HomeMy WebLinkAboutOrdinance 1988-025 Adopts Budgets FY 1988-89ORDINANCE NO.25-88
AN ORDINANCE OF THE VILLAGE OF NORTH PALM BEACH, FLORIDA, ADOPTING
BUDGETS FOR THE FISCAL YEAR OCTOBER 1, 1988, TO SEPTEMBER 30, 1989, BOTH
INCLUSIVE, FOR THE VILLAGE OF NORTH. PALM BEACH GENERAL FUND, INCLJDIN3 DEBT
RETIREMENT, AND FOR THE NORTH PALM BEACH COUNTRY CLUB REVENUE FUND; AND
REPEALING ALL ORDINANCES IN CONFLICT WITH THIS ORDINANCE.
BE IT ORDAINED BY THE VILLAGE COUNCIL OF NORTH PALM BEACH, FLORIDA:
Section 1. That for the fiscal year ending September 30, 1989,
revenues for the General Fund of the Village are anticipated as set forth on
Exhibit A attached hereto entitled "Village of North Palm Beach, summary Revenue
and Expenditures, General Fund - Budget Year 1989," and by referenoe made a
part hereof.
Section 2. That for the fiscal year ending September 30, 1989, the
appropriations for the General Fund are hereby set forth on Exhibit B attached
hereto as "Village of North Palm Beach, Proposed General Fund, Expenditures
Budget Year 1989," and by reference made a part hereof.
Section 3. That for the fiscal year ending September 30, 1989, income
for the North Palm Beach Country Club Revenue Fund is anticipated as set forth
on Exhibit C attached hereto entitled "Village of North Palm Beach, Summary
Revenue and Expenditures, Country Club - Budget Year 1989," and by reference
made a part hereof.
Section 4. That for the fiscal year ending September 30, 1989,
expenses for the North Palm Beach Country Club Revenue Fund are anticipated as
set forth on Exhibit D attached hereto entitled "Village of North Palm Beach,
Proposed Country Club Expenditures - Budget Year 1989", and by reference made a
part hereof.
Section 5. The Following budget transfer regulations shall apply:
5.01 - Appropriations shall not be transferred in amounts of
$1,000 or more without the approval of the Village
Council.
5.02 - Appropriations of $999.99 or less shall not be
transferred without the approval of the Village
Manager; however, nothing herein is intended to permit
the Village Manager to violate the intent of the
approved budget.
Section 6. All Ordinances or parts of Ordinances in conflict with the
provisions of this Ordinance are hereby repealed.
Section 7. This Ordinance shall take effect immediately upon
passage.
PLACED ON PUBLIC HEARING THIS 6TH DAY OF SEPTEMBER , 1988.
AND THIS 22nd DAY OF SEPTEMBER , 1988.
PLACED ON FIRST READING THIS 8th DAY OF SEPTFMRFR , 1988.
PLACED ON SECOND, FINAL READING AND PASSED THIS 22ND DAY OF SEPTEMBER
, 1988.
ATTEST:
Village Clerk
1
ett-yb'
TOR
w
co
CC
1-
0 1- co W
a `+ al
.c. Z C•. ..40
w c0 a
E a 0 O.
JXZ..+
C W 0
L.CC
u L a
Z JW
I- W a Y
aO CC
O Z W t-
Z W Z W
U. W O C. f- W
O LC 0 C) I -
a m M
W r a
O CC 0
as a
J E
J E
F,
.W
a
Z
W
REVENUES
0 N 000.0
00 t-0OOm
O CO O 0 0 N
00-.do300
f- d o 0' 4) .4 0
41 N0 .+ 41
0 ..
ChC9000CCICOrq '0
04) 0 O O .++0
O O 0 M 0 0 0
.0 .+ • 0 .4 C CU N
4-I 41 1D 0' 1) C .D
M N0' N
M
6,079,610
5,877,179
5,744,689
5,067,594
LLI
O
Z
w
? W
W 0' O
CC W Z
N- J 0 a a I
C X• WI-W
[C
w W 0 W
O. EN Ii0
x CCCCO W
u'CCOO W 0
U 7 4 LL a W
W O(N>)J?
