTF Local Government Participation 8 95,065.87 (218,169.18) 676,896.69 - 1 08,411.83 2 10,354.44 242,265.22 5 68,484.86 Property Owners Participation 6 21,833.56 (200,227.02) 421,606.54 - 8 5,310.15 - ( 188,738.77) 3 36,296.39 Intrastate - HTF 1,516,899.43 (418,396.20) 1 ,098,503.23 - 1 93,721.98 2 10,354.44 53,526.45 904,781.25 Intrastate- 96 Bond Local Government Participation 5 31,210.00 (71,791.75) 4 59,418.25 - 4 59,418.25 1 2,660.24 58,099.39 - Property Owners Participation - - - - - - - - Intrastate- 96 Bond 531,210.00 (71,791.75) 4 59,418.25 - 4 59,418.25 1 2,660.24 58,099.39 - Secondary Construction- HTF Local Government Participation - - - - - - - - Property Owners Participation 1 5,395.41 - 1 5,395.41 - - - 2 1,280.00 1 5,395.41 Secondary Construction- HTF 15,395.41 - 1 5,395.41 - - - 2 1,280.00 1 5,395.41 Urban Loops- HTF Local Government Participation 1 ,054,806.02 (382,315.97) 672,490.05 - - ( 382,315.96) (382,315.96) 6 72,490.05 Property Owners Participation - - - - - - - - Urban Loops- HTF 1,054,806.02 (382,315.97) 672,490.05 - - ( 382,315.96) (382,315.96) 6 72,490.05 Urban Loops- 96 Bond Local Government Participation - - - - - - 5 3,774.46 - Property Owners Participation - - - - - 7 ,097.33 7,097.33 - Urban Loops- 96 Bond - - - - - 7 ,097.33 60,871.79 - HTF Utilization-Pavement Preservation Local Government Participation - - - - - - 7 9,480.00 - Property Owners Participation - - - - - - 115,000.00 - HTF Utilization-Pavement Preservation - - - - - - 194,480.00 - NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE EXHIBIT B2 Page 2 of 2 MONTH YEAR TO DATE MONTH YEAR TO DATE Moving Ahead Construction Local Government Participation 4 94,861.68 2,292,608.76 2 ,787,470.44 - 1 ,716,078.15 - - 1 ,071,392.29 Property Owners Participation - - - - - 7 2,190.13 98,213.14 - Moving Ahead Construction 494,861.68 2,292,608.76 2 ,787,470.44 - 1 ,716,078.15 72,190.13 98,213.14 1 ,071,392.29 Moving Ahead Public Transportation Local Government Participation-Bicycle 7 0,061.46 - 7 0,061.46 - - 5 ,913.82 5,913.82 70,061.46 Moving Ahead Public Transportation 70,061.46 - 7 0,061.46 - - 5 ,913.82 5,913.82 70,061.46 Construction Statewide Urban Property Owners Participation - 284,347.20 2 84,347.20 - - - - 2 84,347.20 Construction Statewide Urban - 284,347.20 2 84,347.20 - - - - 2 84,347.20 Total Participation Revenues 3,683,234.00 1,704,452.04 5 ,387,686.04 - 2 ,369,218.38 ( 74,100.00) 110,068.63 3,018,467.66 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE EXHIBIT C Page 1 of 4 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments CURRENT ACCOUNTS Program Administration - 66,167,787.93 3 1,720,202.64 1 0,622,404.90 31,720,202.64 34,447,585.29 3 4,447,585.29 - Transfer to Gen Fund - 108,561,829.00 8 1,421,371.75 - 81,421,371.75 27,140,457.25 2 7,140,457.25 - Transfer to Hwy Fund - 1,574,419.72 1 ,355,703.55 (163,019.59) 1,355,703.55 218,716.17 2 18,716.17 - Debt Service - 82,731,000.00 3 2,069,804.76 22,910,429.76 32,069,804.76 50,661,195.24 5 0,661,195.24 - PMII networks -Trust - - - 484.30 6,001.13 - (6,001.13) (6,001.13) Transfer to Turnpike Authority - 64,000,000.00 1 8,750,000.00 - 18,750,000.00 45,250,000.00 4 5,250,000.00 - TOTAL CURRENT ACCOUNTS - 323,035,036.65 1 65,317,082.70 3 3,370,299.37 165,323,083.83 157,717,953.95 1 57,711,952.82 (6,001.13) ENCUMBRANCE ACCOUNTS Intrastate- HTF 212,866,540.98 363,042,318.18 6 4,246,091.56 6 ,389,432.26 74,911,727.43 298,796,226.62 5 00,997,131.73 202,200,905.11 Intrastate- 96 Bond Fund 4,268,051.79 ( 68,259.94) ( 4,250,556.47) 5 11.31 86,718.30 4,182,296.53 4 ,113,073.56 (69,222.97) Secondary Const -HTF 99,759,501.41 80,884,813.75 1 4,820,921.58 1 ,391,727.70 17,186,188.20 66,063,892.17 1 63,458,126.96 97,394,234.79 Secondary Const - 96 Bond Fund 109,903.68 309,140.63 1 6,688.58 1 2,848.59 109,347.13 292,452.05 3 09,697.18 17,245.13 Urban Loops - HTF 80,961,562.91 125,097,886.96 ( 16,109,904.04) 2 ,530,605.67 22,260,380.26 141,207,791.00 1 83,799,069.60 42,591,278.60 Urban Loops - 96 Bond 4,300,247.92 500,000.00 ( 57,964.59) 2 ,059,016.29 2,810,006.01 557,964.59 1 ,990,241.91 1,432,277.32 Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 2 of 4 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments ENCUMBRANCE ACCOUNTS HTF Util - Pavement Preservation 3,700,604.28 712,684.92 ( 101,062.60) 7 4,077.84 ( 389,080.44) 813,747.52 4 ,802,369.64 3,988,622.12 HTF Util - Traffic Signalization 745,492.50 349,064.38 3 43,488.84 5 ,985.19 ( 4,318.10) 5,575.54 1 ,098,874.98 1,093,299.44 HTF Util - PE on Non TIP Projects 2,521,349.80 2,210,934.52 ( 68,734.29) 2 38,637.01 716,316.73 2,279,668.81 4 ,015,967.59 1,736,298.78 *HTF Util - Public Transportation (119,498,228.64) 40,132,009.34 2 ,283,176.75 - 3,582,929.59 37,848,832.59 (82,949,148.89) (120,797,981.48) TF State Aid to Municipalities 250,000.00 84,536,201.98 4 2,878,309.08 - 43,128,309.08 41,657,892.90 4 1,657,892.90 - Small Urban HTF 738,567.74 383,158.04 9 3,627.72 2 19,161.23 594,358.05 289,530.32 5 27,367.73 237,837.41 Moving Ahead Construction 7,082,529.57 5,380,293.75 1 ,981,036.62 5 61,521.28 2,954,753.47 3,399,257.13 9 ,508,069.85 6,108,812.72 *Moving Ahead Public Transportation 19,200,382.88 458,685.74 3 43,362.66 6 02,623.24 2,629,095.48 115,323.08 1 7,029,973.14 16,914,650.06 State Funds Construction HTF - 85,552,613.96 - - - 85,552,613.96 8 5,552,613.96 - Construction Primary HTF 53,563,387.39 ( 4,492,135.44) ( 4,492,135.44) 1 ,531,901.44 23,376,851.66 - 2 5,694,400.28 25,694,400.28 Const Statewide Secondary HTF 9,621,055.44 2,072,464.87 2 ,072,464.87 2 15,542.89 5,683,667.95 - 6 ,009,852.36 6,009,852.36 Const Statewide Urban HTF 22,425,390.91 27,711,481.82 2 7,711,481.82 3 8,609.22 17,846,336.35 - 3 2,290,536.38 32,290,536.38 Bridge Replacement HTF 4,952,872.72 4,609,111.17 4 ,609,111.17 6 86,754.90 4,426,242.84 - 5 ,135,741.05 5,135,741.05 Railroad Program HTF 9,679,166.29 24,358,392.57 2 4,358,392.57 1 ,441,801.63 11,668,944.80 - 2 2,368,614.06 22,368,614.06 FHWA State Match HTF 357,143,303.34 153,348,403.75 1 49,558,148.17 1 0,692,998.71 152,145,588.09 3,790,255.58 3 58,346,119.01 354,555,863.43 Cap Improvements HTF 23,125,054.95 - ( 172.38) 2 28,411.07 2,818,489.20 172.38 2 0,306,565.75 20,306,393.37 MPO/RPO Trans Plan 677,306.13 2,248,855.86 1 ,815,725.00 1 42,750.90 1,136,242.01 433,130.86 1 ,789,919.98 1,356,789.12 TOTAL ENCUMBRANCE ACCOUNTS 798,194,043.99 999,338,120.81 3 12,051,497.18 2 9,064,918.37 389,679,094.09 687,286,623.63 1 ,407,853,070.71 720,566,447.07 TOTAL HIGHWAY TRUST FUND 798,194,043.99 1,322,373,157.46 4 77,368,579.88 6 2,435,217.74 555,002,177.92 845,004,577.58 1 ,565,565,023.53 720,560,445.94 *Sub-Recipient Activity is not depicted above in Public Transportation and Moving Ahead. Current period expenditures are $11,416.57. Year to date expenditures total $7,994,755.53. Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 3 of 4 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 CURRENT ACCOUNTS Program Administration 74,323,712.93 10,233,697.19 3 1,836,879.92 6 6,167,787.93 1 0,622,404.90 3 1,720,202.64 (8,155,925.00) 388,707.71 (116,677.28) Transfer to Gen Fund 147,531,245.00 - 1 10,648,433.75 1 08,561,829.00 - 8 1,421,371.75 (38,969,416.00) - (29,227,062.00) Transfer to Hwy Fund 13,436,740.03 (9,215.14) 1 3,427,524.89 1 ,574,419.72 (163,019.59) 1 ,355,703.55 (11,862,320.31) (153,804.45) (12,071,821.34) Debt Service 85,460,500.00 18,090,625.00 3 3,775,875.00 8 2,731,000.00 2 2,910,429.76 3 2,069,804.76 (2,729,500.00) 4,819,804.76 (1,706,070.24) PMII networks -Trust - (6,067.76) - - 4 84.30 6 ,001.13 - 6 ,552.06 6,001.13 Transfer to Turnpike Authority 25,000,000.00 - - 6 4,000,000.00 - 1 8,750,000.00 39,000,000.00 - 18,750,000.00 TOTAL CURRENT ACCOUNTS 345,752,197.96 28,309,039.29 1 89,688,713.56 3 23,035,036.65 3 3,370,299.37 1 65,323,083.83 (22,717,161.31) 5,061,260.08 (24,365,629.73) ENCUMBRANCE ACCOUNTS Intrastate- HTF 216,034,627.48 7,941,305.61 9 6,275,810.54 3 63,042,318.18 6 ,389,432.26 7 4,911,727.43 147,007,690.70 (1,551,873.35) (21,364,083.11) Intrastate- 96 Bond Fund (2,875.61) (1,903.55) ( 3,260,539.13) ( 68,259.94) 5 11.31 8 6,718.30 (65,384.33) 2,414.86 3,347,257.43 Secondary Const -HTF 105,641,553.85 1,651,776.75 5 0,622,747.73 8 0,884,813.75 1 ,391,727.70 1 7,186,188.20 (24,756,740.10) (260,049.05) (33,436,559.53) Secondary Const - 96 Bond Fund 439,897.06 (39,200.92) ( 226,352.82) 3 09,140.63 1 2,848.59 1 09,347.13 (130,756.43) 52,049.51 335,699.95 Urban Loops - HTF 95,652,206.83 1,358,201.99 2 6,678,181.05 1 25,097,886.96 2 ,530,605.67 2 2,260,380.26 29,445,680.13 1,172,403.68 (4,417,800.79) Urban Loops - 96 Bond 2,956,046.75 (14,657.87) 1 51,419.70 5 00,000.00 2 ,059,016.29 2 ,810,006.01 (2,456,046.75) 2,073,674.16 2,658,586.31 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 2009 2010 Expenditures Expenditures EXHIBIT C Page 4 of 4 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 ENCUMBRANCE ACCOUNTS HTF Util - Pavement Preservation 1,377,516.48 364,987.14 13,247,514.58 7 12,684.92 7 4,077.84 ( 389,080.44) ( 664,831.56) (290,909.30) ( 13,636,595.02) HTF Util - Traffic Signalization 208,006.58 40,068.33 398,382.86 3 49,064.38 5 ,985.19 ( 4,318.10) 1 41,057.80 (34,083.14) ( 402,700.96) HTF Util - PE on Non TIP Projects 2,547,771.80 326,068.64 1,710,230.98 2 ,210,934.52 2 38,637.01 7 16,316.73 ( 336,837.28) (87,431.63) ( 993,914.25) *HTF Util - Public Transportation 49,278,038.28 28,765.30 1,079,210.29 4 0,132,009.34 - 3 ,582,929.59 ( 9,146,028.94) (28,765.30) 2 ,503,719.30 TF State Aid to Municipalities 105,503,319.52 - 52,602,800.81 8 4,536,201.98 - 4 3,128,309.08 ( 20,967,117.54) - ( 9,474,491.73) Small Urban HTF 452,894.95 - 543,241.12 3 83,158.04 2 19,161.23 5 94,358.05 ( 69,736.91) 219,161.23 5 1,116.93 Moving Ahead Construction 6,274,591.82 468,209.51 45,120,081.68 5 ,380,293.75 5 61,521.28 2 ,954,753.47 ( 894,298.07) 93,311.77 ( 42,165,328.21) *Moving Ahead Public Transportation 486,787.65 395,601.76 3,919,249.70 4 58,685.74 6 02,623.24 2 ,629,095.48 ( 28,101.91) 207,021.48 ( 1,290,154.22) State Funds Construction HTF 122,465,964.67 - - 8 5,552,613.96 - - ( 36,913,350.71) - - Construction Primary HTF 15,662,838.35 1,260,321.26 16,273,583.46 ( 4,492,135.44) 1 ,531,901.44 2 3,376,851.66 ( 20,154,973.79) 271,580.18 7 ,103,268.20 Const Statewide Secondary HTF 25,741,651.39 1,915,802.77 30,325,263.61 2 ,072,464.87 2 15,542.89 5 ,683,667.95 ( 23,669,186.52) (1,700,259.88) ( 24,641,595.66) Const Statewide Urban HTF 17,126,097.26 672,893.62 17,920,914.49 2 7,711,481.82 3 8,609.22 1 7,846,336.35 1 0,585,384.56 (634,284.40) ( 74,578.14) Bridge Replacement HTF 3,492,528.97 80,598.74 439,201.90 4 ,609,111.17 6 86,754.90 4 ,426,242.84 1 ,116,582.20 606,156.16 3 ,987,040.94 Railroad Program HTF 34,000,000.00 1,865.09 5,201,404.34 2 4,358,392.57 1 ,441,801.63 1 1,668,944.80 ( 9,641,607.43) 1,439,936.54 6 ,467,540.46 FHWA State Match HTF 240,166,718.96 15,009,997.56 147,526,090.82 1 53,348,403.75 1 0,692,998.71 1 52,145,588.09 ( 86,818,315.21) (4,316,998.84) 4 ,619,497.27 Cap Improvements HTF 5,250,000.00 752,112.08 2,759,031.51 - 2 28,411.07 2 ,818,489.20 ( 5,250,000.00) (523,701.01) 5 9,457.69 MPO/RPO Trans Plan 2,835,000.00 64,774.00 1,400,827.56 2 ,248,855.86 1 42,750.90 1 ,136,242.01 ( 586,144.14) 77,976.90 ( 264,585.55) TOTAL ENCUMBRANCE ACCOUNTS 1,053,591,183.03 32,277,587.81 510,708,296.78 9 99,338,120.81 2 9,064,918.37 3 89,679,094.09 ( 54,253,062.23) (3,212,669.42) ( 121,029,202.69) TOTAL HIGHWAY TRUST FUND 1,399,343,380.99 60,586,627.10 700,397,010.34 1 ,322,373,157.46 6 2,435,217.74 5 55,002,177.92 ( 76,970,223.54) 1,848,590.66 ( 145,394,832.42) NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 2009 2010 Expenditures Expenditures EXHIBIT D FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR 2010-2011 2011-2012 2012-2013 2013-2014 TOTAL System Type Cash Flow Contract Cash Flow Contract Cash Flow Contract Cash Flow Contract Cash Flow Contract State Construction - - - - - Intrastate 11,400,000.00 11,400,000.00 11,400,000.00 - 34,200,000.00 Urban Loops - - - - - Secondary - - - - - Total 11,400,000.00 11,400,000.00 11,400,000.00 - 34,200,000.00 Note: These amounts will be deducted from the respective future fiscal year appropriation. These appropriations are included in either the current or a prior fiscal year and have been approved by The Board of Transportation. NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF CASH FLOW FROM FUTURE YEARS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT E CURRENT CURRENT 1990-2009 MONTH YEAR INCEPTION-TO-DATE UNALLOCATED AT JULY 1, 2009 117,520,631.60 UNALLOCATED AT FEBRUARY 28, 2010 8 7,566,793.84 TRANSFERS: FROM INTRASTATE - 104,165,000.00 3 ,436,689,667.04 FROM URBAN LOOP - 37,135,000.00 1 ,752,932,625.00 FROM SECONDARY ** - - 8 ,633,383.69 TOTAL AVAILABLE 8 7,566,793.84 258,820,631.60 5 ,198,255,675.73 LESS: ALLOCATION BY SYSTEM Primary 2,872,547.63 ( 3,767,330.58) 7 60,199,804.96 Secondary - 2 ,254,053.28 1 76,402,772.27 Urban (973,064.63) 26,370,674.57 8 67,370,984.15 Bridge Replacement (37,261.92) 4 ,608,661.57 9 4,996,447.59 Rail - 5 ,000,000.00 9 7,174,551.01 State Funds Construction - ( 2,650,000.00) 9 ,750,000.00 Match for Federal-Aid - HTF - 1 50,000,000.00 2 ,578,350,737.54 Match for Federal-Aid - Cash Flow - - 4 89,939,941.45 Cap Improvements - - 3 5,745,964.00 TOTAL ALLOCATION 1 ,862,221.08 181,816,058.84 5 ,109,931,202.97 LESS: Loan to Turnpike - ( 8,700,000.00) - Participation in Turnpike Projects - - 2 ,619,900.00 UNALLOCATED BALANCE MARCH 31, 2010 8 5,704,572.76 85,704,572.76 8 5,704,572.76 * GS 136-176(c) authorizes the Secretary of Transportation to transfer from the Highway Trust Fund to the Highway Fund to finance projects on the Transportation Improvement Program. ** Pursuant to the provisions of GS 136-44.2A through GS 136-44.5C funds are transferred from Secondary Trust Fund County Construction when revenues in the Highway Fund are insufficient to provide $68,670,000 for Secondary Road Construction Plan in the Highway Fund. NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF TRANSFERS FOR TRANSPORTATION IMPROVEMENT PLAN PROJECTS* FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT F Secondary Intrastate Roads Urban Loops Total Bond Funds Available 300,000,000.00 1 50,000,000.00 5 00,000,000.00 950,000,000.00 Participation Available 960,459.95 2 0,102.74 4 ,621,717.62 5,602,280.31 Adjustment for Bond Sale (35,139.91) (22,841.00) (15,227.00) (73,207.91) Total Available 300,925,320.04 1 49,997,261.74 5 04,606,490.62 955,529,072.40 Total Allotted 296,743,023.51 1 49,704,809.69 5 04,048,526.03 950,496,359.23 Unallotted 4,182,296.53 2 92,452.05 5 57,964.59 5,032,713.17 Total Expended 296,812,246.48 1 49,687,564.56 5 02,616,248.71 949,116,059.75 Unexpended Allotments (69,222.97) 1 7,245.13 1 ,432,277.32 1,380,299.48 Unexpended Availability 4,113,073.56 3 09,697.18 1 ,990,241.91 6,413,012.65 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND SUMMARY OF BOND FUND AVAILABILITY, ALLOTMENTS AND EXPENDITURES INCEPTION THROUGH MARCH 31, 2010 SCHEDULE 1 Unexpended Current Year Allotments Total Unallotted Unexpended Unexpended Revenue / Brought Forward Appropriations Allotments Current Period Year to Date Current Period Year to Date Appropriations Appropriations Allotments Expenditures Governors' Highway Safety 1,052,731.19 2 ,936,543.53 1,830,619.44 125,511.43 1,447,789.44 104,975.36 1,317,582.94 1,105,924.09 2,541,485.28 1,435,561.19 ( 130,206.50) Airports Program 28,304,507.82 5 1,865,230.98 1 3,043,039.15 5,007,029.33 1 7,684,275.94 5,007,027.65 1 7,681,959.56 3 8,822,191.83 6 2,485,462.86 2 3,663,271.03 (2,316.38) Public Transportation 95,223,407.42 1 51,797,816.96 8 4,762,924.07 6,225,698.74 2 4,509,525.51 6,214,133.38 2 6,415,660.16 6 7,034,892.89 2 22,511,698.87 1 55,476,805.98 1,906,134.65 HTF Utilization - Public Transportation 2,651,013.51 7 ,496,144.49 ( 338,698.95) - 118,052.94 - 200,349.46 7,834,843.44 1 0,029,105.06 2,194,261.62 82,296.52 Moving Ahead Public Transportation 16,686,015.30 1 3,323,557.38 65,498.00 11,416.52 7,794,406.14 11,416.57 7,794,406.07 1 3,258,059.38 2 2,215,166.54 8,957,107.16 ( 0.07) Total Sub-Recipient Share 1 43,917,675.24 2 27,419,293.34 9 9,363,381.71 1 1,369,656.02 5 1,554,049.97 1 1,337,552.96 5 3,409,958.19 1 28,055,911.63 3 19,782,918.61 1 91,727,006.98 1,855,908.22 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATEMENT OF SUB-RECIPIENT SHARE REVENUES AND EXPENDITURES CURRENT FISCAL YEAR FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS, REVENUES AND EXPENDITURES North Carolina's Office of State Controller defines “Provider Match” within the Revenue Accounts of the North Carolina Accounting System (NCAS). Considered a Grant, Provider Match “represents the revenue offset when expenditures are grossed up for the local share to show the total cost of programs (paper entry/ noncash transactions).” NCDOT reports Provider Match - DSH CPE (DSH = disproportionate share) and refers to the same as “Sub-Recipient Share”. Expenditures Revenues The values represented in this schedule have been excluded from Exhibits B2 and C in both Highway and Highway Trust Fund. SCHEDULE 2 Total Prior Years Revenue Total Prior Years Expenditures Total Current Period Revenue Total Current Period Expenditures Total Current Year Revenue Total Current Year Expenditures Life to Date Revenues Life to Date Expenditures Construction & Maintenance Highway Fund Federal Highway 1 68,702.33 - - - - - 1 68,702.33 - GHSP 6 ,829,425.93 7 ,210,725.28 1 04,975.36 1 25,511.43 1,317,582.94 1 ,447,789.44 8 ,147,008.87 8 ,658,514.72 Airports Program 2 11,707,359.51 2 12,389,289.20 5 ,007,027.65 5 ,007,029.33 17,681,959.56 1 7,684,275.94 2 29,389,319.07 2 30,073,565.14 Public Transportation 4 42,372,812.81 4 90,595,269.26 6 ,214,133.38 6 ,225,698.74 26,415,660.16 2 4,509,525.51 4 68,788,472.97 5 15,104,794.77 Construction & Maintenance Highway Trust Fund Public Transportation 1 57,019,976.49 1 47,402,565.97 - - 200,349.46 1 18,052.94 1 57,220,325.95 1 47,520,618.91 Moving Ahead Public Transportation 2 2,957,159.46 8 ,990,427.42 1 1,416.57 1 1,416.52 7,794,406.07 7 ,794,406.14 3 0,751,565.53 1 6,784,833.56 Total Sub-Recipient Share 8 41,055,436.53 8 66,588,277.13 1 1,337,552.96 1 1,369,656.02 53,409,958.19 5 1,554,049.97 8 94,465,394.72 9 18,142,327.10 STATEMENT OF SUB-RECIPIENT SHARE REVENUES AND EXPENDITURES LIFE TO DATE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND AND HIGHWAY TRUST FUND NORTH CAROLINA DEPARTMENT OF TRANSPORATION STATE INFRASTRUCTURE BANK NARRATIVE The State Infrastructure Bank (SIB) is an investment fund that offers loans and other types of financial assistance to transportation facilities and projects that will contribute to meeting the States’s transportation goals. These facilities may include highway, rail, transit, intermodal, and other types. Borrowers include any public entity. Private companies and non-profit organizations are eligible but with some restrictions. The SIB was established in July 1997 by G.S. 136-18 and received an initial infusion of equity capital in April 1998 from which the loans will be made. Repayments of principal and interest as well as other financial assistance will be used to replenish the fund. This secondary infusion of funds into the SIB creates a revolving loan fund and permits the SIB to become a self-sustaining financial institution. The SIB program was created through the National Highway System legislation in 1995 and was authorized under Section 350 of the National Highway System Designation Act of 1995, Public Law 104-59, 23 U.S.C.G.S. 101 note. Each state DOT may capitalize their bank with up to 10% annually of their federal gas tax funds. G.S 136-18 EXHIBIT A Cash Budget Code 64202 2,346,382.86 Budget Code 64203 162,015.48 Budget Code 64206 7,402.01 Budget Code 64207 111,668.78 Total Cash 2,627,469.13 Notes Receivable (Loan Proceeds) The Town of Princeville Halifax - North Hampton Regional Airport Authority (64206) 240,000.00 Halifax - North Hampton Regional Airport Authority (64207) 350,000.00 Halifax - North Hampton Regional Airport Authority (64207) 311,111.00 Total Notes Receivable 901,111.00 