Currituck County ABC
Board Budget Notice

As required by NC G.S. 18B-702, a balanced budget has been prepared and presented to  the Currituck County ABC Board, the Currituck County Board of Commissioners and the NC ABC Commission. A copy of this budget is available for review in the ABC Board  office, located at 6420 Caratoke Highway, Grandy, North Carolina 27939, Monday through Friday, 9:00 a.m. to 5:00 p.m.

A Public Hearing pertaining to this budget will be held on Thursday, June 17, 2021 at 9:00 a.m., at the

Currituck County ABC Board Office
6420 Caratoke Highway
Grandy, North Carolina 27939.

BUDGET MESSAGE
CURRITUCK COUNTY ABC BOARD
FY 2021-2022

A budget consisting of projected revenues from sales, balanced against projected taxes based on those revenues, operating expenses and distributions has been prepared as  required by NC GS 18-702.

Budget reflects salaries/wages for the following employees:

  1. 8 Full-time permanent/salaried 2-Moyock 2-Grandy 2-Corolla 2-Admin
  2. 3 Part-time hourly 2-Moyock 1-Grandy
  3. 3 Full-time seasonal/hourly Corolla store

The Board has plans for a larger, more efficient store in Corolla to meet the demands of the growing tourism. At this time, the Board, will maintain their current agreement with local government subject to change as the project moves forward.

Due to Covid-19 and some other circumstance beyond our control there have been some delays in the building of the new store in Corolla in fiscal year 2020-2021, however the plan is the same, the board is in an agreement with the county to open a new store in Corolla.  The building which the county will own and should be completed with their part in the spring, we hope to have our part completed by end of summer. This will allow more efficient store operations to meet the demands of the growing tourism and mixed beverage outlets. Also, our Moyock location is growing in sales due to all the neighborhoods and growing populations.

Proposed Budget Document
Fiscal Year 2021-2022

The following budget  establishing revenues and setting expense appropriations is hereby adopted and effective July 1, 2021, through June 30, 2022.

Section 1.  Estimated Revenues.  It is estimated that the revenues listed below will be available during the fiscal year beginning July 1, 2021 and ending June 30, 2022 to meet the operational and functional appropriations as set forth in Section 2, in accordance with the chart of accounts prescribed by the state ABC Commission.

Estimated Revenues:

Sales
Other Income
Total
$7,800,000
$500
$7,800,500

Section 2. Appropriations.  The following expenses are hereby appropriated for fiscal year 2021 – 2022 and are funded by the revenues made available through Section 1, herein.

Appropriations:
Taxes Based on Revenue
$2,300,000
Cost of Goods Sold
$4,000,000

 

Operating Expenses

Salaries & Wages
Board Member Per Diem
Utilities/Security
Cash Over/Short
Rent
Repairs & Maintenance
Insurance – General & Bonds
Store/Office Supplies
Travel
Professional Fees
Credit Card Fees
Vehicle
Contingencies

Total

Store(s)

$425,000

$41,000
$1,000
$15,000
$45,000
$25,000
$20,000

$130,000
$13,000

Admin.

$165,000
$9,000
$6,000

$5,000
$5,000
$10,000
$2,000
$40,000

$2,000
$18,000

Warehouse

Law Enf.

Total

$590,000
$9,000
$47,000
$1,000
$15,000
$50,000
$30,000
$30,000
$2,000
$40,000
$130,000
$15,000
$18,000

$977,000

Capital Outlay:
New Store

Debt Proceeds

Debt Service/Lease:
(define)

Total Estimated Expenses

Distributions:
County/Municipal
Law Enforcement
Alcohol Education & Rehab.
Other Distributions
Total Distributions

Working Capital Retained

Total Expense, Distribution & Reserve

Store(s)

$715,000

Admin.

$262,000

Warehouse

$0

Law Enf.

$0

Total

$175,000

$0

$175,000

$0

$7,452,000

$250,500
$53,000
$45,000

$348,500

$0

$7,800,500

Section 3.  Copies of this Budget Document shall be furnished to the [appointing authority], the state ABC Commission, and to the Budget Officer and Finance Officer to be kept on file by them for their direction in the disbursement of funds.