HomeMy WebLinkAbout1990-33 Adopts Budgets FY 1990-91ORDINANCE NO. 33-90
AN ORDINANCE OF THE VILLAGE OF NORTH PALM BEACH, FLORIDA,
ADOPTING BUDGETS FOR THE FISCAL YEAR OCTOBER 1, 1990, TO SEPTEMBER
30, 1991, BOTH INCLUSIVE, FOR THE VILLAGE OF NORTH PALM BEACH
GENERAL FUND, INCLUDING 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, 1991, 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 1991," and by reference made a part
hereof.
section 2.
That for the fiscal year ending September
30, 1991, 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 1991," and by
reference made a part hereof.
Section 3. That for the fiscal year ending September
30, 1991, 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 1991," and by reference made a part
hereof.
Section 4.
That for the fiscal year ending September
30, 1991, 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 1991, 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conflict with the provisions of this Ordinance are hereby repealed.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 13TH DAY OF SEPTEMBER, 1990.
AND THIS 27TH DAY OF SEPTEMBER, 1990.
PLACED ON FIRST READING THIS 13TH DAY OF SEPTEMBER, 1990.
PLACED ON SECOND, FINAL READING AND PASSED THIS 27TH DAY OF
SEPTEMBER, 1990.
ATTEST:
Village Clerk
MAYOR
-2-
1-4
01
W •• w •v .v WN
-NN Na NCO
M 000 a.)0p
•' .] 0O ul O O N N
O Z O O M M O 00010,10N O
.1 H
w NM U OO NOWO
. -1 N O M . 1 a
a H.
- F
..00000M
N O V1 N O .D
- 0 a M OP In M
-4IOi ur)M000
M NO.+ .+d
•
a . .
OLOOHOOQ
Col
h P 000N N NW
•+ 4
0N N.IN H
"""•���KKiiii a .I
q N
m
PEE
w�
ry00Nppp
0 WOMM 4.5
�VO�pp1N)D
C4 CO
• NO3.00
[� O NN.IN .Id
O Hn r 0000)0.1 N CO
tCOVVI'ea
co �a N N ri Cy .-I N
a .I
NE OJ OO)Od.0u1N
u„ul•+M.DM.O
q N O M N N r
O. N0 N H N
M .I
0.4 MMU)0)U1a0p.
00.E N co co.O d rco
• O. 3 CO 0 0 Ol O)
't u0) 00 •riri Nr
•
M .i
r
0i
0
N
•
•
.-1
4-1
0
a
0.
0
•
0
V
M
N
N
0
0
M
N
N ' 0 1.1 N N OI
NO NMN),I
•4040.-I0 •-1
INIM
N 00 0 M O t n
pOdOpOa 00
0000i000
N N
N 01'.4 p0p0000
00•INO.d 0
0TONCO0)
)•+r0.00
COM 0 0 .1 a
0 0) d •+ 0) 01
O..-1 O] 000
Oct V00
0 0) N VI u) 0)
INSMM W N •-
N
N M ici
11) O
WNNWori
N NOh.r-1-IM
N N
OOMOON
Nr 00..010p0
NMd0000
w 0 .Nt .O r b
r.Id r •i N
N N
0000001
p 0Nd.-1M
In N t0 N M .-I
000000
0) N d N N N
1D03 •+r.•..
aM OIM
I~!fLLl10.0ri
w pmmo M N OO .-1 0.
MMONN
N 1prowN
01 •1N
:•
Uf.i Nd O 0 0
.ul+ V. Nd O N.D
CO .D M DJ N O CO
M CO r d N 0
0000000
pH� 0•
4 .v
0
OP
0
0
0
•
.i
N
✓ 01N CO UOl rpp 01d'011D
CO V• a a° W• N• CO1Ill•.-1t•N• ail
lUp)0 P.•
O9.i 0 N001
N N CO N N N CO 0 •-1 N
.-I N
O
CO
ti
N
000000
8 .O.
N d N N r
N 1D0 .O-▪ 1 CO Nr,drr.
M W NN7ndb V O O. p
...I N en re
CO N
M N
.i
r
.i e1 an 01 d .D
r O03 r .00
01d'1d d N
00O WN.IN
111 W vi d .4 1D
N1.1 h N."1K
N
o • N
01
N 1
N
•
01
•
r lno
✓ N 0
✓ an
W
R o�
0
03
In
N
N
N
0
ti
n
N
a
N
0
0
O
0
0
0
•
00
b
ti
0
0
0
0 M
s
N 0 0
00i
am0
..
0
N
000
O 0 0
0
0
0 0 0
0
N
rm
N0 N
N
b
0
2
M
N
..•
0
I()
0
ry
0
8
PA
88, g
M
It,
.'. xN n.