Total Assets 3,528,580.13 Fund Balance Reserves / Unobligated Funds 2,627,469.13 Reserves / Obligated Funds 901,111.00 Total Fund Balance 3,528,580.13 Total Liabilities - Total Liabilities and Fund Balance 3,528,580.13 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATE INFRASTRUCTURE BANK BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S.136-18 EXHIBIT B Revenue: Federal Receipts Brought Forward 1,260,000.00 Revenue Increases: State Receipts Brought Forward 1,305,000.00 Interest Earned Budget Code 64202: Obligated Fund Unobligated Fund 2,316,847.91 Interest Earned Fiscal Year 2009-2010 29,534.95 2,346,382.86 Interest Earned Budget Code 64203: Obligated Fund - Unobligated Fund 159,955.66 Interest Earned Fiscal Year 2009-2010 2,059.82 162,015.48 Interest Earned Budget Code 64206: Obligated Fund 240,000.00 Unobligated Fund 7,307.90 Interest Earned Fiscal Year 2009-2010 94.11 247,402.01 Interest Earned Budget Code 64207: Obligated Fund 661,111.00 Unobligated Fund 110,249.05 Interest Earned Fiscal Year 2009-2010 1,419.73 772,779.78 Total Availability 3,528,580.13 Less Loan Proceeds Disbursed to the Following: The Town of Princeville - Halifax- North Hampton Regional Airport Authority (64206) (240,000.00) Halifax- North Hampton Regional Airport Authority (64207) (350,000.00) Halifax- North Hampton Regional Airport Authority (64207) (311,111.00) Loan Principal Repayments - Cash Balance 2,627,469.13 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATE INFRASTRUCTURE BANK STATEMENT OF REVENUES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S.136-18 EXHIBIT C Municipality Principal Interest Loan Repayment Loan Balance Halifax- North Hampton Regional Airport Authority (64206) 240,000.00 77,766.18 - 317,766.18 Halifax- North Hampton Regional Airport Authority (64207) 350,000.00 101,487.36 - 451,487.36 Halifax- North Hampton Regional Airport Authority (64207) 311,111.00 82,341.91 - 393,452.91 The Town of Princeville 11,000.23 220.00 11,000.23 220.00 Total Loans Outstanding 912,111.23 261,815.45 11,000.23 1,162,926.45 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATE INFRASTRUCTURE BANK LOAN STATEMENT FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SPECIAL REVENUE ACCOUNTS NARRATIVE Three Special Revenue Accounts are maintained by the State Treasurer under the auspices of The Office of the State Controller for the North Carolina Department of Transportation. Other than the collection and transfer of these revenues, these accounts are not reflected in any North Carolina Department of Transportation’s records. Beginning with Fiscal Year 1996-97, balance sheets and disbursement ledgers will be presented in the monthly financial statements along with a narrative for each of these accounts. These accounts are: · Special Registration Plate Account (Exhibit A) · Collegiate and Cultural Attraction Plate Account (Exhibit B) · Safety Responsibility Depository Account (Exhibit C) G.S. 20-79.7 Budget Code 24261 Exhibit A NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SPECIAL REGISTRATION PLATE ACCOUNT NARRATIVE This account receives funds from the additional fees collected for special registration plates according to the following schedule: Special Plate Additional Fee SRPA NHTF* PRTF** Out-of-State Collegiate Insignia $25.00 $10.00 $15.00 Personalized Plates $30.00 $10.00 $15.00 $5.00 All other Special Plates $10.00 $10.00 * Natural Heritage Trust Fund G.S. 113-77.7 ** Parks and Recreation Trust Fund G.S. 113-44.15 This account also receives funds for the additional fees collected for the Collegiate and Cultural Attraction Plate Account according to the table in Exhibit B of the Special Revenue Accounts. All collections are credited monthly to this special account which is held by the Office of the State Controller. Disbursements are made according to the following schedule: 1. The Department of Motor Vehicles (DMV) shall deduct the costs of special registration plates, including the costs of issuing, handling and advertising the availability of these plates. 2. $1,000,000 is appropriated to provide operating assistance for ten Visitor and Welcome Centers at $100,000 each as follows: US HWY 17 in Camden County and Brunswick Counties, US HWY 441 in Macon County, US HWY 29 in Caswell County, US HWY 70 in Carteret County, US HWY 64 in Tyrrell County, US HWY 221 in McDowell County, US HWY 701 and NC 904 in Columbus County, Town of Boone in Watauga County and Staton Road in Transylvania County. 3. Remaining revenue is transferred quarterly according to the following schedule: a. 33% to the Department of Commerce to aid in financing out-of-state print and other media advertising under the program for the promotion of travel and industrial development in North Carolina. b. 50% to the Department of Transportation for the purpose of beautification of highways other than those designated as interstate. c. 17% to the Department of Human Resources to promote travel accessibility for disabled persons in North Carolina. G.S. 20-79.7 EXHIBIT A1 Budget Code 24261 Cash 1,107,237.79 Receipts Brought Forward 7/1/09 3 69,165.73 Disbursements 2,931,046.00 Receipts During Fiscal Year 2009-2010 3 ,669,118.06 4,038,283.79 4 ,038,283.79 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SPECIAL REGISTRATION PLATE ACCOUNT BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-79.7 EXHIBIT A2 Budget Code 24261 Payee For Amount NC Department of Transportation Reimbursement to DOT for Expenses 2 88,460.00 NC Department of Transportation Reimbursement for Payments to Visitor Center 4 66,000.00 NC Department of Transportation NC Department of Transportation (50% Profit) 9 03,710.00 Vocational Rehabilitation Special Registration Plate Fund Access Account 1 25,516.00 Vocational Rehabilitation Department of Human Resources (17% Profit) 3 07,262.00 General Fund Non-Tax Shortfall Transfer to Cover Current Fiscal Year Budget Shortfall - Department of Commerce Special Registration Plate Fund Access Account 2 43,649.00 Department of Commerce Department of Commerce (33% Profit) 5 96,449.00 Disbursements for Fiscal Year 2009-2010 2 ,931,046.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SPECIAL REGISTRATION PLATE ACCOUNT DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-81.12 Budget Code 24265 Exhibit B NORTH CAROLINA DEPARTMENT OF TRANSPORTATION COLLEGIATE AND CULTURAL ATTRACTION PLATE ACCOUNT NARRATIVE This account receives funds from the additional fees collected for collegiate and cultural attraction plates according to the following schedule: Special Plate Additional Fee SRPA CCAPA In-State Collegiate Insignia $25.00 $10.00 $15.00 Historical Attraction $30.00 $10.00 $20.00 Special Olympics $25.00 $10.00 $15.00 State Attraction $30.00 $10.00 $20.00 Wildlife Resources $20.00 $10.00 $10.00 Olympic Games $25.00 $10.00 $15.00 Collections are credited monthly to this special account which is held by the Office of the State Controller. Disbursements are made according to the following schedule: 1. In-State Collegiate Insignia Plate - Quarterly, the funds collected from the sale of in-State collegiate insignia plates are transferred to the colleges and universities in proportion to the number of plates sold representing that institution for use for academic enhancement. 2. Historical Attraction Plate - Quarterly, the funds collected from the sale of Historical Attraction Plates are transferred in proportion to the number of plates sold representing that organization according to the following schedule: a. Historical Attraction within Historic District – Funds transfer to the appropriate Historic Preservation Commission and used to maintain property in the historic district in which the attraction is located. b. Non-Profit Historical Attraction – Funds transfer to the non-profit corporation that is responsible and used to develop and operate the attraction. c. State Historic Site - Funds transfer to the Department of Cultural Resources and used to develop and operate the site for which the plate was issued. 3. Special Olympics Plate - Quarterly, the funds collected from the sale of special olympics plates to the North Carolina Special Olympics to be used to train volunteers to assist in the statewide games and help pay for the costs of the statewide programs. 4. State Attraction Plate - Quarterly, the funds collected from the sale of State Attraction plates to the organizations named below in proportion to the number of plates sold representing that organization: a. North Carolina Arboretum – Funds transfer to the North Carolina Arboretum Society and used to help the Society obtain grants and for capital improvements. b. North Carolina Zoological Society – Funds transfer to the North Carolina Zoological Society to be used for educational programs and conservation programs and for operating expenses at the North Carolina Zoo. 5. Wildlife Resources Plate - Quarterly, the funds collected from the sale of Wildlife Resources Plates to the Wildlife Conservation Account. 6. Olympic Games Plate - Quarterly, the funds collected from the sale of Olympic Games Plates to the North Carolina Health and Fitness Foundation, Inc. which allocate the funds as follows: a. 50% to the U.S. Olympic Committee to assist in training olympic athletes. b. 25% to North Carolina Amateur Sports to assist with the administration of the State Games of North Carolina. c. 25% to the Governor’s Council on Physical Fitness and Health to support local fitness council development. G.S. 20-81.12 EXHIBIT B1 Budget Code 24265 Cash 371,738.74 Receipts Brought Forward 7/1/09 4 15,279.56 Disbursements 1,746,855.00 Receipts During Fiscal Year 2009-2010 1 ,703,314.18 2,118,593.74 2 ,118,593.74 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION COLLEGIATE AND CULTURAL ATTRACTION PLATE ACCOUNT BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-81.12 EXHIBIT B2 Budget Code 24265 Page 1 of 3 Payee For the Sale of: Amount Autism Society of North America Autism Plates 6 ,060.00 Be Active North Carolina Inc Be Active Plates 2 70.00 Blue Ridge Parkway Foundation Blue Ridge Parkway Plates 4 36,360.00 Buddy Pelletier Surfing Foundation Foundation Plates 8 ,220.00 Campbell University Collegiate Plates 4 ,725.00 Carolina Uplift Foundation Omega Psi Phi Plates 4 ,870.00 Community Colleges Harley Owners Group Plates 7 ,100.00 Core Sound Waterfowl Museum Core Sound Waterfowl Plates 8 ,440.00 Crime Control In God We Trust Plates 2 4,030.00 Davidson College Collegiate Plates 5 ,835.00 Department of Environment & Natural Resources Scuba Plates 6 ,810.00 Department of Environment & Natural Resources NC State Park Plates 3 8,260.00 Department of Health & Human Services Health and Animal Lovers Plates 6 7,550.00 Duke University Collegiate Plates 1 3,110.00 Elon University Collegiate Plates 6 ,660.00 Friends for an Earlier Breast Cancer Test Cancer Awareness Plates - Friends of Great Smokey Mountain National Park Great Smokey Mountain Park Plates 2 91,640.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION COLLEGIATE AND CULTURAL ATTRACTION PLATE ACCOUNT DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-81.12 EXHIBIT B2 Budget Code 24265 Page 2 of 3 Payee For the Sale of: Amount Friends of The Appalachian Trail Appalachian Trail Plates 8 7,500.00 Gardner Webb University Collegiate Plates 4 ,650.00 Graveyard of the Atlantic Museum Lighthouse Plates 4 8,460.00 Guilford Battleground Company Company Plates 5 ,890.00 ` Hall of Fame Foundation Shag Dancing Plates 2 ,785.00 High Point University Collegiate Plates 5 ,265.00 Karen Beasley Sea Turtle Rescue & Rehabilitation Center Sea Turtle Rescue & Rehabilitation Plates 3 3,420.00 Lenoir Rhyne College Collegiate Plates 4 ,680.00 Meredith College Collegiate Plates 5 ,775.00 Museum Maritime Museum Maritime Plates 1 0,060.00 NC Chapter - Rocky Mountain Elk Rocky Mountain Elk Plates 2 4,705.00 NC Coastal Federation NC Coastal Federation Plates 8 1,680.00 NC Department of Transportation Litter Prevention Plates 1 ,720.00 NC Department of Transportation (Highway) Share the Road Plates 1 8,900.00 NC Foundation for Nursing NC Foundation for Nursing Plates 1 6,560.00 NC Health & Fitness Foundation Olympic Plates 1 ,080.00 NC Motorsports NASCAR Plates 5 3,520.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION COLLEGIATE AND CULTURAL ATTRACTION PLATE ACCOUNT DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-81.12 EXHIBIT B2 Budget Code 24265 Page 3 of 3 Payee For the Sale of: Amount NC Tennis Association NC Tennis Plates 7,250.00 NCAR Housing Opportunity Foundation Homes4NC Plates 4 ,480.00 Public Education Kids First Plates 2 1,705.00 The V Foundation V Foundation Plates 6 ,810.00 UNC - General Administration Collegiate Plates 3 16,035.00 Wake Forest University Collegiate Plates 1 6,005.00 Wildlife Commission Ducks Unlimited Plates 2 0,940.00 Wildlife Commission Wildlife Plates 1 7,040.00 Disbursements for Fiscal Year 2009-2010 1,746,855.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION COLLEGIATE AND CULTURAL ATTRACTION PLATE ACCOUNT DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-279.5 EXHIBIT C Budget Code 24262 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SAFETY RESPONSIBILITY DEPOSITORY ACCOUNT NARRATIVE When the Division of Motor Vehicles (DMV) receives a report of a reportable accident under G.S. 20-166.1, they make a determination as to evidence of insurance. If there is no insurance in effect, DMV shall suspend the license of each operator and each owner of a motor vehicle in any manner involved in the accident unless the operator or owner shall deposit security in the sum so determined by DMV as follows: 1. The property damage estimate is shown on the accident report as estimated by the investigating officer. 2. If there was any person injury, an additional amount is charged based on the level of injury as estimated by the investigating officer as follows: Level A: $1,000.00 Level B: $750.00 Level C: $550.00 G.S. 20-279.5 EXHIBIT C1 Budget Code 24262 Cash 196,999.75 Receipts Brought Forward 7/1/09 2 02,820.75 Disbursements 36,494.00 Receipts During Fiscal Year 2009-2010 3 0,673.00 233,493.75 2 33,493.75 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SAFETY RESPONSIBILITY DEPOSITORY ACCOUNT BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-279.5 EXHIBIT C2 Budget Code 24262 Deposit Refund Date Amount July 31, 2009 10,154.00 August 31, 2009 1,264.00 September 30, 2009 6,326.00 October 31, 2009 700.00 November 30, 2009 8,083.00 December 31, 2009 572.00 January 31, 2010 - February 28, 2010 7 ,445.00 March 31, 2010 1,950.00 April 30, 2010 - May 31, 2010 - June 30, 2010 - * Total Year to Date Refunds 3 6,494.00 * The refunds are actually security deposits. If a customer does not request the refund of a security deposit, there is no expenditure. NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SAFETY RESPONSIBILITY DEPOSITORY ACCOUNT DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 Budget Code 64201 EXHIBIT D NORTH CAROLINA DEPARTMENT OF TRANSPORTATION DRUG FORFEITURE FUND NARRATIVE The primary purpose of the U.S. Department of Justice Forfeiture Program is to deter crime by depriving criminals of the profits and proceeds of their illegal activities and to weaken criminal enterprises by removing the instrumentalities of crime. An ancillary purpose of the program is to enhance cooperation among federal, state and local law enforcement agencies through the equitable sharing of Federal Forfeiture proceeds. Any time the Division of Motor Vehicles License and Theft Bureau directly participates in an investigation or prosecution that results in a Federal Forfeiture, they may request an equitable share of the net proceeds of the forfeiture. This amount is determined as set forth in the U.S. Department of Justice’s publication “A Guide to Equitable Sharing of Federally Forfeited Property for State and Local Law Enforcement Agencies.” Budget Code 64201 EXHIBIT D1 Assets: Cash State Treasurer Bank Balance 1,319,366.8 7 Total Assets 1 ,319,366.87 Liabilities: Fund Balance at June 30, 2009 1,021,486.75 Revenues 30,380.12 Expenditures 267,500.00 Change in Fund Balance Year to Date 297,880.12 Total Fund Balance 1,319,366.87 Total Liabilities and Fund Balance 1 ,319,366.87 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 DRUG FORFEITURE FUND Budget Code 64201 EXHIBIT D2 Payee For Amount Division of Motor Vehicles License and Theft Bureau 2 67,500.00 Total Disbursements 2 67,500.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION DRUG FORFEITURE FUND DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT A Cash Cash in Bank - State Appropriated Funds 2 74,596,273.89 Lien Parity Reserve Fund Appropriation 8 ,010,273.73 TIFIA Funds 6 1,656,884.12 Parity Reserve Toll Revenue 2 7,371,953.97 TIFIA Debt Service Reserve 1 ,001,402.21 Toll Revenue Funds 9 8,902,349.24 CAPI Revenue Bonds 3 7,418,880.43 CAPI Appropritation Bonds 2 8,009,386.06 State Treasurer Bank Balance 9 70,023.62 Total Cash 5 37,937,427.27 Accounts Receivable - Due From Other Funds - Total Current Assets 5 37,937,427.27 Restricted Assets and Funding 3 2,576,113.60 Capital Assets 1 15,087.38 Long Term Debt 6 25,109,218.00 Total Non-Current Assets 6 57,800,418.98 Total Assets 1 ,195,737,846.25 Accounts Payable ( 458,646.29) Intragovernmental Payable Advance from Highway Trust Fund 1 4,973,832.30 Bonds Payable 6 25,109,218.00 Total Liabilities 6 39,624,404.01 Retained Earnings 1 0,388,853.20 Investment in Property 9 5,172.78 Fund Balance Revenues 7 32,501,784.15 Expenditures ( 186,872,367.89) Change in Fund Balance Year to Date 5 45,629,416.26 Total Fund Balance 5 45,629,416.26 Total Liabilities and Fund Balance 1 ,195,737,846.25 NORTH CAROLINA TURNPIKE AUTHORITY BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 1 of 2 MONTH YEAR TO DATE MONTH YEAR TO DATE YEAR TOTAL YEAR TO DATE REVENUE: TRANSFERS IN/OUT 1,620,242.99 2 3,030,419.61 (364,507.65) ( 3,354,029.07) - - 2 3,030,419.61 INTEREST ON BOND PROCEEDS 627,060.35 5,287,920.82 - - - - 5 ,287,920.82 TPA REVENUE BOND PROCEEDS - 270,083,108.85 - - - - 2 70,083,108.85 TPA TIFIA PROCEEDS 2010 - 68,800,044.00 - - - - 6 8,800,044.00 TPA APP BOND PROCEEDS - 352,675,000.00 - - - - 3 52,675,000.00 BOND DISCOUNT EXP - ( 2,351,109.15) - - - - ( 2,351,109.15) FIS AGENT FEES - - - - - - - INTEREST ON FUNDS INVESTED (348.22) - - - - - - TOTAL REVENUE 2,246,955.12 717,525,384.13 (364,507.65) ( 3,354,029.07) - - 7 17,525,384.13 Reporting change based on new hierarchy. FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 STATEMENT OF REVENUE NORTH CAROLINA TURNPIKE AUTHORITY CURRENT YEAR COMPARED TO ESTIMATE CURRENT YEAR PRIOR YEAR ESTIMATE EXHIBIT B1 Page 2 of 2 GROSS LESS GROSS LESS REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE REVENUE: TRANSFERS IN/OUT 1 ,620,242.99 - - 1,620,242.99 23,030,419.61 - - 23,030,419.61 INTEREST ON BOND PROCEEDS 6 27,060.35 - - 627,060.35 5,287,920.82 - - 5,287,920.82 TPA REVENUE BOND PROCEEDS - - - - 270,083,108.85 - - 270,083,108.85 TPA TIFIA PROCEEDS 2010 - - - - 68,800,044.00 - - 68,800,044.00 TPA APP BOND PROCEEDS - - - - 352,675,000.00 - - 352,675,000.00 BOND DISCOUNT EXP - - - - ( 2,351,109.15) - - (2,351,109.15) FIS AGENT FEES - - - - - - - - INTEREST ON FUNDS INVESTED ( 348.22) - - ( 348.22) - - - - TOTAL REVENUE 2 ,246,955.12 - - 2,246,955.12 717,525,384.13 - - 717,525,384.13 CURRENT MONTH YEAR TO DATE NORTH CAROLINA TURNPIKE AUTHORITY STATEMENT OF REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B2 MONTH YEAR TO DATE MONTH YEAR TO DATE FHWA Construction Federal-Aid 50,695,622.00 14,377,762.00 6 5,073,384.00 45,503.00 6 ,922,798.00 1 ,502,903.00 14,005,907.00 5 8,150,586.00 FHWA Construction 50,695,622.00 14,377,762.00 6 5,073,384.00 45,503.00 6 ,922,798.00 1 ,502,903.00 14,005,907.00 5 8,150,586.00 Total Participation Revenues 50,695,622.00 14,377,762.00 6 5,073,384.00 45,503.00 6 ,922,798.00 1 ,502,903.00 14,005,907.00 5 8,150,586.00 NORTH CAROLINA TURNPIKE AUTHORITY STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE EXHIBIT C Page 1 of 2 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments CURRENT ACCOUNTS Administrative Expenditures - 