NZ ZoO01 W CC J
W W W CC W U I a
XUF.cZNZ 1+
- 4.
EXPENDITURES
xxxxxx
N N N M .4 CO
n dw N.+O
• .I M M
4) 0000
N 41 0 0 M
▪ v 410. VIO
Ch r) a r:
QM.y.4 c0
.D O .+ It7 N .1
.+N
N O 0 GO .4 m
N + P N N N
MM q CU NU
0 CO D
• N
CO QO ADO.
N CO N 0 N N
CO C.4 a) 1-1 C-
0M•40• a.D
NO 0 Y NM .i
.4.)
x
0
N
6,079,610
O
V)
4,899,631
1-
W 0
E 0WF-
Z WUZ
K )-U I+W
W I-F.>E
? WDCCW
0 a W N cc
N N h N
R U U OWC CC D ,0
W J J N 1. 4-1 W a
Z a a .. CO 0 1.
W DDWWW 0
Oa a Jn CC -
W
0
7
J 0
UW
2p
M -j
0
Z 1-1
O 0
M N
Z 2
wW
1- )-
tl tl
J J
00
00
as
I i
CO 0'
Co
C`
N
t
N
J
a
6-
0 W
Z U
Y
K
K w
W CO
0
w
00
O
Z
J
a
a
a
a
W
OPERATING
PERSONNEL
EXPENDITURES
GENERAL GOVERNMENT
n N 0 0 CO m 0
.M NNN (NCO
M •
v p n N N v
NN0V-40
.. M
CO CV
CO m CO Om
M N .4 O
1 .- V
P P 0 0 CO 0
N N N M 0 CO P
0 .. N 0 N N .0
N.+O V
w
O .400000
✓ 00N
0 0 M 0
• N n CO
..4
J
W
W
O
JK W£W
I-)0 x. aowi
za woo>
Z W Y K
0 a J I- W W
U £ O a 0
U
W W W W W Z
O 00001.4a
aczacZK
JJcJJZW
J JZJJ-Z
J W
» LL 776C0
CO
0
0
0
M
DIVISION TOTAL
PUBLIC SAFETY
W
U
H
CC
K
W
y
J
Zo
1-1
-w W
WE
WU
K Z
W a W
MWK
OE
CS a U. w
1,916,753
O
0 v .. V N O N
0004DW m Om CU
NV+
om onroa E
0 0 M CO N N
N +O.0.4N
N
CO CD CD 1.9 VI III
CO c m 00 CD
+ N..O.r
N .4 ...4 N
V1
N
0
N
DIVISION TOTAL
PUBLIC SERVICES
▪ V V 0 n
0 Pm 0NN
V NMOPO
M O er 0).
N a0M
M
i
w
N
Pp
MOn MCI .4
00PNN.4 O
07.4O..+N0
.D O 14V 0 P M
N 0 0 N P V
N .. v N +
w
.0
ZZ
wa W
EZ WU
OW UZ
CC
Z G Z U
W• ZWZ
FL) CC w/-a
..c rZz
1W-
U M N WWOCEZ
1- F- w a
w J a ~ E
W UZ CSIC
OaaYwa
a LLNN0a
H
DIVISION TOTAL
LEISURE SERVICES
n CO CD Nm.Oa W N
O M N M .4 N
m P Min CO N
N N .+ n
VOON
MOPO
CO 0 N 0 N
P-+MMP
MP Mf
MVOOCD
0 0J 00 0
. my ai .4 V V 0
N .4
O
n
d
a
0
NN
n
N
P
0
N
V
DIVISION TOTAL
EXHIBIT
1r
O
0 • m
U
w• aa
L Z a
EY
J
¢ J .-
u a w
co
I W a
Z7
WL
0 0
01
Z w
aW
• W CC
O 7
0
Or
w•
000
CC CC Z
J a 'W
J a
.4 X
> W
CO
M
Z
X
w
J
a
✓
U
OPERATING
PERSONNEL
EXPENDITURES
DEBT RETIREMENT
4»
0
.4
0
0
45
0
n
TERM DEBT
0
0
J
0
.4
49
0
M
DIVISION TOTAL
CO 0
CO
•
111
0
.1
h
w
CO
N
n
CO
0
CO
d
4l
w
0
M
n
H
W
CC
N• IL
ZW J
H W a
2 r
. W O
z 1-
0
.
