|
Fiscal Year 2005 Budget |
Manager's Message
General Fund Revenues by
Category
General Fund
Expenditures by Department
General Fund
Expenditures by Category
Parks and Tourism
Revenue by Category
Parks and
Tourism Expenditures by Department
|
|
City
Manager's Budget Message
Outlined below is the City of Beaufort's FY 2005 adopted budget.
The General Fund Budget which totals $10,364,198 represents an increase
of less than 1% over the FY 2004 adopted budget.
The Parks and Tourism Budget which
totals $1,578,630 represents an increase of less than 3% over the FY
2004 adopted budget.
This budget also includes a new
Recycling Fund totaling $171,000.
I call to your attention the following
highlights:
- This budget does not call for any
increase in property taxes or fees.
- This budget provides a 1.9% cost
of living adjustment effective July 1, 2004.
- This budget provides $139,568 in
contingency funds for unbudgeted expenses. This amount
represents 1.2% of the total General Fund and Parks and Tourism
Budgets.
- This budget provides a total of
$1,567,570 for Capital expenditures. Of this amount,
$1,045,000 has been set aside for drainage improvements.
- This budget includes funding for
157.5 FTEs including 4.5 new positions.
- This budget includes funding to
pay for a 7% increase in health insurance rates, a 45% increase in
general liability insurance, and a 5% increase in workers'
compensation insurance.
- This budget includes funding for a
new safety and loss control program that is designed to make our
workplace safer and to help us hold the line on workers'
compensation premiums.
- This budget includes funding for a
Joint Recycling Program with the Town of Port Royal.
I would like to thank our department
heads and City employees for all of their hard work and efforts in
support of developing this year's budget.
Sincerely,
John F. McDonough
City Manager
|
General
Fund Revenue by Category
|
Description |
Projected
Amount |
|
Taxes |
$3,189,567 |
| Business Licenses and Permits |
$2,876,990 |
| Revenues from Other Agencies |
$584,360 |
| Police Fines and Forfeitures |
$650,000 |
| Garbage Fees |
$625,000 |
| Recycling Fees |
$0 |
| Other Fees |
$6,500 |
| Surplus Equipment Sales |
$10,000 |
| Marina Lease |
$145,000 |
| Cell Tower Lease |
$20,700 |
| Miscellaneous |
$25,295 |
| Interest on Investments |
$16,000 |
| Hospitality Fees |
$0 |
| Grants |
$0 |
| Bond and Note Revenue |
$0 |
| Waterfront Park Revenues |
$0 |
| Intergovernmental Service
Agreements |
$470,990 |
| Franchise Fees |
$1,497,696 |
| Parking Facilities |
$196,100 |
| Setoff Debt Program |
$0 |
| Transfers from Other Funds |
$0 |
|
Prior Year Fund Balance |
$50,000 |
|
Total |
$10,364,198 |
|
                 |
General Fund
Expenditures by Department
|
Department |
Budgeted
Amount |
|
City Council |
$115,435 |
| City Manager |
$598,640 |
| Finance |
$548,894 |
| Court and Legal |
$311,489 |
| Planning |
$760,128 |
| Police |
$3,296,487 |
| SRO Grant Officer |
$133,267 |
| SRO Officer |
$56,952 |
| Court Assessments |
$350,000 |
| Fire |
$1,706,344 |
| Port Royal Fire |
$434,990 |
| Victims Rights |
$53,819 |
| Public Works Director |
$178,554 |
| Streets |
$320,643 |
| Sanitation |
$618,058 |
| Traffic Control/Building
Maintenance |
$161,772 |
| Maintenance Facility |
$77,708 |
| Street Lighting |
$63,500 |
| Non-Departmental |
$408,159 |
|
Debt Service |
$169,359 |
|
Total |
$10,364,198 |
|
|
|
|
General Fund
Expenditures by Category
|
Parks and Tourism
Revenue by Category
|
Description |
Budgeted
Amount |
|
Temporary ABC Permits |
$60,000 |
| Hospitality Fees |
$1,125,661 |
| Local Accommodations Fees |
$340,000 |
| Tour Guide Testing Fees |
$200 |
| Carriage Rotation Fees |
$30,000 |
| Interest on Investments |
$2,769 |
|
Unappropriated Fund Balance |
$20,000 |
|
Total |
$1,578,630 |
|
| |
Parks and Tourism
Expenditures by Department
|
Department |
Budgeted
Amount |
|
City Manager |
$39,672 |
| Police |
$158,212 |
| Fire |
$206,156 |
| Streets and Parks |
$220,764 |
| Marina |
$62,254 |
| Parks and Trees |
$393,153 |
| Non-Departmental |
$335,368 |
| Debt Service |
$163,051 |
| Interfund Transfers |
$0 |
|
Capital Outlay |
$0 |
|
Total |
$1,578,630 |
|
| |
| |
| |