4,834,087.00 - 234,949.08 2,361,114.85 4,834,087.00 2,472,972.15 (2,361,114.85) Trust Fund Transfer - (4,834,087.00) - (234,077.65) (2,354,009.39) (4,834,087.00) (2,480,077.61) 2,354,009.39 Interest Income - - - (871.43) (7,105.46) - 7,105.46 7,105.46 Interest Income - Bond Proceeds - - - - - - - - Field Operations - - - (9,486.25) 3,553.66 - (3,553.66) (3,553.66) GAP Funding - 89,000,000.00 - - 22,210,436.76 89,000,000.00 66,789,563.24 (22,210,436.76) Triangle Expressway - 50,000,000.00 - - 22,210,436.76 50,000,000.00 27,789,563.24 (22,210,436.76) Monroe Bypass - 24,000,000.00 - - - 24,000,000.00 24,000,000.00 - Currituck Bridge - 15,000,000.00 - - - 15,000,000.00 15,000,000.00 - TOTAL CURRENT ACCOUNTS - 89,000,000.00 - (9,486.25) 22,213,990.42 89,000,000.00 66,786,009.58 (22,213,990.42) ENCUMBRANCE ACCOUNTS Turnpike Construction 39,853,008.65 1,027,433,289.84 1,003,601,044.45 17,020,806.87 156,604,775.45 23,832,245.39 910,681,523.04 886,849,277.65 TOTAL ENCUMBRANCE ACCOUNTS 39,853,008.65 1,027,433,289.84 1,003,601,044.45 17,020,806.87 156,604,775.45 23,832,245.39 910,681,523.04 886,849,277.65 TOTAL TURNPIKE AUTHORITY 39,853,008.65 1,116,433,289.84 1,003,601,044.45 17,011,320.62 178,818,765.87 112,832,245.39 977,467,532.62 864,635,287.23 NORTH CAROLINA TURNPIKE AUTHORITY STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES Expenditures FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 2 of 2 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 CURRENT ACCOUNTS Administrative Expenditures 6,348,241.00 213,323.00 2,566,904.31 4,834,087.00 234,949.08 2,361,114.85 (1,514,154.00) 21,626.08 (205,789.46) Trust Fund Transfer (6,348,241.00) (422,293.19) (2,560,212.47) (4,834,087.00) (234,077.65) (2,354,009.39) 1,514,154.00 188,215.54 206,203.08 Interest Income - (507.10) (6,691.84) - (871.43) (7,105.46) - (364.33) (413.62) Interest Income - Bond Proceeds - - - - - - - - - Field Operations - - - - (9,486.25) 3,553.66 - (9,486.25) 3,553.66 GAP Funding - - - 89,000,000.00 - 22,210,436.76 89,000,000.00 - 22,210,436.76 Triangle Expressway - - - 50,000,000.00 - 22,210,436.76 50,000,000.00 - 22,210,436.76 Monroe Bypass - - - 24,000,000.00 - - 24,000,000.00 - - Currituck Bridge - - - 15,000,000.00 - - 15,000,000.00 - - TOTAL CURRENT ACCOUNTS - (209,477.29) - 89,000,000.00 (9,486.25) 22,213,990.42 89,000,000.00 199,991.04 22,213,990.42 ENCUMBRANCE ACCOUNTS Turnpike Construction 49,353,522.67 1,445,598.35 10,410,302.43 1,027,433,289.84 17,020,806.87 156,604,775.45 978,079,767.17 15,575,208.52 146,194,473.02 TOTAL ENCUMBRANCE ACCOUNTS 49,353,522.67 1,445,598.35 10,410,302.43 1,027,433,289.84 17,020,806.87 156,604,775.45 978,079,767.17 15,575,208.52 146,194,473.02 TOTAL TURNPIKE AUTHORITY 49,353,522.67 1,236,121.06 10,410,302.43 1,116,433,289.84 17,011,320.62 178,818,765.87 1,067,079,767.17 15,775,199.56 168,408,463.44 NORTH CAROLINA TURNPIKE AUTHORITY STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 Expenditures 2009 2010 Expenditures EXHIBIT D FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR System Type 2009-2010 2010-2011 2011-2012 2012-2013 2013-2014 TOTAL FHWA Turnpike STP 1 3,062,603.00 - - - - 13,062,603.00 FHWA Turnpike NHS 14,928,382.00 - - - - 14,928,382.00 Total 27,990,985.00 - - - - 27,990,985.00 Note: Federal cash flow is converted throughout the federal fiscal year which begins October 1 and ends September 30 of each year. FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA TURNPIKE AUTHORITY STATEMENT OF FEDERAL FORWARD FUNDING FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NOTES NORTH CAROLINA DEPARTMENT OF TRANSPORTATION
Object Description
Description
Title | Financial statements |
Date | 2010-03-31 |
Description | March 31, 2010 |
Digital Characteristics-A | 493 KB; 75 p. |
Digital Format |
application/pdf |
Pres Local File Path-M | \Preservation_content\StatePubs\pubs_borndigital\images_master\ |
Full Text | Financial Management Division NORTH CAROLINA DEPARTMENT OF TRANSPORTATION FINANCIAL STATEMENTS FISCAL YEAR 2009-2010 Mark L. Foster MARCH 31, 2010 Chief Financial Officer I. HIGHWAY FUND EXHIBIT A BALANCE SHEET EXHIBIT B1 STATEMENT OF FEES, TAXES AND OTHER EXHIBIT B2 STATEMENT OF PARTICIPATION REVENUE EXHIBIT C STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES EXHIBIT D STATEMENT OF CASH FLOW FROM FUTURE YEARS EXHIBIT E EXHIBIT F STATEMENT OF FEDERAL FORWARD FUNDING EXHIBIT G1 EXHIBIT G2 EXHIBIT G3 EXHIBIT H EXHIBIT I STATEMENT OF COMPARATIVE INTERNAL ORDER BALANCES EXHIBIT J AND REINVESTMENT ACT (ARRA) PROJECTS STATEMENT OF EXPENSES AND REVENUES FOR AVIATION FUND STATEMENT OF ALLOTMENTS, EXPENDITURES, AND RECEIPTS FOR AMERICAN RECOVERY NORTH CAROLINA DEPARTMENT OF TRANSPORTATION TABLE OF CONTENTS SUMMARY OF GARVEE BOND FUND AVAILABILITY AND ALLOCATIONS STATEMENT OF GARVEE BOND PROJECTS BY CATEGORY STATEMENT OF ALLOTMENTS, EXPENDITURES, AND RECEIPTS FOR GARVEE BOND PROJECTS STATEMENT OF EXPENSES AND REVENUES FOR EQUIPMENT FUND II. HIGHWAY TRUST FUND EXHIBIT A BALANCE SHEET EXHIBIT B1 STATEMENT OF FEES, TAXES AND OTHER EXHIBIT B2 STATEMENT OF PARTICIPATION REVENUE EXHIBIT C STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES EXHIBIT D STATEMENT OF CASH FLOW FROM FUTURE YEARS EXHIBIT E STATEMENT OF TRANSFERS FOR TRANSPORTATION IMPROVEMENT PLAN PROJECTS EXHIBIT F SUMMARY OF BOND FUND AVAILABILITY, ALLOTMENTS AND EXPENDITURES III. HIGHWAY FUND AND HIGHWAY TRUST FUND SUB RECIPIENT SHARE SCHEDULE 1 STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS, REVENUES AND EXPENDITURES SCHEDULE 2 STATEMENT OF SUB-RECIPIENT SHARE REVENUES AND EXPENDITURES LIFE TO DATE IV. STATE INFRASTRUCTURE BANK EXPLANATION FOR THE DEVELOPMENT AND PURPOSE OF SIB EXHIBIT A BALANCE SHEET EXHIBIT B STATEMENT OF REVENUES EXHIBIT C LOAN STATEMENT NARRATIVE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION TABLE OF CONTENTS V. SPECIAL FUNDS EXPLANATION FOR THE DEVELOPMENT AND PRESENTATION OF SPECIAL REVENUES EXHIBIT A SPECIAL REGISTRATION PLATE ACCOUNT - NARRATIVE EXHIBIT A1 BALANCE SHEET EXHIBIT A2 DISBURSEMENT LEDGER EXHIBIT B COLLEGIATE & CULTURAL ATTRACTION PLATE ACCOUNT - NARRATIVE EXHIBIT B1 BALANCE SHEET EXHIBIT B2 DISBURSEMENT LEDGER EXHIBIT C SAFETY RESPONSIBILITY DEPOSITORY ACCOUNT - NARRATIVE EXHIBIT C1 BALANCE SHEET EXHIBIT C2 DISBURSEMENT LEDGER EXHIBIT D DRUG FORFEITURE FUND - NARRATIVE EXHIBIT D1 BALANCE SHEET EXHIBIT D2 DISBURSEMENT LEDGER VI. NORTH CAROLINA TURNPIKE AUTHORITY - COMPONENT UNIT OF THE DEPARTMENT OF TRANSPORTATION EXHIBIT A BALANCE SHEET EXHIBIT B1 STATEMENT OF REVENUE EXHIBIT B2 STATEMENT OF PARTICIPATION REVENUE EXHIBIT C STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES EXHIBIT D STATEMENT OF FEDERAL FORWARD FUNDING NARRATIVE TABLE OF CONTENTS NORTH CAROLINA DEPARTMENT OF TRANSPORTATION EXHIBIT A Cash Cash in Bank - Loans, Postage, Other Accounts 4,658,199.7 9 Investments with Fiscal Agent 2008 0.97 Investments with Fiscal Agent 2010 194,148,369.24 State Treasurer Bank Balance 1,070,071,192.18 Total Cash 1 ,268,877,762.18 Accounts Receivable 2 6,106,939.41 Due from Other Funds 3 20,034.16 Other Receivables 1 36,214.77 Inventory 7 7,216,564.18 Other Current Assets 3 ,166,088.02 Total Current Assets 1,375,823,602.72 Capital Assets 1,006,442,881.16 Long Term Debt 434,825,000.00 Total Non Current Assets 1,441,267,881.16 Total Assets 2,817,091,483.88 Accounts Payable 2 4,679,999.90 Intergovernmental Payable 2 5,726,295.29 Garvee Bonds Payable 2008 2 03,150,000.00 Garvee Bonds Payable 2010 2 31,675,000.00 Due to Other Funds 1 ,537,922.09 Other Liabilities 4 4,026,491.17 Total Liabilities 530,795,708.45 Reserves and Allowances 45,838,592.81 Retained Earnings 614,214,151.24 Investment in Property 856,572,598.50 Fund Balance 6 01,116,980.81 Revenues 2,383,704,539.09 Expenditures (2,215,151,087.02) Change in Fund Balance Year to Date 1 68,553,452.07 Total Fund Balance 769,670,432.88 Total Liabilities and Fund Balance 2,817,091,483.88 BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND EXHIBIT B1 Page 1 of 6 MONTH YEAR TO DATE MONTH YEAR TO DATE YEAR TOTAL YEAR TO DATE MOTOR VEHICLE REVENUE: TRUCK LICENSES 1 3,431,213.19 9 4,600,573.70 1 2,814,898.90 9 8,530,961.00 1 37,680,000.00 1 01,224,359.37 ( 6,623,785.67) MAIL REGISTRATION RENEWAL FEE 8 0,044.00 6 77,286.00 1 16,549.00 8 95,955.00 - - 677,286.00 STAGGERED REGISTRATION 1 8,889,203.61 1 38,426,859.37 1 8,156,511.58 1 42,395,978.68 2 02,220,000.00 1 47,879,482.18 ( 9,452,622.81) GASOLINE TAX 8 4,914,720.88 8 48,007,620.88 8 4,061,089.91 8 32,633,614.66 1 ,108,460,000.00 8 27,755,616.52 20,252,004.36 LESS: WILDLIFE REFUND - (1,917,732.00) - (1,922,692.00) - - ( 1,917,732.00) SUB TOTAL GAS TAX 8 4,914,720.88 8 46,089,888.88 8 4,061,089.91 8 30,710,922.66 1 ,108,460,000.00 8 27,755,616.52 18,334,272.36 GASOLINE TAX - LUST FUND 1 ,423,009.77 1 4,372,972.29 1 ,428,253.75 1 4,214,137.35 - - 14,372,972.29 GASOLINE TAX LUST FUND TRANSFERRED OUT (1,423,009.77) (14,372,972.29) (1,428,253.75) (14,214,137.35) - - ( 14,372,972.29) GASOLINE TAX GF INSPECTION TAX 6 7,570.40 5 44,038.13 6 4,247.36 4 76,157.45 - - 544,038.13 GASOLINE TAX GF TRANSFERRED OUT (67,570.40) (544,038.13) (64,247.36) (476,157.45) - - ( 544,038.13) GASOLINE INSPECTION TAX - HF 1 ,046,265.26 1 0,483,097.08 1 ,079,602.07 1 0,127,085.89 1 3,440,000.00 9 ,953,321.55 529,775.53 REGISTRATION FEES 3 55,165.50 2 ,558,075.64 3 28,228.00 2 ,658,426.70 3 ,680,000.00 2 ,782,282.74 ( 224,207.10) DRIVER LICENSE FEES 1 1,150,314.50 9 4,584,352.73 1 1,861,144.07 9 7,947,821.05 1 35,920,000.00 1 02,678,358.12 ( 8,094,005.39) AUTO SAFETY EQUIP. INSPECTION FEES 1 57,784.51 9 46,656.80 8 3,413.50 1 ,096,355.01 1 ,510,000.00 1 ,163,973.12 ( 217,316.32) FINANCIAL SECURITY RESTORATION FEES 5 92,852.00 4 ,005,183.00 5 44,028.00 4 ,101,922.70 5 ,600,000.00 4 ,156,868.56 ( 151,685.56) LIEN RECORDING FEES 2 1,630.00 1 83,805.00 2 6,563.00 1 85,120.00 2 60,000.00 1 98,936.94 ( 15,131.94) EXHAUST EMISSION INSPECTION 2 15,056.05 1 ,420,449.93 1 66,304.85 1 ,695,695.67 2 ,340,000.00 1 ,782,826.48 ( 362,376.55) INTERNATIONAL REGISTRATION PLAN FEES 6 ,982,683.10 4 1,824,204.49 6 ,305,495.02 4 5,642,361.74 6 5,190,000.00 4 7,939,957.55 ( 6,115,753.06) DEALERS' MANUFACTURERS' LICENSE FEES 1 14,485.00 7 61,306.42 7 6,365.00 6 98,347.91 1 ,190,000.00 8 96,459.50 ( 135,153.08) PROCESS SERVICE FEES 8 70,150.00 6 ,190,967.00 9 12,828.00 6 ,840,643.79 9 ,120,000.00 6 ,877,029.38 ( 686,062.38) OVER WEIGHT/SIZE PERMITS 4 52,041.82 3 ,855,283.17 5 04,822.88 4 ,476,919.61 6 ,210,000.00 4 ,830,555.64 ( 975,272.47) MOTOR CARRIER SAFETY FEES 1 0,087.81 7 8,841.91 1 3,733.58 9 9,605.24 1 20,000.00 9 3,187.34 ( 14,345.43) PENALTIES PAYABLE 2 ,236,260.32 1 8,004,663.29 1 ,999,321.32 1 6,811,937.30 3 7,340,000.00 2 8,523,235.53 ( 10,518,572.24) HIGHWAY USAGE REGISTRATION FEES 6 6,000.00 2 24,500.00 3 5,100.00 1 69,850.00 2 10,000.00 1 54,175.49 70,324.51 MISC REGISTRATION FEES - - - (46,282.97) - - - DMV OTHER FEES 3 27,052.13 3 ,626,264.32 9 77,788.44 1 0,584,115.57 - - 3,626,264.32 TOTAL MOTOR VEHICLE REVENUE 1 41,913,009.68 1 ,268,542,258.73 1 40,063,787.12 1 ,275,623,742.55 1 ,730,490,000.00 1 ,288,890,626.01 ( 20,348,367.28) OTHER REVENUE: INTEREST ON FUNDS INVESTED BY TREASURER 1 ,121,831.03 1 1,044,107.18 1 ,539,717.81 1 7,802,390.24 6 ,000,000.00 4 ,378,710.52 6,665,396.66 MISCELLANEOUS INCOME 2 ,680,357.94 2 ,694,636.00 (928,557.51) 3 5,794.47 1 00,000.00 (11,197.72) 2,705,833.72 MISCELLANEOUS INCOME - RETURN CHECK PENALTY - - - - - - - MISCELLANEOUS INCOME - PENALTY - - - - - - - MISCELLANEOUS INCOME - INTEREST -PROGRAM REV - 9 ,619.43 - 9 ,673.92 - - 9,619.43 MISCELLANEOUS INCOME INTEREST - RECEIVABLE - - - - - - - BOND PROCEED GARVEE - 2 42,520,000.00 - - - - 242,520,000.00 BOND PREMIUM GARVEE - 2 0,616,093.85 - - - - 20,616,093.85 INTEREST INCOME - GARVEE BOND PROCEED 1 7,456.79 1 43,567.52 1 4,162.59 1 ,742,902.45 - - 143,567.52 TOTAL OTHER REVENUE 3 ,819,645.76 2 77,028,023.98 6 25,322.89 1 9,590,761.08 6 ,100,000.00 4 ,367,512.80 272,660,511.18 MISCELLANEOUS TRANSFERS IN/OUT: GOVERNMENTAL TRANSFERS IN (163,019.59) 2 ,259,413.55 (9,215.14) 1 4,117,094.89 - - 2,259,413.55 TRANSFER TO TURNPIKE AUTHORITY (1,560,403.59) (4,076,371.20) 3 64,507.65 3 ,512,514.55 - - ( 4,076,371.20) TOTAL MISCELLANEOUS REVENUE (1,723,423.18) (1,816,957.65) 3 55,292.51 1 7,629,609.44 - - ( 1,816,957.65) TOTAL NET REVENUE 1 44,009,232.26 1 ,543,753,325.06 1 41,044,402.52 1 ,312,844,113.07 1 ,736,590,000.00 1 ,293,258,138.81 250,495,186.25 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 CURRENT YEAR PRIOR YEAR ESTIMATE CURRENT YEAR COMPARED TO ESTIMATE EXHIBIT B1 Page 2 of 6 GROSS LESS GROSS LESS REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE MOTOR VEHICLE REVENUE: TRUCK LICENSES 13,533,848.15 99,179.06 3,455.90 1 3,431,213.19 95,456,164.38 8 40,417.52 15,173.16 9 4,600,573.70 MAIL REGISTRATION RENEWAL FEE 80,045.00 - 1.00 8 0,044.00 677,308.00 8 .00 14.00 6 77,286.00 STAGGERED REGISTRATION 18,894,729.50 5,330.89 195.00 1 8,889,203.61 138,503,126.01 7 0,746.74 5,519.90 1 38,426,859.37 GASOLINE TAX 88,597,319.19 3,682,598.31 - 8 4,914,720.88 885,708,635.92 3 7,701,015.04 - 8 48,007,620.88 LESS: WILDLIFE REFUND - - - - (1,917,732.00) - - ( 1,917,732.00) SUB TOTAL GAS TAX 88,597,319.19 3,682,598.31 - 8 4,914,720.88 883,790,903.92 3 7,701,015.04 - 8 46,089,888.88 GASOLINE TAX - LUST FUND 1,423,009.77 - - 1 ,423,009.77 14,372,972.29 - - 1 4,372,972.29 GASOLINE TAX LUST FUND TRANSFERRED OUT (1,423,009.77) - - ( 1,423,009.77) (14,372,972.29) - - ( 14,372,972.29) GASOLINE TAX GF INSPECTION TAX 67,570.40 - - 6 7,570.40 544,038.13 - - 5 44,038.13 GASOLINE TAX GF TRANSFERRED OUT (67,570.40) - - ( 67,570.40) (544,038.13) - - ( 544,038.13) GASOLINE INSPECTION TAX - HF 1,046,265.26 - - 1 ,046,265.26 10,483,097.08 - - 1 0,483,097.08 REGISTRATION FEES 356,150.50 930.00 55.00 3 55,165.50 2,564,936.14 6 ,045.50 815.00 2 ,558,075.64 DRIVER LICENSE FEES 10,772,946.75 343.50 (377,711.25) 1 1,150,314.50 91,507,153.43 2 ,170.65 (3,079,369.95) 9 4,584,352.73 AUTO SAFETY EQUIP. INSPECTION FEES 157,784.51 - - 1 57,784.51 946,821.80 - 165.00 9 46,656.80 FINANCIAL SECURITY RESTORATION FEES 592,350.00 - (502.00) 5 92,852.00 4,007,371.00 1 ,000.00 1,188.00 4 ,005,183.00 LIEN RECORDING FEES 21,630.00 - - 2 1,630.00 183,925.00 1 10.00 10.00 1 83,805.00 EXHAUST EMISSION INSPECTION 215,111.05 - 55.00 2 15,056.05 1,420,796.08 - 346.15 1 ,420,449.93 INTERNATIONAL REGISTRATION PLAN FEES 7,034,141.60 44,773.28 6,685.22 6 ,982,683.10 42,262,026.65 4 21,749.36 16,072.80 4 1,824,204.49 DEALERS' MANUFACTURERS' LICENSE FEES 114,485.00 - - 1 14,485.00 761,284.00 - (22.42) 7 61,306.42 PROCESS SERVICE FEES 869,900.00 50.00 (300.00) 8 70,150.00 6,194,267.00 1 ,500.00 1,800.00 6 ,190,967.00 OVER WEIGHT/SIZE PERMITS 452,041.82 - - 4 52,041.82 3,854,054.17 ( 1,229.00) - 3 ,855,283.17 MOTOR CARRIER SAFETY FEES 10,087.81 - - 1 0,087.81 79,880.91 - 1,039.00 7 8,841.91 PENALTIES PAYABLE 2,238,187.52 350.00 1,577.20 2 ,236,260.32 18,023,552.32 8 ,826.00 10,063.03 1 8,004,663.29 HIGHWAY USAGE REGISTRATION FEES 66,000.00 - - 6 6,000.00 224,500.00 - - 2 24,500.00 MISC REGISTRATION FEES - - - - - - - - DMV OTHER FEES 321,982.57 502.73 (5,572.29) 3 27,052.13 3,472,949.17 3 ,391.13 (156,706.28) 3 ,626,264.32 TOTAL MOTOR VEHICLE REVENUE 145,375,006.23 3,834,057.77 (372,061.22) 1 41,913,009.68 1,304,414,117.06 3 9,055,750.94 (3,183,892.61) 1 ,268,542,258.73 OTHER REVENUE: INTEREST ON FUNDS INVESTED BY TREASURER 1,121,831.03 - - 1 ,121,831.03 11,044,107.18 - - 1 1,044,107.18 MISCELLANEOUS INCOME 2,680,357.94 - - 2 ,680,357.94 2,694,636.00 - - 2 ,694,636.00 MISCELLANEOUS INCOME - RETURN CHECK PENALTY - - - - - - - - MISCELLANEOUS INCOME - PENALTY - - - - - - - - MISCELLANEOUS INCOME - INTEREST -PROGRAM REV - - - - 9,619.43 - - 9 ,619.43 MISCELLANEOUS INCOME INTEREST - RECEIVABLE - - - - - - - - BOND PROCEED GARVEE - - - - 242,520,000.00 - - 2 42,520,000.00 BOND PREMIUM GARVEE - - - - 20,616,093.85 - - 2 0,616,093.85 INTEREST INCOME - GARVEE BOND PROCEED 17,456.79 - - 1 7,456.79 143,567.52 - - 1 43,567.52 TOTAL OTHER REVENUE 3,819,645.76 - - 3 ,819,645.76 277,028,023.98 - - 2 77,028,023.98 MISCELLANEOUS TRANSFERS IN/OUT: GOVERNMENTAL TRANSFERS IN (163,019.59) - - ( 163,019.59) 2,259,413.55 - - 2 ,259,413.55 TRANSFER TO TURNPIKE AUTHORITY (1,560,403.59) - - ( 1,560,403.59) (4,076,371.20) - - ( 4,076,371.20) TOTAL MISCELLANEOUS REVENUE (1,723,423.18) - - ( 1,723,423.18) (1,816,957.65) - - ( 1,816,957.65) TOTAL NET REVENUE 147,471,228.81 3,834,057.77 (372,061.22) 1 44,009,232.26 1,579,625,183.39 3 9,055,750.94 (3,183,892.61) 1 ,543,753,325.06 CURRENT MONTH YEAR TO DATE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 3 of 6 GROSS LESS ACCOUNT GROSS LESS REVENUE REFUNDS UNCOLL'BLE NET REVENUE TRANSFERS* BALANCE REVENUE REFUNDS UNCOLL'BLE NET REVENUE PAYABLES & RECEIVABLES: DIVISION OF AIR QUALITY - DENR 254,605.00 382.85 65.00 254,157.15 182,172.60 71,984.55 1,681,127.55 2,004.92 409.07 1,678,713.56 SALES TAX 3,359.01 - - 3,359.01 - 3,359.01 232,467.91 1,186.03 - 231,281.88 SPECIAL REGISTRATION PLATE FUND 205,168.33 160.00 (30.00) 205,038.33 171,310.00 33,728.33 1,658,064.82 1,110.00 20.00 1,656,934.82 PERSONALIZED REGISTRATION PLATE 259,784.17 780.00 - 259,004.17 202,110.82 56,893.35 1,993,899.91 5,550.00 20.00 1,988,329.91 COLL & CULTURAL ATTRACTION PLATE FUND 208,655.00 165.00 - 208,490.00 168,195.00 40,295.00 1,692,963.76 995.00 - 1,691,968.76 PARKS & RECREATION TRUST FUND 129,387.08 390.00 (5.00) 129,002.08 101,040.43 27,961.65 994,943.09 2,795.00 10.00 992,138.09 RESCUE SQUAD WORKERS' RELIEF FUND 81,110.14 231.13 11.88 80,867.13 - 80,867.13 514,793.68 1,398.37 110.74 513,284.57 TRANSIT AUTHORITY 500,251.00 5.00 (15.00) 500,261.00 - 500,261.00 3,856,335.50 160.00 117.50 3,856,058.00 VOLUNTEER RESCUE / EMS FUND 122,889.27 348.54 18.12 122,522.61 - 122,522.61 780,272.85 2,107.18 168.05 777,997.62 NATURAL HERITAGE TRUST FUND 397,192.50 1,185.00 (25.00) 396,032.50 310,021.25 86,011.25 3,059,879.25 8,415.00 75.00 3,051,389.25 DWI RESTORATION FEE - GENERAL FUND 58,600.00 - - 58,600.00 49,500.00 9,100.00 414,291.66 100.00 25.00 414,166.66 MOTORCYCLE SAFETY INSTRUCTION 67,293.50 - - 67,293.50 25,797.25 41,496.25 371,861.10 3.00 24.00 371,834.10 TELECOMMUNICATIONS ACCOUNT 685,475.00 1,030.75 175.00 684,269.25 - 684,269.25 4,526,112.65 5,397.84 1,101.35 4,519,613.46 EMISSIONS PROGRAM ACCOUNT 1,175,100.00 1,767.00 300.00 1,173,033.00 - 1,173,033.00 7,759,050.24 9,253.44 1,888.03 7,747,908.77 SPECIAL LICENSE - ADVANCE PAYMENTS - - - - - - 32,845.00 20.00 - 32,825.00 DOT - IT INTERNAL TRANSACTION FEES 1,922.50 - - 1,922.50 - 1,922.50 16,400.00 - - 16,400.00 REGISTRATION INFORMATION 17,097.28 642.00 - 16,455.28 - 16,455.28 147,713.77 1,577.00 - 146,136.77 ACKNOWLEDGEMENT FEES 12,518.00 - 7.00 12,511.00 - 12,511.00 94,379.00 - 36.00 94,343.00 INTERNET TRANSACTION FEES 5,755.50 - - 5,755.50 - 5,755.50 49,158.00 - - 49,158.00 IDENTIFICATION CARD (11-15) 7,840.60 - - 7,840.60 - 7,840.60 58,496.05 - (10.05) 58,506.10 SCHOOL BUS & TRAFFIC SAFETY 3,710.00 - - 3,710.00 - 3,710.00 30,994.00 - - 30,994.00 TRAFFIC RECORDS 4,815.00 - - 4,815.00 - 4,815.00 39,243.50 82.00 5.00 39,156.50 COMPENSATION PAYABLE 180,200.00 26.00 4.00 180,170.00 152,922.00 27,248.00 1,286,982.00 386.00 176.00 1,286,420.00 DMV ORGAN DONOR WEBSITE 41,492.40 - - 41,492.40 3 4,074.60 7,417.80 330,509.15 - - 330,509.15 DMV MERCURY SWITCH REMOVAL 199,409.00 15.00 16.00 199,378.00 168,219.00 31,159.00 1,400,905.00 303.00 209.00 1,400,393.00 UCR 19,323.00 - - 19,323.00 - 19,323.00 1,125,945.00 - - 1,125,945.00 PART FEE 15,281.00 - - 15,281.00 - 15,281.00 220,778.00 1.00 - 220,777.00 TOTAL PAYABLES & RECEIVABLES 4,658,234.28 7 ,128.27 5 22.00 4,650,584.01 1,565,362.95 3,085,221.06 34,370,412.44 4 2,844.78 4,384.69 34,323,182.97 * Transfers that are Due to or Due From other Agencies and Special Accounts YEAR TO DATE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 CURRENT MONTH EXHIBIT B1 Page 4 of 6 GROSS LESS ACCOUNT GROSS LESS REVENUE REFUNDS UNCOLL'BLE NET REVENUE TRANSFERS* BALANCE REVENUE REFUNDS UNCOLL'IBLE NET REVENUE MISCELLANEOUS ACCOUNTS: CASHIERS ADVANCE - - - - - - 40.00 - - 40.00 BAD CHECKS 191,004.69 