N M d 0: O: r
N N O N 1. CO
Z • W W •
H ..O 01 N
I 0 N 1
.-1 a V` Y) O o It O 0
0 4 III d 0 0 01 0
Cr, 2 N CO 0 H 0 I! 1
.4 H
W 0, 001 V. H rn
03 IN r CO 0
'0
•D CO H
H 3
W
Q. H
e+>
0000 00C 0
0.+0000
N Cn 0 03 r1 in
r r CO 01 r 10
0 O1 01 v) r r
r v) .+
c 0 In 0 o O o 0 0
0 W .+ 10 0 1/40
m F N r 0 0
H 4
W CO N0 d
H N 1+1 N r
u .0 in .-I
2 0 a H
U W P F
4 rn.+ Z
CO 4
m0a
a 4
XXW
a CO •,.• 0 E. 0 N 0 0 N 0
4 CO W W 10 00 0 01
W W F 01 CD .+OO O'1
W H 0 H
2 W 0 0> 0 0 01 In
E. ts 0 0) W d 0 en 0
C 2. 0 C .p In .-1
oWm
2 > i
W 01
W P: 0
0 a
>• u
0
0
c040^ N a NdN N 0
•-17 E.
00 a, N.+ - 03 o
a
H In 0 U .D COO .0 0
0 4 CO 01 r in 0
U rn O1 .+ N
.-1
CO a .D O N 10 0
CO < 0 N D` H
01 0 N 0 N 10
•-+ F
U I n r W d
4 00 N N
0 N N
REVENUES
h
W W
W030 0
0)W Z z
00 H 4 0 W
0 X Ct Ha>
uaOZOiX
WZWa
•
.W.1 S>F U
O W H to
0 X 0 H
0 S
BANK LOAN
N
CO
CO
CO
)
N N .. N ry
.D 000 0 CO
N d r 0 0 0
Y W ry N 0)N
CO r1 rl I N
N O W 01 01 01 .O 0 CO N CO N W 0
0 In00r0l00a100' HO.
0 01 d V) N en a r V1 0) N r O
N .p N.DH CO C •-I Gd 10r Yt
N N to) r N d N N 1.1 r
0? .0 r1 •-1 •-1 •-1 •-1 N •-1
•
•-I
1,676,468
1,359,035
1,379,560
2,209,461
N
Y)
•
N
•
N
a
0
0
F
EXPENSES
N rn el 0 01 d 0•-•I 1 1 0 N n
0 CO 010.DN0el 0)' N
Nr 0• H CO r NN N r.O
001d .. 0or r 0 r .Gr0
0)N N.001*NJ NN N01 N
1l1 .-1 .-1 .-1 •.4 •-1 N r+
0
.4 0 H VI 0 r) or H 0
N1.1r05 N.r r O1 CO o)
r 0)O)N N1D Od rr O1
W.+CO c0 NN000101 O1
r .+H N 00•-Id
.-I H .1 •-1
vi 0) 00 01 h 01 r o O N 0
r01r0 Hr0N0303
V) r CO 01 .0 0 0 d H N
r H 001 re M r 01 NO)
r H N N H 0 0 H d d
d rr rr .1 H N H
Od 010 00.001do
002 H .e10.0000.
r CO 0 0 0 0 r 03 H
ri Ol r.+r 00 01
0101 r N.•1HN
N .r H H
•-1 .D N 0
0110re)
d CON
r N 01
0ir a.
I.)
1,063,366
0.D01rr 0 0
0) 0 0rN
ti N u> CO
r NCO N 01
CO 0 N r
.1 rY
W
0
Z
4 0)
Z W Z 0
CO F NIW0 4MD 0
Z w F Z a F O W H m
H O0:4N Wet00U> W
4V)uaZwF" <aX V) oW
uz0mV) DIH03 13
03
CO Cu Cu Z W 0. H 0 0 N
CO
F �H 00,N2 ODC
0 0 O H 0 r S H W
0 0 0 40 0
w a
w u
a
0
a
GOLF COURSE RENOVATION
N _
N
CC
O1
CC
rl
r 0
N
v 0`
.0 CO
r
0 d
0)
r '0
•
'0 1`
m
01
1,379,560
2,061,958
0 O
0
01
a
0
O
283,482.00
CI a o CO 0 10 0 J .o 0 CO N CO N 00
r>; in a o r N 0 0 D. In 01 -'l l7
F F N a In Ol re) OI r In Cr N r 0
H 0 • •
CO E. ID • N • ID .+ CO 0 .+ • 0 'Cr • ID • r • N
H a N N M r N a N N M r
S M - - N eel el N 41
x
CO
CAPITAL
OPERATING
PERSONNEL
EXPENSES
o CO 0 0 0 0 0 0 0 0 0
o 0 0 0 0 0 0
10 N 0+ N ID 0 01
N • 01 • ti N • a • N N
N el
el
a a 0 0 In In 0 a 10 CO 0 0
a In 0 0 CO 0 0 r 1I1 01 0
0) O LA N a 01 r N N N 0
1n • r N • 0 CO • 0 H • In a • ID • N
N N CO 'l N ID r ID N
N
ID IO OI 01 0 - 0 a ID 0 0 N
0 a In r 111 0 N 01 eI
0• CO OI CO ID N CO a OI
O 10 N CT r ID V Ip 10
0) 00 a - a 0 N a CO
N
GOLF COURSE MAINTENANCE
GOLF SHOP
GOLF CARTS
DRIVING RANGE
H Z 0 0
z 0
w a
F
FOOD & BEVERAGE
ADMINISTRATION
CLUBHOUSE GROUNDS
INSURANCE
DEBT SERVICE
RESERVES
1,832,825
CO
ID
•
e.
0
1/40
D
1
•
N
0
0
N
•
0
N
01
co
a
0