✓
O 0
00
U
J W
o
Z W
0 0
O W
Utt
DIVISION
6,079,610
0
0
In
1`)
ro
GRAND TOTALS
M
0
xH
EXHIBIT C
T. oz
C W 73
2 Z 0
W 0
U.
W
CC nr
W Q N
0Y Y 0❑
a CZ 0'0
J a r a
JEZ
.+E 0
D. 0
co o
11-Aug-CO,
2,127,554
1,378,927
0.
L)
N
N
1,858,284
TOTAL COUNTRY CLUB
EXPENDITURES
❑ ❑
Z Z
> 0
•
4 4
Z Z
W W
x0 CU xxxxxx
<Nm00mMNNmN
rrII OM.
Z Z I
sCO
rr
MR OOOEM.D Co 00 Y
a) V.• 0i ol 0.O0 Wmm N
Mom 00ac.0CD NN CV
4) N RI .D .. 000IsO
NNm NM al 0 N0
NOP .4.a 4
0.1003 N0) 0.+..4)f...4
co CCD O..O 0 ?' 0< N 0 .0
al 0 .i
ON f^ VI M C.D 0O0I•]
CO N N.+ 0 00000
Co. < in O .< 0) O 10 V1 .0
0.0 0010 6' N ..40O
14) .a ..
W W
0 0
0 a O
O „ 0 U
w w CJJ NWCCODW
E H O Op Z W H 0 a W CC
W O44 W m .0i y0 y
Ws..-1 r tl Z 0 0 r W
oo t00 arZ WffLL
O N W a 0 0
4 L. 0
_I -I
00
0 0
N
1,218,424
1,893,643
GRAND TOTALS
0
m
0
160,503.00
0
lJ
Cr. 0
00
Cc,- O
O
01
Ei rz
C. r
CC Cr- 0 W
— Y S O
-1 P 0
E U — .. 0
a,
cc 0
!
1 Z 0
z 0 1
O (.
z C0
a 1 0
W
ON 0 NN—
W a w m w
IF n
00 0 -c=
Q iz Z Q
J 0. 0
X
J -C
11-Auq-00
O
Zz
0.v. W U.V_ CO lM000CO N
0v.y22N40..f.O O
J W
NNNOO'OV 0.4
M m O 0 0 ~•� N .Ni
• F
ti
4 W
CO 00
Z z
f
4] N N .D .4 CD CO N 1'.O CO
4 N NN V N 1- 0 N 0
'N a101 n1.0 N.0 .40
(n.DN ON NCUN0Ch
NV'] 0.9 N V Cr, NN
N NNN t7O•1.+ N N O..
E C.+0coNO.a(J0 0
fU 0 N•.O N. 71 P wO .s
'Cr.O M.40m N..NNN Ch N v .4..
CO CU 0 re1110 ]0 CO
0• V0N 0
O..ri0)000 m
OP I .0 N 4] .0 1,7 .0 1- N 0
0-00 Cr, N ON.4N CO
M .4 ..
w
0
Z
Q V1 l0
Z wz0 2
41 F 10 Q Ow? U�
Z O-1— K!-O W wi.(0
w 0 K N W Q C 0 0 0
QZQJZO00O«
ENUOZ WI- QWO
WO
O S 0 0 W f0 Z W
W Lc-0 W N
W 4 W r 0 0 cc
N J J I- 0N 1—IC
00000 OESH Wf0
0Q0 Ct J
0
4 J U
W U
J
0
2,127,554
1,210,424
GRAND TOTALS
1
Per review of Index of Ordinances conducted 12/1/95:
According to earlier index, research shows that Ordinance 28-88 was removed from files as an invalid
ordinance - not advertised
1
1