209,386.97 (21,870.78) 3,488.50 - 3,488.50 1,786,862.65 1,805,581.14 3,311.86 (22,030.35) BAD DRAFTS 6,170.16 3,583.26 - 2,586.90 - 2,586.90 94,875.33 103,862.10 5,908.28 (14,895.05) ACCOUNTS RECEIVABLE (219,993.41) - - (219,993.41) - (219,993.41) 50,151.32 - - 50,151.32 DRAFTS RECEIVABLE (116,550.47) - - (116,550.47) - (116,550.47) 240,774.49 - - 240,774.49 FEES DUE OTHER JURISDICTIONS (757,210.63) 517,250.29 11,830.10 (1,286,291.02) - (1,286,291.02) 20,444,707.36 19,284,773.41 44,853.53 1,115,080.42 FUEL TAX PERMITS 58,971.32 - - 58,971.32 - 58,971.32 292,798.54 462,701.29 500.00 (170,402.75) CITATION OVERPAYMENT 4,517.74 3,703.02 - 814.72 - 814.72 88,593.92 87,075.09 65.00 1,453.83 MAIL ORDER OVERAGE REFUND (>$5) 36,947.32 38,505.57 - (1,558.25) - (1,558.25) 327,622.43 333,844.10 - (6,221.67) ENFORCEMENT COLLECTION - STARS - - - - - - - - - - REMITTANCE PROCESSOR 141.70 916,216.00 - (916,074.30) - (916,074.30) 3,217,850.39 4,314,182.89 151.00 (1,096,483.50) SAME DAY DEPOSITS / REFUNDS 17,819.41 22,839.24 - (5,019.83) - (5,019.83) 658,140.12 653,260.78 15.00 4,864.34 SUSPENSE ACCOUNTS 4,217.00 4,474.40 - (257.40) - (257.40) 125,601.26 49,553.02 - 76,048.24 DOR - ALERT COLLECTIONS - - - - - - - - - - A/P COLLECTION AGENCY FEES - - - - - - - - - - SECURITY DEPOSITS - DR REC 1,000.00 69,248.00 - (68,248.00) - (68,248.00) 77,500.00 69,248.00 - 8,252.00 SECURITY DEPOSITS - MISC - - - - - - - - - - TITLE BOND - - - - - - - - - - COLLISION REPORT BOND - - - - - - - - - - DEALER CASH BOND - - - - - - 100,000.00 100,000.00 - - POSTAGE 31.25 - - 31.25 - 31.25 105.74 - - 1 05.74 MAIL ORDER SHORTAGE (99.10) - - (99.10) - (99.10) ( 2,031.66) - - (2,031.66) MAIL ORDER OVERAGE REFUND (<$5) 5 65.04 - - 5 65.04 - 565.04 4,734.69 4.40 0.61 4 ,729.68 A/R LATE PENALTY 3 3,649.01 - (1,223.16) 3 4,872.17 - 34,872.17 284,582.14 525.61 (136,278.80) 4 20,335.33 A/R INTEREST PENALTY 5 ,721.79 - (3,582.32) 9 ,304.11 - 9,304.11 43,346.56 879.45 (24,292.72) 6 6,759.83 DMV TECHNICAL IMPROVEMENT 4 4,674.00 2 .00 8.00 4 4,664.00 - 44,664.00 329,871.00 43.00 28.00 3 29,800.00 TOTAL MISCELLANEOUS ACCOUNTS ( 688,423.18) 1,785,208.75 (14,838.16) ( 2,458,793.77) - (2,458,793.77) 28,166,126.28 27,265,534.28 (105,738.24) 1 ,006,330.24 * Transfers that are Due to or Due From other Agencies and Special Accounts STATEMENT OF FEES, TAXES AND OTHER NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND YEAR TO DATE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 CURRENT MONTH EXHIBIT B1 Page 5 of 6 CURRENT MONTH GROSS GROSS REFUNDS / NET RECEIPTS RECEIPTS UNCOLLECTIBLE RECEIPTS DRIVERS LICENSE: CLASSIFIED LICENSE - CLASS A 6 6,766.20 506,020.40 15.00 506,005.40 CLASSIFIED LICENSE - CLASS B 8 ,393.75 73,971.65 - 73,971.65 CLASSIFIED LICENSE - CLASS C 2 ,947,586.25 23,405,264.65 847.15 23,404,417.50 DUPLICATE LICENSES 5 21,376.05 4,266,321.75 77.90 4,266,243.85 LEARNER'S PERMIT 2 11,897.95 1,676,155.55 100.00 1,676,055.55 RESTORATION FEES 7 72,650.00 5,422,683.34 2,150.00 5,420,533.34 SPECIAL ID CARDS 2 14,173.80 1,737,120.90 116.80 1,737,004.10 RECORD FEES 5 ,468,414.20 49,970,918.44 61,087.00 49,909,831.44 DRIVER IMPROVEMENT CLINIC FEES 9 ,150.00 103,750.00 550.00 103,200.00 COMMERCIAL APPLICATION - - 2.00 (2.00) COMMERCIAL LICENSE - CLASS A 3 90,285.00 3,126,675.00 345.00 3,126,330.00 COMMERCIAL LICENSE - CLASS B 1 61,430.00 1,326,945.00 353.00 1,326,592.00 COMMERCIAL LICENSE - CLASS C 1 4,475.00 102,795.00 - 102,795.00 ENDORSEMENT 1 78,359.25 1,439,281.00 86.25 1,439,194.75 LIMITED PROVISIONAL LICENSE 8 2,396.35 747,853.40 10.00 747,843.40 FULL PROVISIONAL LICENSE 7 3,611.45 587,176.60 - 587,176.60 MOTORCYCLE PERMIT 2 9,940.70 174,095.15 - 174,095.15 COMMERCIAL DRIVER TRAINING 1 44.00 (16,911.00) - (16,911.00) TOTAL DRIVERS LICENSE 1 1,151,049.95 9 4,650,116.83 6 5,740.10 9 4,584,376.73 ENFORCEMENT PENALTIES: CIVIL PENALTIES - INSPECTION MAINTENANCE 7 ,700.00 4 5,705.00 4 00.00 4 5,305.00 CIVIL PENALTIES - DEALERS - 4 00.00 - 4 00.00 CIVIL PENALTIES - EMISSIONS 1 18,832.21 1 ,874,758.14 1 ,201.31 1 ,873,556.83 CIVIL PENALTIES - OUT OF SERVICE 1 13,214.90 9 28,250.05 3 ,750.00 9 24,500.05 CIVIL PENALTIES - OVERSIZE PERMITS 5 3,475.96 4 95,935.41 5 00.00 4 95,435.41 CIVIL PENALTIES - LICENSE & WEIGHT 6 93,787.52 5 ,492,402.32 9 ,589.03 5 ,482,813.29 CIVIL PENALTIES - ARTICLE 12 VIOLATIONS 3 ,050.00 17,550.00 - 17,550.00 TOTAL ENFORCEMENT PENALTIES 9 90,060.59 8 ,855,000.92 1 5,440.34 8 ,839,560.58 CURRENT YEAR-TO DATE STATEMENT OF FEES, TAXES AND OTHER NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 6 of 6 INCREASE INCREASE CURRENT YEAR PRIOR YEAR (DECREASE) PERCENT CURRENT YEAR PRIOR YEAR (DECREASE) PERCENT MOTOR VEHICLE FEES MOTOR VEHICLE LICENSE FEE 3 9,303,099.90 3 7,276,905.50 2 ,026,194.40 5.44% 2 74,851,637.56 2 86,570,858.56 (11,719,221.00) -4.09% MAIL REGISTRATION RENEWAL FEE 8 0,044.00 1 16,549.00 ( 36,505.00) -31.32% 6 77,286.00 8 95,955.00 (218,669.00) -24.41% MISCELLANEOUS REGISTRATION 3 55,165.50 3 28,228.00 2 6,937.50 8.21% 2 ,558,075.64 2 ,658,426.70 (100,351.06) -3.77% DRIVER LICENSE FEES 1 1,150,314.50 1 1,861,144.07 ( 710,829.57) -5.99% 9 4,584,376.73 9 7,947,671.05 (3,363,294.32) -3.43% SAFETY EQUIPMENT INSPECTION 1 57,784.51 8 3,413.50 7 4,371.01 89.16% 9 46,656.80 1 ,096,355.01 (149,698.21) -13.65% FINANCIAL SECURITY RESTORATION FEES 5 92,852.00 5 44,028.00 4 8,824.00 8.97% 4 ,005,183.00 4 ,101,922.70 (96,739.70) -2.36% CIVIL PENALTY - FINANCIAL SECURITY 1 ,543,600.00 1 ,407,700.00 1 35,900.00 9.65% 1 2,521,450.00 1 1,095,128.00 1 ,426,322.00 12.86% LIEN RECORDING 2 1,630.00 2 6,563.00 ( 4,933.00) -18.57% 1 83,805.00 1 85,120.00 (1,315.00) -0.71% EMISSIONS 2 15,056.05 1 66,304.85 4 8,751.20 29.31% 1 ,420,449.93 1 ,695,695.67 (275,245.74) -16.23% DEALER & MANUFACTURER LICENSE FEES 1 14,485.00 7 6,365.00 3 8,120.00 49.92% 7 61,306.42 6 98,347.91 6 2,958.51 9.02% PROCESS SERVICE FEE 8 70,150.00 9 12,828.00 ( 42,678.00) -4.68% 6 ,190,967.00 6 ,840,643.79 (649,676.79) -9.50% MOTOR CARRIER SAFETY REGULATION 1 0,087.81 1 3,733.58 ( 3,645.77) -26.55% 7 8,841.91 9 9,605.24 (20,763.33) -20.85% PENALTY LICENSE & WEIGHT ENFORCEMENT 9 89,197.47 1 ,561,850.82 ( 572,653.35) -36.67% 8 ,839,560.58 1 5,967,527.51 (7,127,966.93) -44.64% TOTAL MOTOR VEHICLE FEES 5 5,403,466.74 5 4,375,613.32 1 ,027,853.42 1.89% 4 07,619,596.57 4 29,853,257.14 (22,233,660.57) -5.17% PAYABLES & RECEIPTS SALES TAX 3 ,359.01 3 ,745.63 ( 386.62) -10.32% 2 31,281.88 3 72,261.82 (140,979.94) -37.87% SPECIAL REGISTRATION PLATE FUND 2 05,038.33 1 96,615.67 8 ,422.66 4.28% 1 ,656,934.82 1 ,618,890.00 3 8,044.82 2.35% PERSONALIZED REGISTRATION PLATE 2 59,004.17 2 61,112.50 ( 2,108.33) -0.81% 1 ,988,329.91 2 ,091,872.00 (103,542.09) -4.95% SAFETY INSPECTION & EXHAUST EMISSION 4 57,546.89 3 32,763.81 1 24,783.08 37.50% 2 ,969,995.75 3 ,527,094.75 (557,099.00) -15.79% COLL & CULTURAL ATTRACTION PLATE FUND 2 08,490.00 1 98,290.00 1 0,200.00 5.14% 1 ,691,968.76 1 ,630,399.58 6 1,569.18 3.78% PARKS & RECREATION TRUST FUND 1 29,002.08 1 30,161.25 ( 1,159.17) -0.89% 9 92,138.09 1 ,043,916.84 (51,778.75) -4.96% TRANSIT AUTHORITY / TRANSPARK 5 00,261.00 4 77,673.00 2 2,588.00 4.73% 3 ,856,058.00 3 ,960,489.00 (104,431.00) -2.64% NATURAL HERITAGE TRUST FUND 3 96,032.50 3 98,928.75 ( 2,896.25) -0.73% 3 ,051,389.25 3 ,202,322.50 (150,933.25) -4.71% DWI RESTORATION FEE - GENERAL FUND 5 8,600.00 5 ,450.00 5 3,150.00 975.23% 4 14,166.66 5 75,250.00 (161,083.34) -28.00% MOTORCYCLE SAFETY INSTRUCTION 6 7,293.50 7 1,782.00 ( 4,488.50) -6.25% 3 71,834.10 4 34,639.15 (62,805.05) -14.45% EMISSIONS PROGRAM & TELECOMMUNICATIONS 1 ,857,302.25 1 ,436,269.07 4 21,033.18 29.31% 1 2,267,522.23 1 4,644,644.36 (2,377,122.13) -16.23% SPECIAL LICENSE - ADVANCE PAYMENTS - 7 80.00 ( 780.00) -100.00% 3 2,825.00 5 0,850.00 (18,025.00) -35.45% RECEIPTS 5 3,009.88 4 9,368.94 3 ,640.94 7.37% 4 34,694.37 4 20,245.66 1 4,448.71 3.44% COMPENSATION PAYABLE 1 80,170.00 1 57,101.00 2 3,069.00 14.68% 1 ,286,420.00 1 ,466,847.00 (180,427.00) -12.30% DMV ORGAN DONOR WEBSITE 4 1,492.40 3 6,297.90 5 ,194.50 14.31% 3 30,509.15 2 95,564.60 3 4,944.55 11.82% DMV MERCURY SWITCH REMOVAL 1 99,378.00 1 69,191.00 3 0,187.00 17.84% 1 ,400,393.00 1 ,417,913.00 (17,520.00) -1.24% UCR 1 9,323.00 1 9,878.00 ( 555.00) -2.79% 1 ,125,945.00 2 ,261,429.00 (1,135,484.00) -50.21% PART FEE 1 5,281.00 1 4,565.00 7 16.00 4.92% 2 20,777.00 4 0,877.00 1 79,900.00 440.10% TOTAL PAYABLES & RECEIPTS 4 ,650,584.01 3 ,959,973.52 6 90,610.49 17.44% 3 4,323,182.97 3 9,055,506.26 (4,732,323.29) -12.12% GRAND TOTALS 6 0,054,050.75 5 8,335,586.84 1 ,718,463.91 19.33% 4 41,942,779.54 4 68,908,763.40 (26,965,983.86) -17.29% STATEMENT OF FEES, TAXES AND OTHER NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND MONTH YEAR TO DATE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B2 Page 1 of 5 MONTH YEAR TO DATE MONTH YEAR TO DATE Primary Construction Local Government Participation - 1,270,055.50 1 ,270,055.50 - - - - 1 ,270,055.50 Property Owners Participation 1 70,340.18 24,917.00 1 95,257.18 - - - - 1 95,257.18 Outdoor Advertising (123,325.00) 235,705.00 1 12,380.00 478,590.00 485,610.00 4 86,435.36 499,875.36 (373,230.00) Junkyard Control 130.00 400.00 5 30.00 - 2 80.00 - 2 90.00 2 50.00 Primary Construction 47,145.18 1,531,077.50 1 ,578,222.68 478,590.00 485,890.00 4 86,435.36 500,165.36 1,092,332.68 Secondary Construction Local Government Participation 4 ,254,677.84 (82,032.56) 4 ,172,645.28 - 3 85,132.98 3 37,825.34 382,986.79 3,787,512.30 Property Owners Participation 5 08,969.00 44,978.75 5 53,947.75 - 4 09,969.00 8 7,980.74 226,802.29 1 43,978.75 Secondary Construction 4,763,646.84 (37,053.81) 4 ,726,593.03 - 7 95,101.98 4 25,806.08 609,789.08 3,931,491.05 Urban Construction Local Government Participation 1 ,682,527.40 178,181.29 1 ,860,708.69 - 5 0,000.00 8 1,062.51 625,417.61 1,810,708.69 Property Owners Participation 1 ,415,166.67 195,350.93 1 ,610,517.60 3 2,971.99 1 ,410,517.60 - 2 45,655.77 2 00,000.00 Urban Construction 3,097,694.07 373,532.22 3 ,471,226.29 3 2,971.99 1 ,460,517.60 8 1,062.51 871,073.38 2,010,708.69 Public Service Roads Local Government Participation 2 0,000.00 55,000.00 7 5,000.00 - - - - 7 5,000.00 Property Owners Participation - - - - - - - - Public Service Roads 20,000.00 55,000.00 7 5,000.00 - - - - 7 5,000.00 Spot Safety Local Government Participation 2 ,000.00 - 2 ,000.00 - - ( 30,927.00) 69,073.00 2,000.00 Property Owners Participation - - - - - - 2 97,956.25 - Spot Safety 2,000.00 - 2 ,000.00 - - ( 30,927.00) 367,029.25 2,000.00 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B2 Page 2 of 5 MONTH YEAR TO DATE MONTH YEAR TO DATE Contingency Local Government Participation 3 15,000.00 (251,594.48) 63,405.52 74,255.52 56,405.52 - 6 81,222.46 7,000.00 Property Owners Participation 2 25,000.00 158,222.60 3 83,222.60 - 4 6,832.60 - ( 200,000.00) 3 36,390.00 Contingency 540,000.00 (93,371.88) 4 46,628.12 74,255.52 103,238.12 - 4 81,222.46 3 43,390.00 Primary Maintenance Local Government Participation - 48,695.49 4 8,695.49 - 4 8,695.49 - 7 5,000.00 - Property Owners Participation 3 00,000.00 3,000.00 3 03,000.00 - 3 ,000.00 - - 3 00,000.00 Damage Claims Statewide 6 8,238.29 3,590,471.69 3 ,658,709.98 461,212.83 4,032,080.84 4 58,802.14 4,039,529.52 ( 373,370.86) LOGO Initial Construction Cost Fees Statewide - - - - - - - - LOGO Annual Fees Statewide ( 739,848.93) 3,417,979.10 2 ,678,130.17 122,175.00 3,430,954.10 1 22,925.00 3,369,250.00 ( 752,823.93) Public Vehicular Designation - - - - - - - - TODS Statewide (1,130.00) 21,600.00 2 0,470.00 1,800.00 21,600.00 3 ,200.00 21,200.00 (1,130.00) Vegetation Control Fees Statewide - - - - - - - - Primary Maintenance (372,740.64) 7,081,746.28 6 ,709,005.64 585,187.83 7,536,330.43 5 84,927.14 7,504,979.52 ( 827,324.79) Secondary Maintenance State Appropriation - - - - - - - - Local Government Participation 1 17,000.00 - 1 17,000.00 - - - 1 54,443.52 1 17,000.00 Property Owners Participation - 69,500.00 6 9,500.00 - 9 ,500.00 - 3 00.00 6 0,000.00 Damage Claims Statewide 8 8,706.94 593,583.26 6 82,290.20 84,800.53 642,657.51 1 40,357.71 1,244,251.79 3 9,632.69 Lust Fund Match Statewide - - - - - - - - Secondary Maintenance 205,706.94 663,083.26 8 68,790.20 84,800.53 652,157.51 1 40,357.71 1,398,995.31 216,632.69 Contract Resurfacing Local Government Participation 9 6,363.00 11,329.14 1 07,692.14 - 7 5,192.14 - - 3 2,500.00 Property Owners Participation 1 2,060.00 21,000.00 3 3,060.00 - 1 2,060.00 2 02,793.20 513,993.20 21,000.00 Contract Resurfacing 108,423.00 32,329.14 1 40,752.14 - 8 7,252.14 2 02,793.20 513,993.20 53,500.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE EXHIBIT B2 Page 3 of 5 MONTH YEAR TO DATE MONTH YEAR TO DATE Capital Improvements Property Owners Participation - 765,000.00 7 65,000.00 - - - - 7 65,000.00 Capital Improvements - 765,000.00 7 65,000.00 - - - - 7 65,000.00 FHWA Construction /SPR / MP Local Government Participation 3 2,314,413.68 25,420,996.89 5 7,735,410.57 2,359,223.86 23,194,660.47 2 ,077,750.41 15,561,580.16 3 4,540,750.10 Property Owners Participation 6 ,498,919.90 6,708,824.67 1 3,207,744.57 70,390.22 1 ,453,833.90 - 2 ,953,693.08 11,753,910.67 Advance Construction Non Billable 1 ,285,261,687.00 (1,285,261,687.00) - - - - - - Federal Aid 2,128,998,247.56 904,249,321.28 3 ,033,247,568.84 1 6,865,639.00 319,289,854.00 3 2,038,417.00 714,509,435.00 2,713,957,714.84 GARVEE 772,232,073.00 (691,775,680.00) 80,456,393.00 1,255.00 6 7,162,275.00 123.00 5 9,329,722.00 1 3,294,118.00 Stimulus 729,450,562.00 (5,117,000.00) 7 24,333,562.00 10,907,271.00 195,821,089.00 - - 5 28,512,473.00 FHWA Construction /SPR / MP 4,954,755,903.14 (1,045,775,224.16) 3 ,908,980,678.98 3 0,203,779.08 606,921,712.37 3 4,116,290.41 792,354,430.24 3,302,058,966.61 Governor's Highway Safety Property Owners Participation - - - - - - - - National Highway Traffic Safety Administration 1 3,517,043.35 8,803,121.00 2 2,320,164.35 1,073,119.00 6,235,917.00 5 46,773.00 8,891,801.00 16,084,247.35 Governor's Highway Safety 13,517,043.35 8,803,121.00 2 2,320,164.35 1,073,119.00 6,235,917.00 5 46,773.00 8,891,801.00 16,084,247.35 Rail Program Local Government Participation - - - - - - - - Property Owners Participation 8 1,051.69 390,506.66 4 71,558.35 220,310.23 251,248.12 3 6,753.23 93,806.49 220,310.23 General Fund-NC Stock Dividends-Statewide 8 00,639.00 965,955.65 1 ,766,594.65 - 3 44,058.56 - 2 73,898.00 1,422,536.09 Grant Federal Rail Administration-Statewide 2 ,861,599.18 7 5,000.00 2 ,936,599.18 - 1 ,175,471.00 - 3 19,296.00 1,761,128.18 Rail Program 3,743,289.87 1,431,462.31 5 ,174,752.18 2 20,310.23 1,770,777.68 3 6,753.23 687,000.49 3,403,974.50 Airport Program Grant Federal Aviation Administration Statewide 6 7,840,460.19 20,609,933.87 8 8,450,394.06 1,057,741.00 21,619,266.00 2 ,020,821.00 24,527,039.00 6 6,831,128.06 Federal-Statewide-Non-Billable - - - - - - - - Airport Program 67,840,460.19 20,609,933.87 8 8,450,394.06 1,057,741.00 21,619,266.00 2 ,020,821.00 24,527,039.00 6 6,831,128.06 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B2 Page 4 of 5 MONTH YEAR TO DATE MONTH YEAR TO DATE Public Transportation Local Government Participation - 132,464.34 1 32,464.34 14,294.56 104,707.05 - - 2 7,757.29 Property Owners Participation 5 ,547.21 53,445.79 5 8,993.00 6,323.88 6,323.88 - - 5 2,669.12 General Fund Statewide - - - - - - - - State Appropriation Statewide Match - - - - - - - - Federal-Statewide-Non-billable - - - - - - - - Federal Transit Authority 6 ,795,722.43 59,329,983.00 6 6,125,705.43 2,461,709.00 17,071,634.00 9 51,387.00 1 5,167,424.00 4 9,054,071.43 Public Transportation 6,801,269.64 59,515,893.13 6 6,317,162.77 2,482,327.44 17,182,664.93 9 51,387.00 1 5,167,424.00 4 9,134,497.84 Non System Streets Reimbursement of Expense Statewide 6 ,274,589.35 2,459,417.72 8 ,734,007.07 193,432.53 2,191,708.42 4 54,570.63 2,196,039.57 6 ,542,298.65 Non System Streets 6,274,589.35 2,459,417.72 8 ,734,007.07 193,432.53 2,191,708.42 4 54,570.63 2,196,039.57 6 ,542,298.65 Motor Carrier Safety Grants FHWA 12,947,898.02 4,347,158.00 1 7,295,056.02 - 5 ,724,868.00 9 29,991.00 6,606,438.00 11,570,188.02 Motor Carrier Safety Grants 12,947,898.02 4,347,158.00 1 7,295,056.02 - 5 ,724,868.00 9 29,991.00 6,606,438.00 11,570,188.02 NC Emergency/FEMA Primary System Statewide 1 3,266,065.91 - 1 3,266,065.91 - - - - 1 3,266,065.91 Secondary System Statewide ( 15,879,238.50) - ( 15,879,238.50) - 3 65,301.00 9 74,391.50 989,002.10 ( 16,244,539.50) Urban System Statewide 2 ,061,497.21 - 2 ,061,497.21 - - - 8 1.00 2 ,061,497.21 Fire Prevention and Safety 5 25,000.00 - 5 25,000.00 - - - - 5 25,000.00 NC Emergency/FEMA (26,675.38) - ( 26,675.38) - 3 65,301.00 9 74,391.50 989,083.10 (391,976.38) Division Small Urban Construction Local Government Participation 6 61,178.00 199,930.01 8 61,108.01 - 2 3,557.10 3 33,194.23 665,687.64 8 37,550.91 Property Owners Participation 1 ,708,288.21 173,660.11 1 ,881,948.32 - 6 23,660.11 8 1,108.18 81,108.18 1 ,258,288.21 Division Small Urban Construction 2,369,466.21 373,590.12 2 ,743,056.33 - 6 47,217.21 4 14,302.41 746,795.82 2,095,839.12 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE EXHIBIT B2 Page 5 of 5 MONTH YEAR TO DATE MONTH YEAR TO DATE Economic Development Local Government Match Statewide 2 86,000.50 (10,701.20) 275,299.30 - ( 2,935.65) 1 48,220.00 1,057,681.37 278,234.95 Property Owners Participation - - - - - - - - Economic Development 286,000.50 (10,701.20) 275,299.30 - ( 2,935.65) 1 48,220.00 1,057,681.37 278,234.95 Undesignated Revenues - - - - - - 2 40.00 - Total Participation Revenues 5,076,921,120.28 (937,874,006.50) 4,139,047,113.78 3 6,486,515.15 673,776,984.74 4 2,483,955.18 865,471,220.15 3,465,270,129.04 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 1 of 6 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments CURRENT ACCOUNTS Central Administration 91,275,564.00 48,529,240.61 2,050,561.94 48,529,240.61 42,746,323.39 42,746,323.39 - Division of Highway Administration 1,698,948.00 1,033,851.22 57,023.62 1,033,851.22 665,096.78 665,096.78 - Division of Motor Vehicles 100,522,542.00 73,976,557.79 7,186,444.54 73,976,557.79 26,545,984.21 26,545,984.21 - Operations Administration 34,046,767.00 19,823,157.57 (1,294,416.52) 19,823,157.57 14,223,609.43 14,223,609.43 - Field Operations - - 10,408.21 (74,586,250.37) - 74,586,250.37 7 4,586,250.37 Reserves for Other Agencies 284,288,901.00 201,325,958.38 25,940,977.26 201,325,958.38 82,962,942.62 82,962,942.62 - Dept of Agriculture Gas Inspection Service 5,020,775.00 3,458,950.00 429,394.00 3,458,950.00 1,561,825.00 1,561,825.00 - DENR - LUST Trust Fund 2,527,341.00 1,279,134.00 - 1,279,134.00 1,248,207.00 1,248,207.00 - Dept of Revenue - Gas Tax 5,891,884.00 2,488,158.90 - 2,488,158.90 3,403,725.10 3,403,725.10 - Health and Human Services - Chemical Testing 559,719.00 419,788.00 139,930.00 419,788.00 139,931.00 139,931.00 - Highway Patrol 168,675,278.00 117,917,803.03 12,994,371.00 117,917,803.03 50,757,474.97 50,757,474.97 - DPI - Driver Training 32,899,993.00 20,500,000.00 3,000,000.00 20,500,000.00 12,399,993.00 12,399,993.00 - Sales Tax Exempt 17,557,170.00 13,167,878.00 4,389,292.00 13,167,878.00 4,389,292.00 4,389,292.00 - AirCargo Authority 1,280,000.00 960,000.00 320,000.00 960,000.00 320,000.00 320,000.00 - State Fire Protection Grant Fund 158,000.00 158,000.00 - 158,000.00 - - - CCPS - DMV Enforcement 26,872,825.00 23,122,904.95 2,422,891.00 23,122,904.95 3,749,920.05 3,749,920.05 - OSBM - Civil Penalty 22,000,000.00 17,333,884.90 2,127,714.26 17,333,884.90 4,666,115.10 4,666,115.10 - Dept of Revenue - IRP Auditors 394,992.00 181,263.60 - 181,263.60 213,728.40 213,728.40 - OSC-BEST Shared Services 450,924.00 338,193.00 117,385.00 338,193.00 112,731.00 112,731.00 - Reserves 59,148,371.00 - - 56,188,427.99 59,148,371.00 2,959,943.01 ( 56,188,427.99) Internal Orders* - - (8,900,934.21) (87,255,474.23) - 87,255,474.23 8 7,255,474.23 CO Internal Orders - - (9,107,914.91) (37,684,845.49) - 37,684,845.49 3 7,684,845.49 DOT Plant Maintenance Orders - - 107,005.62 471,324.59 - (471,324.59) ( 471,324.59) Eco Enhancement Program - - 21,704.61 (50,609,872.60) - 50,609,872.60 