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
Text Box: Fines
6%
Text Box: Garbage Fees
5.9%
Text Box: Leases
1.6%
Text Box: Other
4.3%
Text Box: Franchise Fees
13.7&
Text Box: Intergovernmental/ Other Agencies
10.4%
Text Box: Business Licenses/ Permits
27.8%
Text Box: Taxes
30.3%
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
Text Box: Community Development
7%
Text Box: Public Works
15%
Text Box: Debt Service
2%
Text Box: Administration
16%
Text Box: Public Safety and Justice
60%
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