|
Fiscal Year 2006 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 2006 adopted budget.
The General Fund Budget which totals $10,882,800 represents a very
conservative increase over the previous year's total. The Parks and Tourism Budget
totals $1,863,599.
This budget also includes the second
year for our
Recycling Fund totaling $249,326.
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 2% cost
of living adjustment effective July 1, 2005.
- This budget provides a total of
$1,567,570 for Capital expenditures. Of this amount,
including funding for priority drainage improvements.
- This budget includes funding for
157.5 FTEs including 1 new position.
- This budget includes funding to
pay for increases in health insurance rates,
general liability insurance, and workers'
compensation insurance.
- This budget includes continued funding for
our 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
improvements to Pigeon Point Park.
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 |
$3,297,710 |
| Business Licenses and Permits |
$3,030,800 |
| Revenues from Other Agencies |
$619,042 |
| Police Fines and Forfeitures |
$650,000 |
| Garbage Fees |
$640,000 |
| Recycling Fees |
$0 |
| Other Fees |
$6,500 |
| Surplus Equipment Sales |
$5,000 |
| Marina Lease |
$150,000 |
| Cell Tower Lease |
$22,000 |
| Miscellaneous |
$35,250 |
| Interest on Investments |
$29,000 |
| Grants |
$0 |
| Bond and Note Revenue |
$0 |
| Waterfront Park Revenues |
$0 |
| Intergovernmental Service
Agreements |
$516,255 |
| Franchise Fees |
$1,495,656 |
| Parking Facilities |
$190,100 |
| Setoff Debt Program |
$0 |
| Transfers from Other Funds |
$150,000 |
|
Prior Year Fund Balance |
$45,487 |
|
Total |
$10,882,800 |
|
                 |
General Fund
Expenditures by Department
|
Department |
Budgeted
Amount |
|
City Council |
$113,532 |
| City Manager |
$458,149 |
| Finance |
$537,976 |
| Court and Legal |
$329,268 |
| Planning |
$795,691 |
| Police |
$3,300,364 |
| SRO Grant Officer |
$0 |
| SRO Officer |
$182,845 |
| Court Assessments |
$350,000 |
| Fire |
$1,822,625 |
| Port Royal Fire |
$480,255 |
| Victims Rights |
$53,698 |
| Public Works Director |
$240,964 |
| Streets |
$379,589 |
| Sanitation |
$640,966 |
| Traffic Control/Building
Maintenance |
$179,377 |
| Maintenance Facility |
$82,874 |
| Street Lighting |
$68,500 |
| Information Technology |
$206,885 |
| Non-Departmental |
$421,280 |
|
Debt Service |
$237,962 |
|
Total |
$10,882,800 |
|
|
|
Parks and Tourism
Revenue by Category
|
Description |
Budgeted
Amount |
|
Temporary ABC Permits |
$73,000 |
| Hospitality Fees |
$1,200,000 |
| Local Accommodations Fees |
$335,000 |
| Transfer from TIF |
$197,128 |
| PARD Grant--Pigeon Point |
$9,299 |
| Tour Guide Testing Fees |
$200 |
| Carriage Rotation Fees |
$20,000 |
| Interest on Investments |
$10,000 |
|
Appropriated Fund Balance |
$18,972 |
|
Total |
$1,863,599 |
|
| |
Parks and Tourism
Expenditures by Department
|
Department |
Budgeted
Amount |
| Police |
$257,739 |
| Fire |
$188,520 |
| Streets and Parks |
$195,700 |
| Marina |
$14,000 |
| Parks and Trees |
$575,709 |
| Non-Departmental |
$295,190 |
| Debt Service |
$336,741 |
| Interfund Transfers |
$0 |
|
Capital Outlay |
$0 |
|
Total |
$1,863,599 |
|
| |
| |
| |