5 0,609,872.60 ROW Air Space - - (22,170.85) (262,130.53) - 262,130.53 2 62,130.53 PMTP - Networks - - 9,786.67 38,066.15 - (38,066.15) ( 38,066.15) PMII Networks - HF - - 34,298.75 710,090.76 - (710,090.76) ( 710,090.76) Facility Maintenance Orders - - 2,059.05 9,446.20 - (9,446.20) ( 9,446.20) Transp Mobility & Safety Division Orders - - 54,296.85 72,446.69 - (72,446.69) ( 72,446.69) Quality Enhancement Orders - - - - - - - - Debt Service - GARVEE - 49,515,000.00 - 49,515,000.00 (49,515,000.00) (49,515,000.00) - TOTAL CURRENT ACCOUNTS 570,981,093.00 394,203,765.57 25,050,064.84 288,550,468.96 176,777,327.43 282,430,624.04 1 05,653,296.61 *All previous years activity for Internal Orders is reported on Exhibit I Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 2 of 6 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments ENCUMBRANCE ACCOUNTS Primary Construction 15,117,015.52 18,196,226.36 3,423,862.54 411,651.84 4,395,248.37 14,772,363.82 28,917,993.52 1 4,145,629.70 Secondary Construction 100,795,951.98 91,430,751.76 21,486,173.82 2,714,537.88 27,480,599.74 69,944,577.94 164,746,103.99 9 4,801,526.05 Urban Construction 9,897,508.28 (1,756,562.77) (1,832,670.25) 433,853.42 1,798,941.16 76,107.48 6,342,004.35 6 ,265,896.87 Public Service Roads 2,673,000.08 6,067,218.38 688,953.33 228,444.46 946,803.01 5,378,265.05 7,793,415.44 2 ,415,150.39 Bridge Replacement 73,680.05 12,731,192.40 (449.60) 4,375.65 60,988.41 12,731,642.00 12,743,884.04 1 2,242.04 State funds for Construction - 151,958.80 - - - 151,958.80 151,958.80 - Spot Safety 17,579,321.36 11,844,859.76 2,987,260.74 282,976.83 3,652,571.77 8,857,599.02 25,771,609.36 1 6,914,010.34 Contingency 27,815,298.30 39,201,597.27 1,072,467.72 (126,474.58) 5,059,409.20 38,129,129.55 61,957,486.36 2 3,828,356.81 Primary Maintenance 119,193,690.48 359,913,598.96 174,356,805.26 25,662,469.71 199,933,790.69 185,556,793.70 279,173,498.75 9 3,616,705.05 Secondary Maintenance 81,088,737.05 372,901,946.09 224,726,001.78 28,814,614.99 196,323,899.17 148,175,944.31 257,666,783.97 1 09,490,839.66 Urban Maintenance - - (135,961.35) (135,961.35) (135,961.35) 135,961.35 135,961.35 - Contract Resurfacing 146,864,456.69 457,648,251.36 313,820,345.08 6,832,879.19 89,607,340.39 143,827,906.28 514,905,367.65 3 71,077,461.37 Ferry Operations 2,521,407.19 30,308,474.00 23,468,674.36 3,595,070.74 29,906,310.47 6,839,799.64 2,923,570.72 ( 3,916,228.92) Expenditures FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES EXHIBIT C Page 3 of 6 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments ENCUMBRANCE ACCOUNTS Capital Improvements 35,416,309.44 3,237,391.47 764,645.45 558,456.39 2,826,539.64 2,472,746.02 35,827,161.27 3 3,354,415.25 FHWA Construction 2,050,632,767.55 3,200,392,080.42 1,055,679,658.82 74,143,763.91 921,150,377.80 2,144,712,421.60 4,329,874,470.17 2 ,185,162,048.57 *Governors' Highway Safety 5,597,335.48 22,948,447.25 11,381,223.87 1,011,784.77 6,681,824.71 11,567,223.38 21,863,958.02 1 0,296,734.64 Railroad Program 55,892,393.98 26,904,249.76 12,747,594.53 4,645,706.14 27,735,927.78 14,156,655.23 55,060,715.96 4 0,904,060.73 *Airports Program 95,216,584.86 58,705,249.80 44,021,343.48 2,618,635.62 34,351,792.27 14,683,906.32 119,570,042.39 1 04,886,136.07 *Public Transportation 154,032,532.19 179,918,283.85 134,266,988.71 25,929,083.70 60,168,659.17 45,651,295.14 273,782,156.87 2 28,130,861.73 OSHA Program 667,277.80 356,886.12 1,497.20 26,236.74 163,744.56 355,388.92 860,419.36 5 05,030.44 Non-System Streets 2,926,829.39 2,459,417.72 2,459,417.72 207,123.77 1,904,165.24 - 3,482,081.87 3 ,482,081.87 Motor Carrier Safety 2,352,162.98 10,469,964.66 8,496,951.00 148,453.79 2,838,931.50 1,973,013.66 9,983,196.14 8 ,010,182.48 FEMA (17,339,388.67) 16,514,393.87 - 2,438.14 696,855.29 16,514,393.87 (1,521,850.09) ( 18,036,243.96) State Aid to Municipalities 500,000.00 90,666,207.62 88,141,510.50 - 88,641,510.50 2,524,697.12 2,524,697.12 - Division Urban Small Construction 32,826,761.90 44,720,096.85 2,641,169.80 300,418.43 7,905,415.20 42,078,927.05 69,641,443.55 2 7,562,516.50 Economic Development 31,653,037.84 5,708,202.91 (592,103.74) 416,046.57 9,897,363.87 6,300,306.65 27,463,876.88 2 1,163,570.23 System Preservation 44,063,707.34 130,074,393.66 44,997,080.12 1,320,584.67 36,638,986.60 85,077,313.54 137,499,114.40 5 2,421,800.86 Conversion -In Progress (0.01) - - - - - (0.01) ( 0.01) TOTAL ENCUMBRANCE ACCOUNTS 3,018,058,379.04 5,191,714,778.35 2,169,068,440.89 180,047,171.42 1,760,632,035.16 3,022,646,337.44 6,449,141,122.23 3 ,426,494,784.76 TOTAL HIGHWAY FUND 3,018,058,379.04 5,762,695,871.35 2,563,272,206.46 205,097,236.26 2,049,182,504.12 3,199,423,664.87 6,731,571,746.27 3 ,532,148,081.37 Federal Aid HPR/PL/Construction Available for Obligation totals have been adjusted to the FHWA Obligational Authority in order to reflect fund availability for the federal fiscal year, beginning October 1 and ending September 30 each year. *Sub-Recipient Activity is not depicted above in Governors' Highway Safety, Airports Program or Public Transportation. Current period expenditures are $11,326,136.39. Year to date expenditures total $45,415,202.66. See Sub-Recipient Schedule 1 STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND EXHIBIT C Page 4 of 6 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 CURRENT ACCOUNTS Central Administration 86,028,334.00 2 ,710,599.04 50,423,801.92 91,275,564.00 2 ,050,561.94 48,529,240.61 5,247,230.00 (660,037.10) ( 1,894,561.31) Division of Highway Administration 1,706,160.00 ( 9,730.64) 1,053,445.06 1,698,948.00 5 7,023.62 1,033,851.22 (7,212.00) 66,754.26 ( 19,593.84) Division of Motor Vehicles 102,734,308.00 7 ,822,764.20 77,789,925.15 100,522,542.00 7 ,186,444.54 73,976,557.79 (2,211,766.00) (636,319.66) ( 3,813,367.36) Operations Administration 32,524,715.00 ( 1,473,221.81) 19,345,998.08 34,046,767.00 ( 1,294,416.52) 19,823,157.57 1,522,052.00 178,805.29 477,159.49 Field Operations - ( 392,923.48) ( 49,478,756.22) - 1 0,408.21 ( 74,586,250.37) - 403,331.69 ( 25,107,494.15) Reserves for Other Agencies 296,554,851.00 2 8,183,476.91 208,274,601.36 284,288,901.00 2 5,940,977.26 201,325,958.38 (12,265,950.00) (2,242,499.65) ( 6,948,642.98) Dept of Agriculture Gas Inspection Service 5,212,617.00 1 ,157,631.00 3,556,332.00 5,020,775.00 4 29,394.00 3,458,950.00 (191,842.00) (728,237.00) ( 97,382.00) DENR - LUST Trust Fund 4,001,051.00 - 2,009,790.00 2,527,341.00 - 1,279,134.00 (1,473,710.00) - ( 730,656.00) Dept of Revenue - Gas Tax 5,711,332.00 - 2,761,107.85 5,891,884.00 - 2,488,158.90 180,552.00 - ( 272,948.95) Health & Human Services - Chemical Test 709,719.00 2 21,103.00 482,199.00 559,719.00 1 39,930.00 419,788.00 (150,000.00) (81,173.00) ( 62,411.00) Highway Patrol 178,629,554.00 1 3,747,931.00 125,200,439.00 168,675,278.00 1 2,994,371.00 117,917,803.03 (9,954,276.00) (753,560.00) ( 7,282,635.97) DPI - Driver Training 34,286,309.00 4 ,600,000.00 23,100,000.00 32,899,993.00 3 ,000,000.00 20,500,000.00 (1,386,316.00) (1,600,000.00) ( 2,600,000.00) Sales Tax Exempt 17,610,000.00 4 ,402,500.00 13,207,500.00 17,557,170.00 4 ,389,292.00 13,167,878.00 (52,830.00) (13,208.00) ( 39,622.00) AirCargo Authority 1,600,000.00 4 00,000.00 1,200,000.00 1,280,000.00 3 20,000.00 960,000.00 (320,000.00) (80,000.00) ( 240,000.00) State Fire Protection Grant Fund 150,000.00 - 150,000.00 158,000.00 - 158,000.00 8,000.00 - 8,000.00 CCPS - DMV Enforcement 25,810,440.00 1 ,507,418.47 20,372,336.02 26,872,825.00 2 ,422,891.00 23,122,904.95 1,062,385.00 915,472.53 2,750,568.93 OSBM - Civil Penalty 22,000,000.00 2 ,036,489.94 15,760,333.08 22,000,000.00 2 ,127,714.26 17,333,884.90 - 91,224.32 1,573,551.82 Dept of Revenue - IRP Auditors 392,215.00 - 143,353.91 394,992.00 - 181,263.60 2,777.00 - 37,909.69 OSC-BEST Shared Services 441,614.00 1 10,403.50 331,210.50 450,924.00 1 17,385.00 338,193.00 9,310.00 6,981.50 6,982.50 Reserves 89,977,687.49 - 70,512,466.65 59,148,371.00 - 56,188,427.99 (30,829,316.49) - ( 14,324,038.66) Internal Orders - ( 7,908,494.71) ( 2,100,013.45) - ( 8,900,934.21) ( 87,255,474.23) - (992,439.50) ( 85,155,460.78) CO Internal Orders - ( 7,686,503.14) ( 20,606,403.76) - ( 9,107,914.91) ( 37,684,845.49) - (1,421,411.77) ( 17,078,441.73) DOT Plant Maintenance Orders - ( 237,856.21) ( 1,449,562.41) - 1 07,005.62 471,324.59 - 344,861.83 1,920,887.00 Eco Enhancement Program - 2 6,358.61 21,025,502.36 - 2 1,704.61 ( 50,609,872.60) - (4,654.00) ( 71,635,374.96) ROW Air Space - ( 9,140.23) ( 1,069,549.64) - ( 22,170.85) ( 262,130.53) - (13,030.62) 807,419.11 PMTP - Networks-HF - - - - 9 ,786.67 38,066.15 - 9,786.67 38,066.15 PMII Networks - HF - ( 1,353.74) - - 3 4,298.75 710,090.76 - 35,652.49 710,090.76 Facility Maintenance Orders - - - - 2 ,059.05 9,446.20 - 2,059.05 9,446.20 Transp Mobility & Safety Division Orders - - - - 5 4,296.85 72,446.69 - 54,296.85 72,446.69 Quality Enhancement Orders - - - - - - - - - Debt Service - GARVEE 45,745,000.00 - 45,745,000.00 - - 49,515,000.00 (45,745,000.00) - 3,770,000.00 TOTAL CURRENT ACCOUNTS 655,271,055.49 2 8,932,469.51 421,566,468.55 570,981,093.00 2 5,050,064.84 288,550,468.96 (84,289,962.49) (3,882,404.67) ( 133,015,999.59) 2009 2010 Expenditures Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 5 of 6 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 ENCUMBRANCE ACCOUNTS Primary Construction 2 2,094,906.94 1 ,005,392.74 6 ,519,995.91 1 8,196,226.36 4 11,651.84 4 ,395,248.37 (3,898,680.58) (593,740.90) (2,124,747.54) Secondary Construction 1 49,724,703.54 2 ,293,409.01 7 6,715,059.78 9 1,430,751.76 2 ,714,537.88 2 7,480,599.74 (58,293,951.78) 4 21,128.88 (49,234,460.03) Urban Construction (5,358,196.01) 4 69,181.75 3 ,498,327.88 (1,756,562.77) 4 33,853.42 1 ,798,941.16 3 ,601,633.24 (35,328.33) (1,699,386.71) Public Service Roads 7 ,260,889.85 8 8,038.26 1 ,029,397.54 6 ,067,218.38 2 28,444.46 9 46,803.01 (1,193,671.47) 1 40,406.20 (82,594.53) Bridge Replacement 1 6,331,753.13 1 ,623.10 (200,188.01) 1 2,731,192.40 4 ,375.65 6 0,988.41 (3,600,560.73) 2 ,752.55 2 61,176.42 State funds for Construction 7 30,215.25 - - 1 51,958.80 - - (578,256.45) - - Spot Safety 1 0,357,744.63 4 96,034.68 7 ,435,522.53 1 1,844,859.76 2 82,976.83 3 ,652,571.77 1 ,487,115.13 (213,057.85) (3,782,950.76) Contingency 4 4,584,232.94 1 63,205.14 7 ,567,600.47 3 9,201,597.27 (126,474.58) 5 ,059,409.20 (5,382,635.67) (289,679.72) (2,508,191.27) Primary Maintenance 3 79,112,141.20 2 3,763,508.69 1 90,878,833.44 3 59,913,598.96 2 5,662,469.71 1 99,933,790.69 (19,198,542.24) 1 ,898,961.02 9 ,054,957.25 Secondary Maintenance 3 83,576,060.84 2 0,436,820.25 2 17,806,378.32 3 72,901,946.09 2 8,814,614.99 1 96,323,899.17 (10,674,114.75) 8 ,377,794.74 (21,482,479.15) Urban Maintenance 5 56.38 - - - (135,961.35) (135,961.35) (556.38) (135,961.35) (135,961.35) Contract Resurfacing 3 38,539,604.44 2 ,297,649.00 2 14,561,860.77 4 57,648,251.36 6 ,832,879.19 8 9,607,340.39 1 19,108,646.92 4 ,535,230.18 (124,954,520.37) Ferry Operations 3 3,315,439.00 3 ,088,461.29 2 7,922,647.83 3 0,308,474.00 3 ,595,070.74 2 9,906,310.47 (3,006,965.00) 5 06,609.45 1 ,983,662.64 2009 2010 Expenditures Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 6 of 6 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 ENCUMBRANCE ACCOUNTS Capital Improvements 13,517,828.47 7 57,693.53 6 ,420,782.98 3 ,237,391.47 558,456.39 2,826,539.64 ( 10,280,437.00) ( 199,237.14) ( 3,594,243.34) FHWA Construction 3,740,034,574.82 8 0,954,372.55 8 40,217,624.09 3 ,200,392,080.42 74,143,763.91 921,150,377.80 ( 539,642,494.40) ( 6,810,608.65) 80,932,753.71 Governors' Highway Safety 17,323,886.79 8 41,721.46 8 ,444,291.51 2 2,948,447.25 1,011,784.77 6,681,824.71 5,624,560.46 1 70,063.31 ( 1,762,466.80) Railroad Program 36,374,671.44 1 ,956,508.95 1 1,622,512.95 2 6,904,249.76 4,645,706.14 27,735,927.78 ( 9,470,421.68) 2 ,689,197.20 16,113,414.82 *Airports Program 74,246,391.67 1 ,652,219.83 2 8,346,533.36 5 8,705,249.80 2,618,635.62 34,351,792.27 ( 15,541,141.87) 9 66,415.79 6,005,258.91 *Public Transportation 134,834,834.84 1 9,649,025.65 6 1,738,785.40 1 79,918,283.85 25,929,083.70 60,168,659.17 45,083,449.01 6 ,280,058.05 ( 1,570,126.23) OSHA Program 780,662.03 3 0,222.70 3 09,843.03 3 56,886.12 26,236.74 163,744.56 ( 423,775.91) ( 3,985.96) ( 146,098.47) Non-System Streets 3,098,083.12 1 42,429.78 6 55,626.86 2 ,459,417.72 207,123.77 1,904,165.24 ( 638,665.40) 6 4,693.99 1,248,538.38 Motor Carrier Safety(Conversion) 7,779,947.66 1 ,383,862.64 4 ,400,070.37 1 0,469,964.66 148,453.79 2,838,931.50 2,690,017.00 ( 1,235,408.85) ( 1,561,138.87) FEMA 17,039,393.87 3 5,983.18 1 ,025,443.02 1 6,514,393.87 2,438.14 696,855.29 ( 525,000.00) ( 33,545.04) ( 328,587.73) State Aid to Municipalities 94,887,694.00 - 9 2,393,453.87 9 0,666,207.62 - 88,641,510.50 ( 4,221,486.38) - ( 3,751,943.37) Division Urban Small Construction 51,965,910.10 4 55,823.79 1 2,412,724.35 4 4,720,096.85 300,418.43 7,905,415.20 ( 7,245,813.25) ( 155,405.36) ( 4,507,309.15) Economic Development 22,514,153.67 4 44,173.52 1 6,126,468.12 5 ,708,202.91 416,046.57 9,897,363.87 ( 16,805,950.76) ( 28,126.96) ( 6,229,104.25) System Preservation 115,842,850.43 6 80,837.37 5 9,410,999.39 1 30,074,393.66 1,320,584.67 36,638,986.60 14,231,543.23 6 39,747.30 ( 22,772,012.79) Conversion -In Progress - - - - - - - - - TOTAL ENCUMBRANCE ACCOUNTS 5,710,510,935.05 1 63,088,198.86 1 ,897,260,595.76 5 ,191,714,778.35 180,047,171.42 1,760,632,035.16 ( 518,796,156.71) 1 6,958,972.56 ( 136,628,560.59) TOTAL HIGHWAY FUND 6,365,781,990.54 1 92,020,668.37 2 ,318,827,064.31 5 ,762,695,871.35 205,097,236.26 2,049,182,504.12 ( 603,086,119.20) 1 3,076,567.89 ( 269,644,560.18) NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 2009 2010 Expenditures Expenditures EXHIBIT D FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR 2010-2011 2011-2012 2012-2013 2013-2014 TOTAL System Type Cash Flow Contract Cash Flow Contract Cash Flow Contract Cash Flow Contract Cash Flow Contract State Maintenance Contract Resurfacing 78,000,000.00 - - - 7 8,000,000.00 Total 78,000,000.00 - - - 7 8,000,000.00 Note: These amounts will be deducted from the respective future fiscal year appropriation. These appropriations are included in either the current or a prior fiscal year and have been approved by The Board of Transportation. NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF CASH FLOW FROM FUTURE YEARS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT E Current Period Year to Date Equipment Gain Brought Forward from Fiscal Year 2009 - 55,755,431.31 Funds Provided During Current Year Miscellaneous Receipts 8 3,261.03 3,093,246.55 Outside Agency Revenue 5 06,564.34 8,647,880.42 Equipment Rental Recovery 1 2,157,742.35 105,927,269.80 Total Funds Provided 1 2,747,567.72 117,668,396.77 Funds Applied During the Current Year Personnel 3 ,802,546.90 36,646,002.97 General Operating Expense 5 ,805,523.31 47,810,166.39 Supplies and Materials 1 ,399,197.06 10,508,166.08 Purchase of Heavy Equipment 1 ,845,074.48 5,351,018.97 Total Expenditures 1 2,852,341.75 100,315,354.41 Equipment Balance as of March 31, 2010 ( 104,774.03) 73,108,473.67 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATEMENT OF EXPENSES AND REVENUES FOR EQUIPMENT FUND FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT F FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR 2009-2010 2010-2011 2011-2012 2012-2013 2013-2014 TOTAL Interstate Maintenance 142,530,487.00 30,148,605.00 30,148,605.00 1 7,912,500.00 1 ,455,000.00 222,195,197.00 National Highway System 170,494,143.00 17,701,068.00 17,701,069.00 11,647,735.00 27,742,147.00 245,286,162.00 Surface Transportation 5 06,254,487.00 3 1,689,397.00 1 2,615,096.00 6 40,000.00 6 40,000.00 551,838,980.00 Bridge Replacement 2 25,478,350.00 - - - - 225,478,350.00 CMAQ 1 8,487,976.00 4 ,439,079.00 - - - 22,927,055.00 Planning and Research - - - - - - High Priority - - - - - - Highway Safety Improvement 9 86,453.00 856,587.00 - - - 1,843,040.00 TOTAL 1,064,231,896.00 84,834,736.00 60,464,770.00 30,200,235.00 2 9,837,147.00 1,269,568,784.00 Note: Federal cash flow is converted throughout the federal fiscal year which begins October 1 and ends September 30 of each year. NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF FEDERAL FORWARD FUNDING FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT G1 Interstate National Surface Fiscal Year Maintenance Highway System Transportation Program Total 2009-2010 2 6,923,098.00 4 1,125,481.00 2 6,282,673.00 94,331,252.00 2010-2011 2 3,284,339.00 2 9,801,218.00 4 ,028,732.00 57,114,289.00 2011-2012 2 4,799,124.00 2 9,958,416.00 4 ,195,918.00 58,953,458.00 2012-2013 2 4,799,120.00 3 3,490,516.00 4 ,195,918.00 62,485,554.00 2013-2014 2 4,799,124.00 3 3,490,517.00 4 ,195,918.00 62,485,559.00 2014-2015 2 4,799,128.00 3 3,490,516.00 4 ,195,918.00 62,485,562.00 2015-2016 2 4,799,131.00 3 3,490,515.00 4 ,195,917.00 62,485,563.00 2016-2017 2 4,799,132.00 3 3,490,516.00 4 ,195,919.00 62,485,567.00 2017-2018 2 4,799,128.00 3 3,490,516.00 4 ,195,919.00 62,485,563.00 2018-2019 2 4,799,118.00 3 3,490,516.00 4 ,195,919.00 62,485,553.00 2019-2020 2 ,428,637.00 3 1,772,478.00 4 4,965.00 34,246,080.00 2020-2021 - 9 ,975,866.00 - 9,975,866.00 Total 2 51,029,079.00 3 77,067,071.00 6 3,923,716.00 692,019,866.00 Note: Garvee Federal Forward Funding is Converted as the Debt Becomes Due Based on the Debt Service Schedule. FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND GARVEE BOND PROJECTS BY CATEGORY EXHIBIT G2 Page 1 of 2 **Allotments Unexpended Federal and TIP # WBS Description State Funds Current Period Inception to Date Allotments Current Period Inception to Date Current Period Inception to Date Division 1 I-4913 40197.3.GV1 I-95 in Northampton County, pavement rehabilitation 4 ,031,576.00 - 3 ,338,003.22 6 93,572.78 - 2 ,664,452.00 - 1,934,698.00 B-5014 A 41470.3.GV1 Repair Bonner Bridge (#11) over Oregon Inlet on NC 12 2 1,142,774.00 204,680.25 1 5,255,390.89 5 ,887,383.11 22,361.00 1 0,603,228.00 - 2,343,835.00 Division 2 R-2510 C 34440.2.GV1 US 17 in Beaufort County 5 ,384,000.00 298,039.84 4 ,661,836.57 7 22,163.43 (30,363.00) 3 ,031,475.00 - 737,344.00 R-2301A 34414.3.GV1 US 17 New Bern Bypass in Craven County 5 5,484,725.00 883,067.10 2 0,312,266.60 3 5,172,458.40 717,966.00 1 1,251,303.00 - 1 2,439,041.00 Division 3 I-5001 B 41154.3.GV1 I-40 in Sampson County, pavement rehabilitation 1 2,160,469.00 - 9 ,202,953.51 2 ,957,515.49 - 7 ,066,826.00 - 1,997,001.00 R-2633 34491.3.GV2 Wilmington Bypass 6 1,020,000.00 - - 6 1,020,000.00 - - - - Division 4 R-2554 BA 34461.3.GV1 * US 70 Goldsboro Bypass in Wayne County 100,718,810.00 1,211,121.85 3 8,586,130.28 6 2,132,679.72 781,844.00 3 5,169,875.00 - 5,217,548.00 R-2823 34509.2.GV1 Rocky Mount Northern Connector in Nash County 4 3,854,250.00 318,409.65 1 4,178,057.77 2 9,676,192.23 526,362.00 9 ,972,694.00 - 1,182,665.00 R-2823 34509.3.GV1 Rocky Mount Northern Connector in Nash County 7 ,295,000.00 2 ,076.22 6 ,360,236.22 9 34,763.78 - 4 ,430,000.00 - 412,507.00 Division 5 I-4744 36597.3.GV2 I-4744-Con-I-40 6 9,709,948.00 1,688,991.84 1 5,248,790.39 5 4,461,157.61 767,233.00 9 ,660,693.00 - 4,592,018.00 I-2810 37490.3.GV1 I-85 in Vance County, pavement rehabilitation 4 2,597,186.00 5 ,415.77 3 3,289,034.28 9 ,308,151.72 3,534.00 2 6,770,716.00 - 6,709,049.00 I-4904 39943.3.GV1 I-85 in Vance Co. & Warren Co. pavement rehabilitation 1 1,782,148.00 - 1 0,360,020.31 1 ,422,127.69 - 8 ,498,518.00 - 3,680,312.00 I-4709 38722.3.GV1 I-40 in Wake County, pavement rehabilitation 1 3,309,616.00 - 1 1,116,315.12 2 ,193,300.88 3,981.00 8 ,484,635.00 - 3,695,473.00 R-2814B 34506.2.GV1 US 401 Rolesville Bypass 3 1,114,000.00 4 5,729.43 1 ,986,225.79 2 9,127,774.21 13,826.00 1 ,467,599.00 - 487.00 I-5112 42541.3.GV1 I-540 & I-40 in Wake County, pavement rehabilitation 8 ,734,936.00 1 ,775.00 6 ,806,592.31 1 ,928,343.69 (1,381.00) 5 ,725,468.00 - 5,250.00 Division 6 I-4711 38724.3.GV1 I-95 in Robeson County, pavement rehabilitation 1 8,726,000.00 110,300.31 1 7,527,601.85 1 ,198,398.15 46,769.00 1 2,407,072.00 - 8,813,833.00 I-4906 39994.3.GV1 I-95 from Cumberland to Johnston Co. line 4 ,840,236.00 - 3 ,408,690.46 1 ,431,545.54 (23.00) 2 ,851,990.00 - 232,797.00 I-4914 39995.3.GV1 I-95 in Robeson County, pavement rehabilitation 1 2,895,293.00 - 9 ,939,103.60 2 ,956,189.40 - 7 ,432,529.00 - 1,897,419.00 I-4915 39996.3.GV1 I-95 from N. of 295 to Harnett Co. line 4 ,761,958.00 - 3 ,383,798.75 1 ,378,159.25 ( 1.00) 2 ,741,056.00 - 425,907.00 I-4917 40222.3.GV1 I-95 in Cumberland County, pavement rehabilitation 1 0,791,711.00 - 8 ,291,335.49 2 ,500,375.51 ( 1.00) 7 ,983,491.00 - 1,932,384.00 Division 7 I-4714 38726.3.GV1 I-40/85 in Alamance County, pavement rehabilitation 6 ,233,000.00 - 4 ,833,265.01 1 ,399,734.99 - 3 ,677,086.00 - 2,625,126.00 I-4715 38727.3.GV1 I-40/85 in Guilford County, pavement rehabilitation 1 1,141,183.00 - 9 ,822,171.74 1 ,319,011.26 - 6 ,500,036.00 - 1,985,065.00 I-4918 40248.3.GV1 I-40/85 Alamance & Orange Co. pavement rehabilitation 1 2,852,672.00 - 1 3,266,883.81 (414,211.81) - 9 ,971,328.00 - 3,252,522.00 Division 8 R-2606 B 34480.3.GV1 US 311 ( Future I-74) in Randolph County 131,880,693.00 2,278,772.62 2 1,383,227.79 1 10,497,465.21 1,078,712.00 1 3,882,348.00 - 1,610,725.00 R-2606 B 34480.2.GV1 US 311 ( Future I-74) in Randolph County 1 5,503,733.00 101,323.58 8 ,193,918.75 7 ,309,814.25 33,464.00 5 ,958,527.00 - 231,560.00 Division 9 B-3637 33185.3.GV1 I-40 / NC 801 Interchange in Davie County 1 5,333,266.00 1 ,224.93 1 3,080,919.17 2 ,252,346.83 - 1 0,163,939.00 - 3,699,551.00 I-3600 34183.3.GV1 I-40 in Davie County, pavement rehabilitation 2 0,874,245.00 - 1 8,275,283.13 2 ,598,961.87 - 1 4,567,727.00 - 6,798,825.00 I-4718 38730.3.GV1 I-85 in Rowan County, pavement rehabilitation 4 ,408,913.00 - 3 ,663,268.81 7 45,644.19 - 2 ,739,129.00 - 2,066,970.00 I-2304 AC 34156.2.1GV2 I-85 in Rowan County 1 2,215,363.00 1,247,976.70 4 ,784,574.02 7 ,430,788.98 857,703.00 3 ,510,150.00 - - I-2304 AD 34156.2.2GV2 I-85 in Davidson County 1 1,380,676.00 299,933.01 4 ,653,494.64 6 ,727,181.36 26,695.00 3 ,291,866.00 - - Expenditures Trustee Reimbursement FHWA Reimbursement NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATEMENT OF ALLOTMENTS, EXPENDITURES, AND RECEIPTS FOR GARVEE BOND PROJECTS INCEPTION THROUGH MARCH 31, 2010 HIGHWAY FUND EXHIBIT G2 Page 2 of 2 **Allotments Unexpended Federal and TIP # WBS Description State Funds Current Period Inception to Date Allotments Current Period Inception to Date Current Period Inception to Date Division 10 I-4720 38732.3.GV1 I-77 in Mecklenburg County, pavement rehabilitation 3,676,267.00 - 2,858,335.50 8 17,931.50 - 2 ,302,834.00 - 1,655,094.00 I-5006 41453.3.GV1 I-85 in Mecklenburg County, pavement rehabilitation 1,520,460.00 - 1,233,687.82 2 86,772.18 - 9 57,413.00 - 732,646.00 Division 11 I-5002 41452.3.GV1 I-74 in Surry County, pavement rehabilitation 6,846,924.00 - 5,955,160.57 8 91,763.43 - 4 ,529,779.00 - 3,235,559.00 I-2808 A 34173.2.GV1 I-77 in Yadkin County, pavement rehabilitation 49,945,001.00 - 47,795,849.55 2 ,149,151.45 - 3 3,900,054.00 - 24,109,582.00 Division 12 I-4723 38735.3.GV1 I-77 in Iredell County, pavement rehabilitation 14,261,189.00 339.04 11,707,446.29 2 ,553,742.71 - 9 ,427,070.00 - 4,997,980.00 I-5003 41455.3.GV1 I-40 in Iredell County, pavement rehabilitation 29,166,303.00 88,051.08 21,297,218.87 7 ,869,084.13 47,622.00 1 7,525,539.00 - 2,534,647.00 I-5007 41471.3.GV1 I-85 in Gaston County, pavement rehabilitation 4,453,643.00 - 2,147,649.72 2 ,305,993.28 - 1 ,638,845.00 - 1,167,658.00 I-5106 41865.3.GV1 I-77 in Iredell County, pavement rehabilitation 5,920,000.00 1,074.46 4,672,212.67 1 ,247,787.33 - 3 ,968,638.00 - 3,464.00 Division 13 I-4908BB 39972.3.GV1 I-40 in McDowell County, pavement rehabilition 15,067,671.00 39,996.87 10,210,777.58 4 ,856,893.42 24,359.00 8 ,414,977.00 - 668,216.00 I-5108 42298.3.GV1 I-40 in Buncombe County, pavement rehabilition 6,983,067.00 5,052.13 3,403,097.72 3 ,579,969.28 3,119.00 2 ,889,946.00 - 2,141.00 I-5109 42344.3.GV1 I-40 in Buncombe County, pavement rehabilitation 9,102,844.00 14,694.81 5,425,379.97 3 ,677,464.03 10,158.00 4 ,608,653.00 - 2,882.00 Division 14 I-4910 39997.3.GV1 I-40 in Haywood County, pavement rehabilitation 19,611,954.00 - 15,814,835.78 3 ,797,118.22 - 1 2,560,659.00 - 5,120,392.00 I-5004 41454.3.GV1 I-40 in Haywood County, pavement rehabilitation 12,138,581.00 2.94 10,770,749.61 1 ,367,831.39 1.00 8 ,368,723.00 - 4,649,859.00 I-5005 A 41456.3.GV1 I-26 in Henderson County, pavement rehabilitation 11,296,000.00 19,824.20 11,501,669.62 ( 205,669.62) - 7 ,920,000.00 - 2,144,530.00 TOTAL 972,168,284.00 8,867,873.63 490,003,461.55 4 82,164,822.45 4,933,940.00 3 71,488,886.00 - 131,544,562.00 *WBS created / No Funding **Allotment Includes Estimated Debt Service Expense Expenditures Trustee Reimbursement FHWA Reimbursement NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATEMENT OF ALLOTMENTS, EXPENDITURES, AND RECEIPTS FOR GARVEE BOND PROJECTS INCEPTION THROUGH MARCH 31, 2010 HIGHWAY FUND EXHIBIT G3 Interstate National Maintenance Highway System Total Bond Proceeds (2008) 287,565,000.00 Bond Proceeds (2010) 262,067,697.38 Bond Premium Proceeds (2008) 12,230,868.60 Less: Discount and Other Issuance Costs (2008) (2,153,532.58) Less: Discount and Other Issuance Costs (2010) (510,754.50) Total Initial Bond Proceeds Available 559,199,278.90 Earnings on Assets From Prior Years 6,398,151.55 Earnings on Assets From Current Year (See Exhibit B1) 143,567.52 Less: Bond Management Fees (2008) (99,757.76) Less: Earnings used for Debt Service (3,984.00) Total Funds Available 565,637,256.21 Allocation of Funds 371,519,249.00 (30,363.00) 371,488,886.00 (See Trustee Reimbursement in Exhibit G2) Unexpended Availability (See Exhibit A) 194,148,370.21 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND SUMMARY OF GARVEE BOND FUND AVAILABILITY AND ALLOCATIONS INCEPTION THROUGH MARCH 31, 2010 EXHIBIT H Current Period Year to Date Equipment Gain Brought Forward from Fiscal Year 2009 - 432,996.68 Funds Provided During Current Year Miscellaneous Receipts - 743,200.00 Equipment Rental Recovery 9 0,180.00 363,420.00 Total Funds Provided 9 0,180.00 1,106,620.00 Funds Applied During the Current Year Personnel - 1,310.00 General Operating Expense 8 ,053.28 13,363.38 Supplies and Materials 2 4,764.90 84,167.60 Purchase of Heavy Equipment - - Total Expenditures 3 2,818.18 98,840.98 Equipment Balance as of March 31, 2010 5 7,361.82 1,440,775.70 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATEMENT OF EXPENSES AND REVENUES FOR AVIATION FUND FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT I Year to Date Year to Date Year to Date Year to Date Year to Date Year to Date Year to Date Year to Date Life To Date Expenditures Expenditures Expenditures Expenditures Expenditures Expenditures Expenditures Expenditures Expenditures 2003 2004 2005 2006 2007 2008 2009 2010 *INTERNAL ORDERS CO Internal Orders 6 2,433,358.92 43,577,138.50 (35,568,257.72) ( 839,458.95) ( 6,595,415.21) (16,863,793.66) (18,937,296.75) (37,684,845.49) ( 10,478,570.36) DOT Plant Maintenance Orders 3 65,183.23 1,129,422.29 1,253,200.50 ( 162,424.65) ( 170,093.32) (373,786.25) (1,729,324.01) 4 71,324.59 783,502.38 Eco Enhancement Program - 43,969,744.88 45,048,970.34 3 5,158,553.42 59,734,174.51 (123,925,720.95) 33,617,961.18 (50,609,872.60) 42,993,810.78 ROW Air Space 1 48,562.42 11,831.60 (157,784.46) ( 296,406.46) ( 966,047.82) (2,217,139.58) (1,181,155.72) (262,130.53) ( 4,920,270.55) PMTP - Networks - - - - - - - 3 8,066.15 38,066.15 PMII Networks - HF - - - - - - - 7 10,090.76 710,090.76 Facility Maintenance Orders - - - - - - - 9 ,446.20 9,446.20 Transp Mobility & Safety Division Orders - - - - - - - 7 2,446.69 72,446.69 Quality Enhancement Orders - - - - - - - - - TOTAL INTERNAL ORDERS 6 2,947,104.57 88,688,137.27 10,576,128.66 3 3,860,263.36 52,002,618.16 (143,380,440.44) 11,770,184.70 (87,255,474.23) 29,208,522.05 *All current month activity for Internal Orders is reported on Exhibit C NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF COMPARATIVE INTERNAL ORDER BALANCES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT J Allotments Unexpended Description Federal Funding Current Period Inception to Date Allotments Current Period Inception to Date Highway Infrastructure Investment Grants: C200 ARRA Areas < 200K Population 128,587,029.00 2,436,863.06 3 2,911,730.34 95,675,298.66 2,284,074.00 3 2,629,905.00 C220 ARRA Transportation Enhancements 22,065,801.00 348,759.57 3 ,238,127.35 18,827,673.65 184,519.00 3 ,048,182.00 C230A ARRA Urbanized Areas > 200K Population - City of Asheville 6,073,959.00 14,041.44 1 19,086.55 5,954,872.45 12,731.00 1 15,017.00 C230C ARRA Urbanized Areas > 200K Population - City of Charlotte 20,142,669.00 380,595.91 2 ,885,599.22 17,257,069.78 345,094.00 2 ,859,955.00 C230D ARRA Urbanized Areas > 200K Population - City of Durham 7,706,430.00 59,307.51 1 62,435.70 7,543,994.30 35,698.00 1 32,142.00 C230F ARRA Urbanized Areas > 200K Population - City of Fayetteville 7,576,151.00 - - 7,576,151.00 - - C230G ARRA Urbanized Areas > 200K Population - City of Greensboro 7,343,577.00 9,045.61 4 70,141.87 6,873,435.13 2,613.00 4 63,680.00 C230R ARRA Urbanized Areas > 200K Population - City of Raleigh 9,911,027.00 207,383.17 2 73,515.07 9,637,511.93 194,422.00 2 56,687.00 C230W ARRA Urbanized Areas > 200K Population - City of Winston Salem 8,204,518.00 820,946.30 5 ,251,890.72 2,952,627.28 606,787.00 5 ,012,489.00 C240 ARRA Available for all Areas (FLEX) 492,802,878.00 7,506,035.20 145,283,891.65 347,518,986.35 7,058,360.00 1 44,368,351.00 C250 ARRA Rural Areas < 5K Population 19,995,645.00 200,758.43 1 3,043,920.27 6,951,724.73 182,973.00 1 3,010,803.00 ARRA TOTAL - Highway Infrastructure Grants 730,409,684.00 11,983,736.20 203,640,338.74 526,769,345.26 10,907,271.00 2 01,897,211.00 ARRA - Federal Transit Administration (FTA) Section 5311 Nonurbanized Area Formula Program 24,973,989.00 1,904.47 1 0,482.46 24,963,506.54 4,681.00 9 ,830.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND STATEMENT OF ALLOTMENTS, EXPENDITURES, AND RECEIPTS AMERICAN RECOVERY AND REINVESTMENT ACT (ARRA) PROJECTS INCEPTION THROUGH MARCH 31, 2010 Expenditures FHWA Reimbursement FHWA Program Code EXHIBIT A Cash Cash in Bank - Other Accounts State Treasurer Bank Balance (43,180,309.34) Total Cash (43,180,309.34) Accounts Receivable 4,376,795.95 Advance to Turnpike Authority 14,973,832.30 Other Receivables 81,469.07 Total Current Assets (23,748,212.02) Total Assets (23,748,212.02) Accounts Payable 920,210.94 Intragovernmental Payable Other Liabilities 4,482,422.79 Total Liabilities 5,402,633.73 Retained Earnings (273,712,271.25) Fund Balance 131,340,905.98 Revenues 679,210,403.98 Expenditures ( 565,989,884.46) Change in Fund Balance Year to Date 113,220,519.52 Total Fund Balance 244,561,425.50 Total Liabilities and Fund Balance (23,748,212.02) NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 1 of 4 MONTH YEAR TO DATE MONTH YEAR TO DATE YEAR TOTAL YEAR TO DATE MOTOR VEHICLE REVENUE: TITLE FEE 7,580,477.20 53,248,127.67 6 ,433,373.35 5 3,928,439.03 73,980,000.00 5 5,305,455.44 (2,057,327.77) LIEN RECORDING 236,720.00 2,093,030.50 2 20,917.00 2 ,322,357.25 3,200,000.00 2 ,449,942.00 (356,911.50) GASOLINE TAX 28,268,746.91 282,817,879.19 2 7,992,925.57 2 83,629,805.34 369,490,000.00 2 77,586,245.56 5,231,633.63 GASOLINE TAX - LUST FUND 474,336.59 4,790,990.74 4 76,084.58 4 ,738,045.75 - - 4,790,990.74 GASOLINE TAX LUST FUND TRANSFERRED OUT (474,336.59) (4,790,990.74) (476,084.58) ( 4,738,045.75) - - (4,790,990.74) MOTOR FUEL TAX GF INSPECTION TAX 22,523.46 181,346.03 2 1,415.79 1 58,719.13 - - 181,346.03 MOTOR FUEL TAX GF INSPECTION TRANSFERRED OUT (22,523.46) (181,346.03) (21,415.79) ( 158,719.13) - - (181,346.03) HIGHWAY USE TAX 41,822,272.24 319,808,543.18 3 5,499,911.19 3 31,825,978.99 421,580,000.00 3 16,962,110.05 2,846,433.13 MISCELLANEOUS REGISTRATION FEES 956,333.85 7,641,524.54 9 50,610.83 8 ,205,413.93 11,640,000.00 8 ,800,281.44 (1,158,756.90) INTEREST ON FUNDS INVESTED BY TREASURER 85,339.28 425,472.96 1 46,082.41 7 73,688.39 1,400,000.00 1 ,156,576.96 (731,104.00) TRANSFERS IN/OUT (59,839.40) (204,048.41) - ( 158,485.48) - - (204,048.41) TOTAL MOTOR VEHICLE REVENUE 78,890,050.08 665,830,529.63 7 1,243,820.35 6 80,527,197.45 881,290,000.00 6 62,260,611.45 3,569,918.18 CURRENT YEAR PRIOR YEAR ESTIMATE CURRENT YEAR COMPARED TO ESTIMATE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 2 of 4 GROSS LESS GROSS LESS REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE MOTOR VEHICLE REVENUE: TITLE FEE 7,581,440.20 610.00 353.00 7 ,580,477.20 53,266,901.94 1 2,719.27 6,055.00 53,248,127.67 LIEN RECORDING 236,832.00 112.00 - 2 36,720.00 2,094,178.50 1 ,130.00 18.00 2,093,030.50 GASOLINE TAX 29,496,279.68 1,227,532.77 - 2 8,268,746.91 295,153,006.33 1 2,335,127.14 - 282,817,879.19 GASOLINE TAX - LUST FUND 474,336.59 - - 4 74,336.59 4,790,990.74 - - 4,790,990.74 GASOLINE TAX LUST FUND TRANSFERRED OUT (474,336.59) - - ( 474,336.59) (4,790,990.74) - - (4,790,990.74) MOTOR FUEL TAX GF INSPECTION TAX 22,523.46 - - 2 2,523.46 181,346.03 - - 181,346.03 MOTOR FUEL TAX GF INSPECTION TRANSFERRED OUT (22,523.46) - - ( 22,523.46) (181,346.03) - - (181,346.03) HIGHWAY USE TAX 41,843,783.78 18,322.84 3,188.70 4 1,822,272.24 320,165,103.42 3 20,117.39 36,442.85 319,808,543.18 MISCELLANEOUS REGISTRATION FEES 958,353.35 1,798.50 221.00 9 56,333.85 7,648,192.50 5 ,115.96 1,552.00 7,641,524.54 INTEREST ON FUNDS INVESTED BY TREASURER 85,339.28 - - 8 5,339.28 425,472.96 - - 425,472.96 TRANSFERS IN/OUT (59,839.40) - - ( 59,839.40) (204,048.41) - - (204,048.41) TOTAL MOTOR VEHICLE REVENUE 80,142,188.89 1,248,376.11 3,762.70 7 8,890,050.08 678,548,807.24 1 2,674,209.76 44,067.85 665,830,529.63 CURRENT MONTH YEAR TO DATE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 3 of 4 GROSS LESS ACCOUNT GROSS LESS REVENUE REFUNDS UNCOLL'BLE NET REVENUE TRANSFERS* BALANCE REVENUE REFUNDS UNCOLL'BLE NET REVENUE MOTOR VEHICLE REVENUE: HIGHWAY USE TAX 40,227,104.09 18,322.84 3,188.70 40,205,592.55 (1,616,679.69) 41,822,272.24 304,197,907.04 3 20,633.66 3 6,442.85 303,840,830.53 TITLE FEE 7,581,440.20 6 10.00 3 53.00 7,580,477.20 - 7,580,477.20 53,266,901.94 1 2,719.27 6 ,055.00 53,248,127.67 LIEN RECORDING 236,832.00 1 12.00 - 236,720.00 - 236,720.00 2,094,178.50 1 ,130.00 1 8.00 2,093,030.50 REGISTRATION 958,353.35 1 ,798.50 2 21.00 956,333.85 - 956,333.85 7,648,192.50 5 ,115.96 1 ,552.00 7,641,524.54 TOTAL MOTOR VEHICLE REVENUE 49,003,729.64 2 0,843.34 3 ,762.70 48,979,123.60 (1,616,679.69) 50,595,803.29 367,207,179.98 3 39,598.89 4 4,067.85 366,823,513.24 * Transfers that are Due to or Due From other Agencies and Special Accounts YEAR TO DATE NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF FEES, TAXES AND OTHER FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 CURRENT MONTH EXHIBIT B1 Page 4 of 4 INCREASE INCREASE CURRENT YEAR PRIOR YEAR (DECREASE) PERCENT CURRENT YEAR PRIOR YEAR (DECREASE PERCENT MOTOR VEHICLE REVENUE: HIGHWAY USE TAX 40,205,592.55 33,241,410.45 6,964,182.10 0.21 303,840,830.53 312,807,885.80 (8,967,055.27) (0.03) TITLE FEE 7 ,580,477.20 6 ,433,373.35 1 ,147,103.85 0 .18 5 3,248,127.67 5 3,725,396.83 ( 477,269.16) ( 0.01) LIEN RECORDING 2 36,720.00 2 20,917.00 1 5,803.00 0 .07 2 ,093,030.50 2 ,322,357.25 ( 229,326.75) ( 0.10) REGISTRATION 9 56,333.85 9 50,610.83 5 ,723.02 0 .01 7 ,641,524.54 8 ,159,130.96 ( 517,606.42) ( 0.06) TOTAL MOTOR VEHICLE REVENUE 4 8,979,123.60 4 0,846,311.63 8 ,132,811.97 0 .20 3 66,823,513.24 3 77,014,770.84 ( 10,191,257.60) ( 0.03) STATEMENT OF FEES, TAXES AND OTHER NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND MONTH YEAR TO DATE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B2 Page 1 of 2 MONTH YEAR TO DATE MONTH YEAR TO DATE Intrastate - HTF Local Government Participation 8 95,065.87 (218,169.18) 676,896.69 - 1 08,411.83 2 10,354.44 242,265.22 5 68,484.86 Property Owners Participation 6 21,833.56 (200,227.02) 421,606.54 - 8 5,310.15 - ( 188,738.77) 3 36,296.39 Intrastate - HTF 1,516,899.43 (418,396.20) 1 ,098,503.23 - 1 93,721.98 2 10,354.44 53,526.45 904,781.25 Intrastate- 96 Bond Local Government Participation 5 31,210.00 (71,791.75) 4 59,418.25 - 4 59,418.25 1 2,660.24 58,099.39 - Property Owners Participation - - - - - - - - Intrastate- 96 Bond 531,210.00 (71,791.75) 4 59,418.25 - 4 59,418.25 1 2,660.24 58,099.39 - Secondary Construction- HTF Local Government Participation - - - - - - - - Property Owners Participation 1 5,395.41 - 1 5,395.41 - - - 2 1,280.00 1 5,395.41 Secondary Construction- HTF 15,395.41 - 1 5,395.41 - - - 2 1,280.00 1 5,395.41 Urban Loops- HTF Local Government Participation 1 ,054,806.02 (382,315.97) 672,490.05 - - ( 382,315.96) (382,315.96) 6 72,490.05 Property Owners Participation - - - - - - - - Urban Loops- HTF 1,054,806.02 (382,315.97) 672,490.05 - - ( 382,315.96) (382,315.96) 6 72,490.05 Urban Loops- 96 Bond Local Government Participation - - - - - - 5 3,774.46 - Property Owners Participation - - - - - 7 ,097.33 7,097.33 - Urban Loops- 96 Bond - - - - - 7 ,097.33 60,871.79 - HTF Utilization-Pavement Preservation Local Government Participation - - - - - - 7 9,480.00 - Property Owners Participation - - - - - - 115,000.00 - HTF Utilization-Pavement Preservation - - - - - - 194,480.00 - NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE EXHIBIT B2 Page 2 of 2 MONTH YEAR TO DATE MONTH YEAR TO DATE Moving Ahead Construction Local Government Participation 4 94,861.68 2,292,608.76 2 ,787,470.44 - 1 ,716,078.15 - - 1 ,071,392.29 Property Owners Participation - - - - - 7 2,190.13 98,213.14 - Moving Ahead Construction 494,861.68 2,292,608.76 2 ,787,470.44 - 1 ,716,078.15 72,190.13 98,213.14 1 ,071,392.29 Moving Ahead Public Transportation Local Government Participation-Bicycle 7 0,061.46 - 7 0,061.46 - - 5 ,913.82 5,913.82 70,061.46 Moving Ahead Public Transportation 70,061.46 - 7 0,061.46 - - 5 ,913.82 5,913.82 70,061.46 Construction Statewide Urban Property Owners Participation - 284,347.20 2 84,347.20 - - - - 2 84,347.20 Construction Statewide Urban - 284,347.20 2 84,347.20 - - - - 2 84,347.20 Total Participation Revenues 3,683,234.00 1,704,452.04 5 ,387,686.04 - 2 ,369,218.38 ( 74,100.00) 110,068.63 3,018,467.66 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE EXHIBIT C Page 1 of 4 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments CURRENT ACCOUNTS Program Administration - 66,167,787.93 3 1,720,202.64 1 0,622,404.90 31,720,202.64 34,447,585.29 3 4,447,585.29 - Transfer to Gen Fund - 108,561,829.00 8 1,421,371.75 - 81,421,371.75 27,140,457.25 2 7,140,457.25 - Transfer to Hwy Fund - 1,574,419.72 1 ,355,703.55 (163,019.59) 1,355,703.55 218,716.17 2 18,716.17 - Debt Service - 82,731,000.00 3 2,069,804.76 22,910,429.76 32,069,804.76 50,661,195.24 5 0,661,195.24 - PMII networks -Trust - - - 484.30 6,001.13 - (6,001.13) (6,001.13) Transfer to Turnpike Authority - 64,000,000.00 1 8,750,000.00 - 18,750,000.00 45,250,000.00 4 5,250,000.00 - TOTAL CURRENT ACCOUNTS - 323,035,036.65 1 65,317,082.70 3 3,370,299.37 165,323,083.83 157,717,953.95 1 57,711,952.82 (6,001.13) ENCUMBRANCE ACCOUNTS Intrastate- HTF 212,866,540.98 363,042,318.18 6 4,246,091.56 6 ,389,432.26 74,911,727.43 298,796,226.62 5 00,997,131.73 202,200,905.11 Intrastate- 96 Bond Fund 4,268,051.79 ( 68,259.94) ( 4,250,556.47) 5 11.31 86,718.30 4,182,296.53 4 ,113,073.56 (69,222.97) Secondary Const -HTF 99,759,501.41 80,884,813.75 1 4,820,921.58 1 ,391,727.70 17,186,188.20 66,063,892.17 1 63,458,126.96 97,394,234.79 Secondary Const - 96 Bond Fund 109,903.68 309,140.63 1 6,688.58 1 2,848.59 109,347.13 292,452.05 3 09,697.18 17,245.13 Urban Loops - HTF 80,961,562.91 125,097,886.96 ( 16,109,904.04) 2 ,530,605.67 22,260,380.26 141,207,791.00 1 83,799,069.60 42,591,278.60 Urban Loops - 96 Bond 4,300,247.92 500,000.00 ( 57,964.59) 2 ,059,016.29 2,810,006.01 557,964.59 1 ,990,241.91 1,432,277.32 Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 2 of 4 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments ENCUMBRANCE ACCOUNTS HTF Util - Pavement Preservation 3,700,604.28 712,684.92 ( 101,062.60) 7 4,077.84 ( 389,080.44) 813,747.52 4 ,802,369.64 3,988,622.12 HTF Util - Traffic Signalization 745,492.50 349,064.38 3 43,488.84 5 ,985.19 ( 4,318.10) 5,575.54 1 ,098,874.98 1,093,299.44 HTF Util - PE on Non TIP Projects 2,521,349.80 2,210,934.52 ( 68,734.29) 2 38,637.01 716,316.73 2,279,668.81 4 ,015,967.59 1,736,298.78 *HTF Util - Public Transportation (119,498,228.64) 40,132,009.34 2 ,283,176.75 - 3,582,929.59 37,848,832.59 (82,949,148.89) (120,797,981.48) TF State Aid to Municipalities 250,000.00 84,536,201.98 4 2,878,309.08 - 43,128,309.08 41,657,892.90 4 1,657,892.90 - Small Urban HTF 738,567.74 383,158.04 9 3,627.72 2 19,161.23 594,358.05 289,530.32 5 27,367.73 237,837.41 Moving Ahead Construction 7,082,529.57 5,380,293.75 1 ,981,036.62 5 61,521.28 2,954,753.47 3,399,257.13 9 ,508,069.85 6,108,812.72 *Moving Ahead Public Transportation 19,200,382.88 458,685.74 3 43,362.66 6 02,623.24 2,629,095.48 115,323.08 1 7,029,973.14 16,914,650.06 State Funds Construction HTF - 85,552,613.96 - - - 85,552,613.96 8 5,552,613.96 - Construction Primary HTF 53,563,387.39 ( 4,492,135.44) ( 4,492,135.44) 1 ,531,901.44 23,376,851.66 - 2 5,694,400.28 25,694,400.28 Const Statewide Secondary HTF 9,621,055.44 2,072,464.87 2 ,072,464.87 2 15,542.89 5,683,667.95 - 6 ,009,852.36 6,009,852.36 Const Statewide Urban HTF 22,425,390.91 27,711,481.82 2 7,711,481.82 3 8,609.22 17,846,336.35 - 3 2,290,536.38 32,290,536.38 Bridge Replacement HTF 4,952,872.72 4,609,111.17 4 ,609,111.17 6 86,754.90 4,426,242.84 - 5 ,135,741.05 5,135,741.05 Railroad Program HTF 9,679,166.29 24,358,392.57 2 4,358,392.57 1 ,441,801.63 11,668,944.80 - 2 2,368,614.06 22,368,614.06 FHWA State Match HTF 357,143,303.34 153,348,403.75 1 49,558,148.17 1 0,692,998.71 152,145,588.09 3,790,255.58 3 58,346,119.01 354,555,863.43 Cap Improvements HTF 23,125,054.95 - ( 172.38) 2 28,411.07 2,818,489.20 172.38 2 0,306,565.75 20,306,393.37 MPO/RPO Trans Plan 677,306.13 2,248,855.86 1 ,815,725.00 1 42,750.90 1,136,242.01 433,130.86 1 ,789,919.98 1,356,789.12 TOTAL ENCUMBRANCE ACCOUNTS 798,194,043.99 999,338,120.81 3 12,051,497.18 2 9,064,918.37 389,679,094.09 687,286,623.63 1 ,407,853,070.71 720,566,447.07 TOTAL HIGHWAY TRUST FUND 798,194,043.99 1,322,373,157.46 4 77,368,579.88 6 2,435,217.74 555,002,177.92 845,004,577.58 1 ,565,565,023.53 720,560,445.94 *Sub-Recipient Activity is not depicted above in Public Transportation and Moving Ahead. Current period expenditures are $11,416.57. Year to date expenditures total $7,994,755.53. Expenditures NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 3 of 4 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 CURRENT ACCOUNTS Program Administration 74,323,712.93 10,233,697.19 3 1,836,879.92 6 6,167,787.93 1 0,622,404.90 3 1,720,202.64 (8,155,925.00) 388,707.71 (116,677.28) Transfer to Gen Fund 147,531,245.00 - 1 10,648,433.75 1 08,561,829.00 - 8 1,421,371.75 (38,969,416.00) - (29,227,062.00) Transfer to Hwy Fund 13,436,740.03 (9,215.14) 1 3,427,524.89 1 ,574,419.72 (163,019.59) 1 ,355,703.55 (11,862,320.31) (153,804.45) (12,071,821.34) Debt Service 85,460,500.00 18,090,625.00 3 3,775,875.00 8 2,731,000.00 2 2,910,429.76 3 2,069,804.76 (2,729,500.00) 4,819,804.76 (1,706,070.24) PMII networks -Trust - (6,067.76) - - 4 84.30 6 ,001.13 - 6 ,552.06 6,001.13 Transfer to Turnpike Authority 25,000,000.00 - - 6 4,000,000.00 - 1 8,750,000.00 39,000,000.00 - 18,750,000.00 TOTAL CURRENT ACCOUNTS 345,752,197.96 28,309,039.29 1 89,688,713.56 3 23,035,036.65 3 3,370,299.37 1 65,323,083.83 (22,717,161.31) 5,061,260.08 (24,365,629.73) ENCUMBRANCE ACCOUNTS Intrastate- HTF 216,034,627.48 7,941,305.61 9 6,275,810.54 3 63,042,318.18 6 ,389,432.26 7 4,911,727.43 147,007,690.70 (1,551,873.35) (21,364,083.11) Intrastate- 96 Bond Fund (2,875.61) (1,903.55) ( 3,260,539.13) ( 68,259.94) 5 11.31 8 6,718.30 (65,384.33) 2,414.86 3,347,257.43 Secondary Const -HTF 105,641,553.85 1,651,776.75 5 0,622,747.73 8 0,884,813.75 1 ,391,727.70 1 7,186,188.20 (24,756,740.10) (260,049.05) (33,436,559.53) Secondary Const - 96 Bond Fund 439,897.06 (39,200.92) ( 226,352.82) 3 09,140.63 1 2,848.59 1 09,347.13 (130,756.43) 52,049.51 335,699.95 Urban Loops - HTF 95,652,206.83 1,358,201.99 2 6,678,181.05 1 25,097,886.96 2 ,530,605.67 2 2,260,380.26 29,445,680.13 1,172,403.68 (4,417,800.79) Urban Loops - 96 Bond 2,956,046.75 (14,657.87) 1 51,419.70 5 00,000.00 2 ,059,016.29 2 ,810,006.01 (2,456,046.75) 2,073,674.16 2,658,586.31 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 2009 2010 Expenditures Expenditures EXHIBIT C Page 4 of 4 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 ENCUMBRANCE ACCOUNTS HTF Util - Pavement Preservation 1,377,516.48 364,987.14 13,247,514.58 7 12,684.92 7 4,077.84 ( 389,080.44) ( 664,831.56) (290,909.30) ( 13,636,595.02) HTF Util - Traffic Signalization 208,006.58 40,068.33 398,382.86 3 49,064.38 5 ,985.19 ( 4,318.10) 1 41,057.80 (34,083.14) ( 402,700.96) HTF Util - PE on Non TIP Projects 2,547,771.80 326,068.64 1,710,230.98 2 ,210,934.52 2 38,637.01 7 16,316.73 ( 336,837.28) (87,431.63) ( 993,914.25) *HTF Util - Public Transportation 49,278,038.28 28,765.30 1,079,210.29 4 0,132,009.34 - 3 ,582,929.59 ( 9,146,028.94) (28,765.30) 2 ,503,719.30 TF State Aid to Municipalities 105,503,319.52 - 52,602,800.81 8 4,536,201.98 - 4 3,128,309.08 ( 20,967,117.54) - ( 9,474,491.73) Small Urban HTF 452,894.95 - 543,241.12 3 83,158.04 2 19,161.23 5 94,358.05 ( 69,736.91) 219,161.23 5 1,116.93 Moving Ahead Construction 6,274,591.82 468,209.51 45,120,081.68 5 ,380,293.75 5 61,521.28 2 ,954,753.47 ( 894,298.07) 93,311.77 ( 42,165,328.21) *Moving Ahead Public Transportation 486,787.65 395,601.76 3,919,249.70 4 58,685.74 6 02,623.24 2 ,629,095.48 ( 28,101.91) 207,021.48 ( 1,290,154.22) State Funds Construction HTF 122,465,964.67 - - 8 5,552,613.96 - - ( 36,913,350.71) - - Construction Primary HTF 15,662,838.35 1,260,321.26 16,273,583.46 ( 4,492,135.44) 1 ,531,901.44 2 3,376,851.66 ( 20,154,973.79) 271,580.18 7 ,103,268.20 Const Statewide Secondary HTF 25,741,651.39 1,915,802.77 30,325,263.61 2 ,072,464.87 2 15,542.89 5 ,683,667.95 ( 23,669,186.52) (1,700,259.88) ( 24,641,595.66) Const Statewide Urban HTF 17,126,097.26 672,893.62 17,920,914.49 2 7,711,481.82 3 8,609.22 1 7,846,336.35 1 0,585,384.56 (634,284.40) ( 74,578.14) Bridge Replacement HTF 3,492,528.97 80,598.74 439,201.90 4 ,609,111.17 6 86,754.90 4 ,426,242.84 1 ,116,582.20 606,156.16 3 ,987,040.94 Railroad Program HTF 34,000,000.00 1,865.09 5,201,404.34 2 4,358,392.57 1 ,441,801.63 1 1,668,944.80 ( 9,641,607.43) 1,439,936.54 6 ,467,540.46 FHWA State Match HTF 240,166,718.96 15,009,997.56 147,526,090.82 1 53,348,403.75 1 0,692,998.71 1 52,145,588.09 ( 86,818,315.21) (4,316,998.84) 4 ,619,497.27 Cap Improvements HTF 5,250,000.00 752,112.08 2,759,031.51 - 2 28,411.07 2 ,818,489.20 ( 5,250,000.00) (523,701.01) 5 9,457.69 MPO/RPO Trans Plan 2,835,000.00 64,774.00 1,400,827.56 2 ,248,855.86 1 42,750.90 1 ,136,242.01 ( 586,144.14) 77,976.90 ( 264,585.55) TOTAL ENCUMBRANCE ACCOUNTS 1,053,591,183.03 32,277,587.81 510,708,296.78 9 99,338,120.81 2 9,064,918.37 3 89,679,094.09 ( 54,253,062.23) (3,212,669.42) ( 121,029,202.69) TOTAL HIGHWAY TRUST FUND 1,399,343,380.99 60,586,627.10 700,397,010.34 1 ,322,373,157.46 6 2,435,217.74 5 55,002,177.92 ( 76,970,223.54) 1,848,590.66 ( 145,394,832.42) NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 2009 2010 Expenditures Expenditures EXHIBIT D FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR 2010-2011 2011-2012 2012-2013 2013-2014 TOTAL System Type Cash Flow Contract Cash Flow Contract Cash Flow Contract Cash Flow Contract Cash Flow Contract State Construction - - - - - Intrastate 11,400,000.00 11,400,000.00 11,400,000.00 - 34,200,000.00 Urban Loops - - - - - Secondary - - - - - Total 11,400,000.00 11,400,000.00 11,400,000.00 - 34,200,000.00 Note: These amounts will be deducted from the respective future fiscal year appropriation. These appropriations are included in either the current or a prior fiscal year and have been approved by The Board of Transportation. NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF CASH FLOW FROM FUTURE YEARS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT E CURRENT CURRENT 1990-2009 MONTH YEAR INCEPTION-TO-DATE UNALLOCATED AT JULY 1, 2009 117,520,631.60 UNALLOCATED AT FEBRUARY 28, 2010 8 7,566,793.84 TRANSFERS: FROM INTRASTATE - 104,165,000.00 3 ,436,689,667.04 FROM URBAN LOOP - 37,135,000.00 1 ,752,932,625.00 FROM SECONDARY ** - - 8 ,633,383.69 TOTAL AVAILABLE 8 7,566,793.84 258,820,631.60 5 ,198,255,675.73 LESS: ALLOCATION BY SYSTEM Primary 2,872,547.63 ( 3,767,330.58) 7 60,199,804.96 Secondary - 2 ,254,053.28 1 76,402,772.27 Urban (973,064.63) 26,370,674.57 8 67,370,984.15 Bridge Replacement (37,261.92) 4 ,608,661.57 9 4,996,447.59 Rail - 5 ,000,000.00 9 7,174,551.01 State Funds Construction - ( 2,650,000.00) 9 ,750,000.00 Match for Federal-Aid - HTF - 1 50,000,000.00 2 ,578,350,737.54 Match for Federal-Aid - Cash Flow - - 4 89,939,941.45 Cap Improvements - - 3 5,745,964.00 TOTAL ALLOCATION 1 ,862,221.08 181,816,058.84 5 ,109,931,202.97 LESS: Loan to Turnpike - ( 8,700,000.00) - Participation in Turnpike Projects - - 2 ,619,900.00 UNALLOCATED BALANCE MARCH 31, 2010 8 5,704,572.76 85,704,572.76 8 5,704,572.76 * GS 136-176(c) authorizes the Secretary of Transportation to transfer from the Highway Trust Fund to the Highway Fund to finance projects on the Transportation Improvement Program. ** Pursuant to the provisions of GS 136-44.2A through GS 136-44.5C funds are transferred from Secondary Trust Fund County Construction when revenues in the Highway Fund are insufficient to provide $68,670,000 for Secondary Road Construction Plan in the Highway Fund. NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND STATEMENT OF TRANSFERS FOR TRANSPORTATION IMPROVEMENT PLAN PROJECTS* FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT F Secondary Intrastate Roads Urban Loops Total Bond Funds Available 300,000,000.00 1 50,000,000.00 5 00,000,000.00 950,000,000.00 Participation Available 960,459.95 2 0,102.74 4 ,621,717.62 5,602,280.31 Adjustment for Bond Sale (35,139.91) (22,841.00) (15,227.00) (73,207.91) Total Available 300,925,320.04 1 49,997,261.74 5 04,606,490.62 955,529,072.40 Total Allotted 296,743,023.51 1 49,704,809.69 5 04,048,526.03 950,496,359.23 Unallotted 4,182,296.53 2 92,452.05 5 57,964.59 5,032,713.17 Total Expended 296,812,246.48 1 49,687,564.56 5 02,616,248.71 949,116,059.75 Unexpended Allotments (69,222.97) 1 7,245.13 1 ,432,277.32 1,380,299.48 Unexpended Availability 4,113,073.56 3 09,697.18 1 ,990,241.91 6,413,012.65 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY TRUST FUND SUMMARY OF BOND FUND AVAILABILITY, ALLOTMENTS AND EXPENDITURES INCEPTION THROUGH MARCH 31, 2010 SCHEDULE 1 Unexpended Current Year Allotments Total Unallotted Unexpended Unexpended Revenue / Brought Forward Appropriations Allotments Current Period Year to Date Current Period Year to Date Appropriations Appropriations Allotments Expenditures Governors' Highway Safety 1,052,731.19 2 ,936,543.53 1,830,619.44 125,511.43 1,447,789.44 104,975.36 1,317,582.94 1,105,924.09 2,541,485.28 1,435,561.19 ( 130,206.50) Airports Program 28,304,507.82 5 1,865,230.98 1 3,043,039.15 5,007,029.33 1 7,684,275.94 5,007,027.65 1 7,681,959.56 3 8,822,191.83 6 2,485,462.86 2 3,663,271.03 (2,316.38) Public Transportation 95,223,407.42 1 51,797,816.96 8 4,762,924.07 6,225,698.74 2 4,509,525.51 6,214,133.38 2 6,415,660.16 6 7,034,892.89 2 22,511,698.87 1 55,476,805.98 1,906,134.65 HTF Utilization - Public Transportation 2,651,013.51 7 ,496,144.49 ( 338,698.95) - 118,052.94 - 200,349.46 7,834,843.44 1 0,029,105.06 2,194,261.62 82,296.52 Moving Ahead Public Transportation 16,686,015.30 1 3,323,557.38 65,498.00 11,416.52 7,794,406.14 11,416.57 7,794,406.07 1 3,258,059.38 2 2,215,166.54 8,957,107.16 ( 0.07) Total Sub-Recipient Share 1 43,917,675.24 2 27,419,293.34 9 9,363,381.71 1 1,369,656.02 5 1,554,049.97 1 1,337,552.96 5 3,409,958.19 1 28,055,911.63 3 19,782,918.61 1 91,727,006.98 1,855,908.22 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATEMENT OF SUB-RECIPIENT SHARE REVENUES AND EXPENDITURES CURRENT FISCAL YEAR FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS, REVENUES AND EXPENDITURES North Carolina's Office of State Controller defines “Provider Match” within the Revenue Accounts of the North Carolina Accounting System (NCAS). Considered a Grant, Provider Match “represents the revenue offset when expenditures are grossed up for the local share to show the total cost of programs (paper entry/ noncash transactions).” NCDOT reports Provider Match - DSH CPE (DSH = disproportionate share) and refers to the same as “Sub-Recipient Share”. Expenditures Revenues The values represented in this schedule have been excluded from Exhibits B2 and C in both Highway and Highway Trust Fund. SCHEDULE 2 Total Prior Years Revenue Total Prior Years Expenditures Total Current Period Revenue Total Current Period Expenditures Total Current Year Revenue Total Current Year Expenditures Life to Date Revenues Life to Date Expenditures Construction & Maintenance Highway Fund Federal Highway 1 68,702.33 - - - - - 1 68,702.33 - GHSP 6 ,829,425.93 7 ,210,725.28 1 04,975.36 1 25,511.43 1,317,582.94 1 ,447,789.44 8 ,147,008.87 8 ,658,514.72 Airports Program 2 11,707,359.51 2 12,389,289.20 5 ,007,027.65 5 ,007,029.33 17,681,959.56 1 7,684,275.94 2 29,389,319.07 2 30,073,565.14 Public Transportation 4 42,372,812.81 4 90,595,269.26 6 ,214,133.38 6 ,225,698.74 26,415,660.16 2 4,509,525.51 4 68,788,472.97 5 15,104,794.77 Construction & Maintenance Highway Trust Fund Public Transportation 1 57,019,976.49 1 47,402,565.97 - - 200,349.46 1 18,052.94 1 57,220,325.95 1 47,520,618.91 Moving Ahead Public Transportation 2 2,957,159.46 8 ,990,427.42 1 1,416.57 1 1,416.52 7,794,406.07 7 ,794,406.14 3 0,751,565.53 1 6,784,833.56 Total Sub-Recipient Share 8 41,055,436.53 8 66,588,277.13 1 1,337,552.96 1 1,369,656.02 53,409,958.19 5 1,554,049.97 8 94,465,394.72 9 18,142,327.10 STATEMENT OF SUB-RECIPIENT SHARE REVENUES AND EXPENDITURES LIFE TO DATE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION HIGHWAY FUND AND HIGHWAY TRUST FUND NORTH CAROLINA DEPARTMENT OF TRANSPORATION STATE INFRASTRUCTURE BANK NARRATIVE The State Infrastructure Bank (SIB) is an investment fund that offers loans and other types of financial assistance to transportation facilities and projects that will contribute to meeting the States’s transportation goals. These facilities may include highway, rail, transit, intermodal, and other types. Borrowers include any public entity. Private companies and non-profit organizations are eligible but with some restrictions. The SIB was established in July 1997 by G.S. 136-18 and received an initial infusion of equity capital in April 1998 from which the loans will be made. Repayments of principal and interest as well as other financial assistance will be used to replenish the fund. This secondary infusion of funds into the SIB creates a revolving loan fund and permits the SIB to become a self-sustaining financial institution. The SIB program was created through the National Highway System legislation in 1995 and was authorized under Section 350 of the National Highway System Designation Act of 1995, Public Law 104-59, 23 U.S.C.G.S. 101 note. Each state DOT may capitalize their bank with up to 10% annually of their federal gas tax funds. G.S 136-18 EXHIBIT A Cash Budget Code 64202 2,346,382.86 Budget Code 64203 162,015.48 Budget Code 64206 7,402.01 Budget Code 64207 111,668.78 Total Cash 2,627,469.13 Notes Receivable (Loan Proceeds) The Town of Princeville Halifax - North Hampton Regional Airport Authority (64206) 240,000.00 Halifax - North Hampton Regional Airport Authority (64207) 350,000.00 Halifax - North Hampton Regional Airport Authority (64207) 311,111.00 Total Notes Receivable 901,111.00 Total Assets 3,528,580.13 Fund Balance Reserves / Unobligated Funds 2,627,469.13 Reserves / Obligated Funds 901,111.00 Total Fund Balance 3,528,580.13 Total Liabilities - Total Liabilities and Fund Balance 3,528,580.13 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATE INFRASTRUCTURE BANK BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S.136-18 EXHIBIT B Revenue: Federal Receipts Brought Forward 1,260,000.00 Revenue Increases: State Receipts Brought Forward 1,305,000.00 Interest Earned Budget Code 64202: Obligated Fund Unobligated Fund 2,316,847.91 Interest Earned Fiscal Year 2009-2010 29,534.95 2,346,382.86 Interest Earned Budget Code 64203: Obligated Fund - Unobligated Fund 159,955.66 Interest Earned Fiscal Year 2009-2010 2,059.82 162,015.48 Interest Earned Budget Code 64206: Obligated Fund 240,000.00 Unobligated Fund 7,307.90 Interest Earned Fiscal Year 2009-2010 94.11 247,402.01 Interest Earned Budget Code 64207: Obligated Fund 661,111.00 Unobligated Fund 110,249.05 Interest Earned Fiscal Year 2009-2010 1,419.73 772,779.78 Total Availability 3,528,580.13 Less Loan Proceeds Disbursed to the Following: The Town of Princeville - Halifax- North Hampton Regional Airport Authority (64206) (240,000.00) Halifax- North Hampton Regional Airport Authority (64207) (350,000.00) Halifax- North Hampton Regional Airport Authority (64207) (311,111.00) Loan Principal Repayments - Cash Balance 2,627,469.13 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATE INFRASTRUCTURE BANK STATEMENT OF REVENUES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S.136-18 EXHIBIT C Municipality Principal Interest Loan Repayment Loan Balance Halifax- North Hampton Regional Airport Authority (64206) 240,000.00 77,766.18 - 317,766.18 Halifax- North Hampton Regional Airport Authority (64207) 350,000.00 101,487.36 - 451,487.36 Halifax- North Hampton Regional Airport Authority (64207) 311,111.00 82,341.91 - 393,452.91 The Town of Princeville 11,000.23 220.00 11,000.23 220.00 Total Loans Outstanding 912,111.23 261,815.45 11,000.23 1,162,926.45 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION STATE INFRASTRUCTURE BANK LOAN STATEMENT FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SPECIAL REVENUE ACCOUNTS NARRATIVE Three Special Revenue Accounts are maintained by the State Treasurer under the auspices of The Office of the State Controller for the North Carolina Department of Transportation. Other than the collection and transfer of these revenues, these accounts are not reflected in any North Carolina Department of Transportation’s records. Beginning with Fiscal Year 1996-97, balance sheets and disbursement ledgers will be presented in the monthly financial statements along with a narrative for each of these accounts. These accounts are: · Special Registration Plate Account (Exhibit A) · Collegiate and Cultural Attraction Plate Account (Exhibit B) · Safety Responsibility Depository Account (Exhibit C) G.S. 20-79.7 Budget Code 24261 Exhibit A NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SPECIAL REGISTRATION PLATE ACCOUNT NARRATIVE This account receives funds from the additional fees collected for special registration plates according to the following schedule: Special Plate Additional Fee SRPA NHTF* PRTF** Out-of-State Collegiate Insignia $25.00 $10.00 $15.00 Personalized Plates $30.00 $10.00 $15.00 $5.00 All other Special Plates $10.00 $10.00 * Natural Heritage Trust Fund G.S. 113-77.7 ** Parks and Recreation Trust Fund G.S. 113-44.15 This account also receives funds for the additional fees collected for the Collegiate and Cultural Attraction Plate Account according to the table in Exhibit B of the Special Revenue Accounts. All collections are credited monthly to this special account which is held by the Office of the State Controller. Disbursements are made according to the following schedule: 1. The Department of Motor Vehicles (DMV) shall deduct the costs of special registration plates, including the costs of issuing, handling and advertising the availability of these plates. 2. $1,000,000 is appropriated to provide operating assistance for ten Visitor and Welcome Centers at $100,000 each as follows: US HWY 17 in Camden County and Brunswick Counties, US HWY 441 in Macon County, US HWY 29 in Caswell County, US HWY 70 in Carteret County, US HWY 64 in Tyrrell County, US HWY 221 in McDowell County, US HWY 701 and NC 904 in Columbus County, Town of Boone in Watauga County and Staton Road in Transylvania County. 3. Remaining revenue is transferred quarterly according to the following schedule: a. 33% to the Department of Commerce to aid in financing out-of-state print and other media advertising under the program for the promotion of travel and industrial development in North Carolina. b. 50% to the Department of Transportation for the purpose of beautification of highways other than those designated as interstate. c. 17% to the Department of Human Resources to promote travel accessibility for disabled persons in North Carolina. G.S. 20-79.7 EXHIBIT A1 Budget Code 24261 Cash 1,107,237.79 Receipts Brought Forward 7/1/09 3 69,165.73 Disbursements 2,931,046.00 Receipts During Fiscal Year 2009-2010 3 ,669,118.06 4,038,283.79 4 ,038,283.79 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SPECIAL REGISTRATION PLATE ACCOUNT BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-79.7 EXHIBIT A2 Budget Code 24261 Payee For Amount NC Department of Transportation Reimbursement to DOT for Expenses 2 88,460.00 NC Department of Transportation Reimbursement for Payments to Visitor Center 4 66,000.00 NC Department of Transportation NC Department of Transportation (50% Profit) 9 03,710.00 Vocational Rehabilitation Special Registration Plate Fund Access Account 1 25,516.00 Vocational Rehabilitation Department of Human Resources (17% Profit) 3 07,262.00 General Fund Non-Tax Shortfall Transfer to Cover Current Fiscal Year Budget Shortfall - Department of Commerce Special Registration Plate Fund Access Account 2 43,649.00 Department of Commerce Department of Commerce (33% Profit) 5 96,449.00 Disbursements for Fiscal Year 2009-2010 2 ,931,046.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SPECIAL REGISTRATION PLATE ACCOUNT DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-81.12 Budget Code 24265 Exhibit B NORTH CAROLINA DEPARTMENT OF TRANSPORTATION COLLEGIATE AND CULTURAL ATTRACTION PLATE ACCOUNT NARRATIVE This account receives funds from the additional fees collected for collegiate and cultural attraction plates according to the following schedule: Special Plate Additional Fee SRPA CCAPA In-State Collegiate Insignia $25.00 $10.00 $15.00 Historical Attraction $30.00 $10.00 $20.00 Special Olympics $25.00 $10.00 $15.00 State Attraction $30.00 $10.00 $20.00 Wildlife Resources $20.00 $10.00 $10.00 Olympic Games $25.00 $10.00 $15.00 Collections are credited monthly to this special account which is held by the Office of the State Controller. Disbursements are made according to the following schedule: 1. In-State Collegiate Insignia Plate - Quarterly, the funds collected from the sale of in-State collegiate insignia plates are transferred to the colleges and universities in proportion to the number of plates sold representing that institution for use for academic enhancement. 2. Historical Attraction Plate - Quarterly, the funds collected from the sale of Historical Attraction Plates are transferred in proportion to the number of plates sold representing that organization according to the following schedule: a. Historical Attraction within Historic District – Funds transfer to the appropriate Historic Preservation Commission and used to maintain property in the historic district in which the attraction is located. b. Non-Profit Historical Attraction – Funds transfer to the non-profit corporation that is responsible and used to develop and operate the attraction. c. State Historic Site - Funds transfer to the Department of Cultural Resources and used to develop and operate the site for which the plate was issued. 3. Special Olympics Plate - Quarterly, the funds collected from the sale of special olympics plates to the North Carolina Special Olympics to be used to train volunteers to assist in the statewide games and help pay for the costs of the statewide programs. 4. State Attraction Plate - Quarterly, the funds collected from the sale of State Attraction plates to the organizations named below in proportion to the number of plates sold representing that organization: a. North Carolina Arboretum – Funds transfer to the North Carolina Arboretum Society and used to help the Society obtain grants and for capital improvements. b. North Carolina Zoological Society – Funds transfer to the North Carolina Zoological Society to be used for educational programs and conservation programs and for operating expenses at the North Carolina Zoo. 5. Wildlife Resources Plate - Quarterly, the funds collected from the sale of Wildlife Resources Plates to the Wildlife Conservation Account. 6. Olympic Games Plate - Quarterly, the funds collected from the sale of Olympic Games Plates to the North Carolina Health and Fitness Foundation, Inc. which allocate the funds as follows: a. 50% to the U.S. Olympic Committee to assist in training olympic athletes. b. 25% to North Carolina Amateur Sports to assist with the administration of the State Games of North Carolina. c. 25% to the Governor’s Council on Physical Fitness and Health to support local fitness council development. G.S. 20-81.12 EXHIBIT B1 Budget Code 24265 Cash 371,738.74 Receipts Brought Forward 7/1/09 4 15,279.56 Disbursements 1,746,855.00 Receipts During Fiscal Year 2009-2010 1 ,703,314.18 2,118,593.74 2 ,118,593.74 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION COLLEGIATE AND CULTURAL ATTRACTION PLATE ACCOUNT BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-81.12 EXHIBIT B2 Budget Code 24265 Page 1 of 3 Payee For the Sale of: Amount Autism Society of North America Autism Plates 6 ,060.00 Be Active North Carolina Inc Be Active Plates 2 70.00 Blue Ridge Parkway Foundation Blue Ridge Parkway Plates 4 36,360.00 Buddy Pelletier Surfing Foundation Foundation Plates 8 ,220.00 Campbell University Collegiate Plates 4 ,725.00 Carolina Uplift Foundation Omega Psi Phi Plates 4 ,870.00 Community Colleges Harley Owners Group Plates 7 ,100.00 Core Sound Waterfowl Museum Core Sound Waterfowl Plates 8 ,440.00 Crime Control In God We Trust Plates 2 4,030.00 Davidson College Collegiate Plates 5 ,835.00 Department of Environment & Natural Resources Scuba Plates 6 ,810.00 Department of Environment & Natural Resources NC State Park Plates 3 8,260.00 Department of Health & Human Services Health and Animal Lovers Plates 6 7,550.00 Duke University Collegiate Plates 1 3,110.00 Elon University Collegiate Plates 6 ,660.00 Friends for an Earlier Breast Cancer Test Cancer Awareness Plates - Friends of Great Smokey Mountain National Park Great Smokey Mountain Park Plates 2 91,640.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION COLLEGIATE AND CULTURAL ATTRACTION PLATE ACCOUNT DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-81.12 EXHIBIT B2 Budget Code 24265 Page 2 of 3 Payee For the Sale of: Amount Friends of The Appalachian Trail Appalachian Trail Plates 8 7,500.00 Gardner Webb University Collegiate Plates 4 ,650.00 Graveyard of the Atlantic Museum Lighthouse Plates 4 8,460.00 Guilford Battleground Company Company Plates 5 ,890.00 ` Hall of Fame Foundation Shag Dancing Plates 2 ,785.00 High Point University Collegiate Plates 5 ,265.00 Karen Beasley Sea Turtle Rescue & Rehabilitation Center Sea Turtle Rescue & Rehabilitation Plates 3 3,420.00 Lenoir Rhyne College Collegiate Plates 4 ,680.00 Meredith College Collegiate Plates 5 ,775.00 Museum Maritime Museum Maritime Plates 1 0,060.00 NC Chapter - Rocky Mountain Elk Rocky Mountain Elk Plates 2 4,705.00 NC Coastal Federation NC Coastal Federation Plates 8 1,680.00 NC Department of Transportation Litter Prevention Plates 1 ,720.00 NC Department of Transportation (Highway) Share the Road Plates 1 8,900.00 NC Foundation for Nursing NC Foundation for Nursing Plates 1 6,560.00 NC Health & Fitness Foundation Olympic Plates 1 ,080.00 NC Motorsports NASCAR Plates 5 3,520.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION COLLEGIATE AND CULTURAL ATTRACTION PLATE ACCOUNT DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-81.12 EXHIBIT B2 Budget Code 24265 Page 3 of 3 Payee For the Sale of: Amount NC Tennis Association NC Tennis Plates 7,250.00 NCAR Housing Opportunity Foundation Homes4NC Plates 4 ,480.00 Public Education Kids First Plates 2 1,705.00 The V Foundation V Foundation Plates 6 ,810.00 UNC - General Administration Collegiate Plates 3 16,035.00 Wake Forest University Collegiate Plates 1 6,005.00 Wildlife Commission Ducks Unlimited Plates 2 0,940.00 Wildlife Commission Wildlife Plates 1 7,040.00 Disbursements for Fiscal Year 2009-2010 1,746,855.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION COLLEGIATE AND CULTURAL ATTRACTION PLATE ACCOUNT DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-279.5 EXHIBIT C Budget Code 24262 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SAFETY RESPONSIBILITY DEPOSITORY ACCOUNT NARRATIVE When the Division of Motor Vehicles (DMV) receives a report of a reportable accident under G.S. 20-166.1, they make a determination as to evidence of insurance. If there is no insurance in effect, DMV shall suspend the license of each operator and each owner of a motor vehicle in any manner involved in the accident unless the operator or owner shall deposit security in the sum so determined by DMV as follows: 1. The property damage estimate is shown on the accident report as estimated by the investigating officer. 2. If there was any person injury, an additional amount is charged based on the level of injury as estimated by the investigating officer as follows: Level A: $1,000.00 Level B: $750.00 Level C: $550.00 G.S. 20-279.5 EXHIBIT C1 Budget Code 24262 Cash 196,999.75 Receipts Brought Forward 7/1/09 2 02,820.75 Disbursements 36,494.00 Receipts During Fiscal Year 2009-2010 3 0,673.00 233,493.75 2 33,493.75 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SAFETY RESPONSIBILITY DEPOSITORY ACCOUNT BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 G.S. 20-279.5 EXHIBIT C2 Budget Code 24262 Deposit Refund Date Amount July 31, 2009 10,154.00 August 31, 2009 1,264.00 September 30, 2009 6,326.00 October 31, 2009 700.00 November 30, 2009 8,083.00 December 31, 2009 572.00 January 31, 2010 - February 28, 2010 7 ,445.00 March 31, 2010 1,950.00 April 30, 2010 - May 31, 2010 - June 30, 2010 - * Total Year to Date Refunds 3 6,494.00 * The refunds are actually security deposits. If a customer does not request the refund of a security deposit, there is no expenditure. NORTH CAROLINA DEPARTMENT OF TRANSPORTATION SAFETY RESPONSIBILITY DEPOSITORY ACCOUNT DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 Budget Code 64201 EXHIBIT D NORTH CAROLINA DEPARTMENT OF TRANSPORTATION DRUG FORFEITURE FUND NARRATIVE The primary purpose of the U.S. Department of Justice Forfeiture Program is to deter crime by depriving criminals of the profits and proceeds of their illegal activities and to weaken criminal enterprises by removing the instrumentalities of crime. An ancillary purpose of the program is to enhance cooperation among federal, state and local law enforcement agencies through the equitable sharing of Federal Forfeiture proceeds. Any time the Division of Motor Vehicles License and Theft Bureau directly participates in an investigation or prosecution that results in a Federal Forfeiture, they may request an equitable share of the net proceeds of the forfeiture. This amount is determined as set forth in the U.S. Department of Justice’s publication “A Guide to Equitable Sharing of Federally Forfeited Property for State and Local Law Enforcement Agencies.” Budget Code 64201 EXHIBIT D1 Assets: Cash State Treasurer Bank Balance 1,319,366.8 7 Total Assets 1 ,319,366.87 Liabilities: Fund Balance at June 30, 2009 1,021,486.75 Revenues 30,380.12 Expenditures 267,500.00 Change in Fund Balance Year to Date 297,880.12 Total Fund Balance 1,319,366.87 Total Liabilities and Fund Balance 1 ,319,366.87 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 DRUG FORFEITURE FUND Budget Code 64201 EXHIBIT D2 Payee For Amount Division of Motor Vehicles License and Theft Bureau 2 67,500.00 Total Disbursements 2 67,500.00 NORTH CAROLINA DEPARTMENT OF TRANSPORTATION DRUG FORFEITURE FUND DISBURSEMENTS FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT A Cash Cash in Bank - State Appropriated Funds 2 74,596,273.89 Lien Parity Reserve Fund Appropriation 8 ,010,273.73 TIFIA Funds 6 1,656,884.12 Parity Reserve Toll Revenue 2 7,371,953.97 TIFIA Debt Service Reserve 1 ,001,402.21 Toll Revenue Funds 9 8,902,349.24 CAPI Revenue Bonds 3 7,418,880.43 CAPI Appropritation Bonds 2 8,009,386.06 State Treasurer Bank Balance 9 70,023.62 Total Cash 5 37,937,427.27 Accounts Receivable - Due From Other Funds - Total Current Assets 5 37,937,427.27 Restricted Assets and Funding 3 2,576,113.60 Capital Assets 1 15,087.38 Long Term Debt 6 25,109,218.00 Total Non-Current Assets 6 57,800,418.98 Total Assets 1 ,195,737,846.25 Accounts Payable ( 458,646.29) Intragovernmental Payable Advance from Highway Trust Fund 1 4,973,832.30 Bonds Payable 6 25,109,218.00 Total Liabilities 6 39,624,404.01 Retained Earnings 1 0,388,853.20 Investment in Property 9 5,172.78 Fund Balance Revenues 7 32,501,784.15 Expenditures ( 186,872,367.89) Change in Fund Balance Year to Date 5 45,629,416.26 Total Fund Balance 5 45,629,416.26 Total Liabilities and Fund Balance 1 ,195,737,846.25 NORTH CAROLINA TURNPIKE AUTHORITY BALANCE SHEET FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B1 Page 1 of 2 MONTH YEAR TO DATE MONTH YEAR TO DATE YEAR TOTAL YEAR TO DATE REVENUE: TRANSFERS IN/OUT 1,620,242.99 2 3,030,419.61 (364,507.65) ( 3,354,029.07) - - 2 3,030,419.61 INTEREST ON BOND PROCEEDS 627,060.35 5,287,920.82 - - - - 5 ,287,920.82 TPA REVENUE BOND PROCEEDS - 270,083,108.85 - - - - 2 70,083,108.85 TPA TIFIA PROCEEDS 2010 - 68,800,044.00 - - - - 6 8,800,044.00 TPA APP BOND PROCEEDS - 352,675,000.00 - - - - 3 52,675,000.00 BOND DISCOUNT EXP - ( 2,351,109.15) - - - - ( 2,351,109.15) FIS AGENT FEES - - - - - - - INTEREST ON FUNDS INVESTED (348.22) - - - - - - TOTAL REVENUE 2,246,955.12 717,525,384.13 (364,507.65) ( 3,354,029.07) - - 7 17,525,384.13 Reporting change based on new hierarchy. FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 STATEMENT OF REVENUE NORTH CAROLINA TURNPIKE AUTHORITY CURRENT YEAR COMPARED TO ESTIMATE CURRENT YEAR PRIOR YEAR ESTIMATE EXHIBIT B1 Page 2 of 2 GROSS LESS GROSS LESS REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE REVENUE REFUNDS UNCOLLECTIBLES NET REVENUE REVENUE: TRANSFERS IN/OUT 1 ,620,242.99 - - 1,620,242.99 23,030,419.61 - - 23,030,419.61 INTEREST ON BOND PROCEEDS 6 27,060.35 - - 627,060.35 5,287,920.82 - - 5,287,920.82 TPA REVENUE BOND PROCEEDS - - - - 270,083,108.85 - - 270,083,108.85 TPA TIFIA PROCEEDS 2010 - - - - 68,800,044.00 - - 68,800,044.00 TPA APP BOND PROCEEDS - - - - 352,675,000.00 - - 352,675,000.00 BOND DISCOUNT EXP - - - - ( 2,351,109.15) - - (2,351,109.15) FIS AGENT FEES - - - - - - - - INTEREST ON FUNDS INVESTED ( 348.22) - - ( 348.22) - - - - TOTAL REVENUE 2 ,246,955.12 - - 2,246,955.12 717,525,384.13 - - 717,525,384.13 CURRENT MONTH YEAR TO DATE NORTH CAROLINA TURNPIKE AUTHORITY STATEMENT OF REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT B2 MONTH YEAR TO DATE MONTH YEAR TO DATE FHWA Construction Federal-Aid 50,695,622.00 14,377,762.00 6 5,073,384.00 45,503.00 6 ,922,798.00 1 ,502,903.00 14,005,907.00 5 8,150,586.00 FHWA Construction 50,695,622.00 14,377,762.00 6 5,073,384.00 45,503.00 6 ,922,798.00 1 ,502,903.00 14,005,907.00 5 8,150,586.00 Total Participation Revenues 50,695,622.00 14,377,762.00 6 5,073,384.00 45,503.00 6 ,922,798.00 1 ,502,903.00 14,005,907.00 5 8,150,586.00 NORTH CAROLINA TURNPIKE AUTHORITY STATEMENT OF PARTICIPATION REVENUE FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 UNREALIZED PARTICIPATION REVENUE CURRENT YEAR PRIOR YEAR UNREALIZED PRIOR YEAR BALANCE CURRENT YEAR ESTIMATED REVENUE TOTAL ESTIMATED REVENUE ACTUAL REVENUE EXHIBIT C Page 1 of 2 Unexpended Allotments Total Unallotted Unexpended Unexpended Brought Forward Appropriations Allotments Current Period Year to Date Appropriations Appropriations Allotments CURRENT ACCOUNTS Administrative Expenditures - 4,834,087.00 - 234,949.08 2,361,114.85 4,834,087.00 2,472,972.15 (2,361,114.85) Trust Fund Transfer - (4,834,087.00) - (234,077.65) (2,354,009.39) (4,834,087.00) (2,480,077.61) 2,354,009.39 Interest Income - - - (871.43) (7,105.46) - 7,105.46 7,105.46 Interest Income - Bond Proceeds - - - - - - - - Field Operations - - - (9,486.25) 3,553.66 - (3,553.66) (3,553.66) GAP Funding - 89,000,000.00 - - 22,210,436.76 89,000,000.00 66,789,563.24 (22,210,436.76) Triangle Expressway - 50,000,000.00 - - 22,210,436.76 50,000,000.00 27,789,563.24 (22,210,436.76) Monroe Bypass - 24,000,000.00 - - - 24,000,000.00 24,000,000.00 - Currituck Bridge - 15,000,000.00 - - - 15,000,000.00 15,000,000.00 - TOTAL CURRENT ACCOUNTS - 89,000,000.00 - (9,486.25) 22,213,990.42 89,000,000.00 66,786,009.58 (22,213,990.42) ENCUMBRANCE ACCOUNTS Turnpike Construction 39,853,008.65 1,027,433,289.84 1,003,601,044.45 17,020,806.87 156,604,775.45 23,832,245.39 910,681,523.04 886,849,277.65 TOTAL ENCUMBRANCE ACCOUNTS 39,853,008.65 1,027,433,289.84 1,003,601,044.45 17,020,806.87 156,604,775.45 23,832,245.39 910,681,523.04 886,849,277.65 TOTAL TURNPIKE AUTHORITY 39,853,008.65 1,116,433,289.84 1,003,601,044.45 17,011,320.62 178,818,765.87 112,832,245.39 977,467,532.62 864,635,287.23 NORTH CAROLINA TURNPIKE AUTHORITY STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES Expenditures FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 EXHIBIT C Page 2 of 2 2009 2010 Expenditure Expenditure Yearly Yearly Appropriations Current Period Year to Date Appropriations Current Period Year to Date Appropriations Current Period Year to Date Compared to 2009 Compared to 2009 Compared to 2009 CURRENT ACCOUNTS Administrative Expenditures 6,348,241.00 213,323.00 2,566,904.31 4,834,087.00 234,949.08 2,361,114.85 (1,514,154.00) 21,626.08 (205,789.46) Trust Fund Transfer (6,348,241.00) (422,293.19) (2,560,212.47) (4,834,087.00) (234,077.65) (2,354,009.39) 1,514,154.00 188,215.54 206,203.08 Interest Income - (507.10) (6,691.84) - (871.43) (7,105.46) - (364.33) (413.62) Interest Income - Bond Proceeds - - - - - - - - - Field Operations - - - - (9,486.25) 3,553.66 - (9,486.25) 3,553.66 GAP Funding - - - 89,000,000.00 - 22,210,436.76 89,000,000.00 - 22,210,436.76 Triangle Expressway - - - 50,000,000.00 - 22,210,436.76 50,000,000.00 - 22,210,436.76 Monroe Bypass - - - 24,000,000.00 - - 24,000,000.00 - - Currituck Bridge - - - 15,000,000.00 - - 15,000,000.00 - - TOTAL CURRENT ACCOUNTS - (209,477.29) - 89,000,000.00 (9,486.25) 22,213,990.42 89,000,000.00 199,991.04 22,213,990.42 ENCUMBRANCE ACCOUNTS Turnpike Construction 49,353,522.67 1,445,598.35 10,410,302.43 1,027,433,289.84 17,020,806.87 156,604,775.45 978,079,767.17 15,575,208.52 146,194,473.02 TOTAL ENCUMBRANCE ACCOUNTS 49,353,522.67 1,445,598.35 10,410,302.43 1,027,433,289.84 17,020,806.87 156,604,775.45 978,079,767.17 15,575,208.52 146,194,473.02 TOTAL TURNPIKE AUTHORITY 49,353,522.67 1,236,121.06 10,410,302.43 1,116,433,289.84 17,011,320.62 178,818,765.87 1,067,079,767.17 15,775,199.56 168,408,463.44 NORTH CAROLINA TURNPIKE AUTHORITY STATEMENT OF APPROPRIATIONS, APPORTIONMENTS, PARTICIPATIONS, ALLOTMENTS AND EXPENDITURES FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 Expenditures 2009 2010 Expenditures EXHIBIT D FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR FISCAL YEAR System Type 2009-2010 2010-2011 2011-2012 2012-2013 2013-2014 TOTAL FHWA Turnpike STP 1 3,062,603.00 - - - - 13,062,603.00 FHWA Turnpike NHS 14,928,382.00 - - - - 14,928,382.00 Total 27,990,985.00 - - - - 27,990,985.00 Note: Federal cash flow is converted throughout the federal fiscal year which begins October 1 and ends September 30 of each year. FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NORTH CAROLINA TURNPIKE AUTHORITY STATEMENT OF FEDERAL FORWARD FUNDING FOR FISCAL YEAR 09-10, AS OF MARCH 31, 2010 NOTES NORTH CAROLINA DEPARTMENT OF TRANSPORTATION |
OCLC number | 16880491 |