HomeMy WebLinkAboutOrd 1993-22 Adopts Budgets FY 1993-941
ORDINANCE 22-93
AN ORDINANCE OF THE VILLAGE OF NORTH PALM BEACH, FLORIDA, ADOPTING
BUDGETS FOR THE FISCAL YEAR OCTOBER 1, 1993, TO SEPTEMBER 30, 1994,
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,
1994, 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 1994," and by reference made a part hereof.
Section 2. That for the fiscalyear ending September 30,
1994, the appropriations for the General Fund are hereby set forth
on Exhibit. B attached hereto as "Village of North Palm Beach,
General Fund, Expenditures Budget Year 1994," and by reference made
a part hereof.
Section 3. That for the fiscal year ending September 30,
1994, income for the North Palm Beach Country Club Revenue Fund is
anticipated as set forth on Exhibit C attached hereto entitled
North Palm Beach Country Club Summary of Revenue and Expenses, -
Budget Year 1994," and by reference made a part hereof.
Section 4. That for the fiscal year ending September 30,
1994, 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, Country Club Expenses - Budget Year
1994," 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conflict with the provisions of this Ordinance are hereby repealed.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 14TH DAY OF SEPTEMBER, 1993
AND THIS 23RD DAY OF SEPTEMBER, 1993.
PLACED ON FIRST READING THIS 14TH DAY OF SEPTEMBER, 1993.
PLACED ON SECOND, FINAL READING AND PASSED THIS 23RD DAY OF
SEPTEMBER, 1993.
Village. Clerk
2
Mayor
/22, 0
r
1-4
LIJ
1
o< 0)
0 cc a) cri q
u_
0%
1-* .--( E-4
<
CC g ZCI <Y.,
ei
< 111 LU
III 11 ›-
03 111
2 0 0 VI F-1 A
— 1 CI a' 4.1 41
4 ui n 4 0 C4
i z 0 co
cri— >LU Z
0 LLI n gl, rxi
z CC LI- (:7 34
oiL CI- cc< E g
< w
Ill 2 z
09 0 E.
...4 p
5 -‹
c, 0,0 ON 0
M M 0 r•-•
VI 0 0. N
N S o
t- c, cr, rt1
N 00 N
00
.0 0. N Z:Z1 Ln m
t--7 t•-: a %O.* ci" 6 ."4.,
NI- 0 0, ON 0, M
V M 00 .-1 ....0
e.-1
16
0 v's N 0 ,
c7•3 (.4 • ,i- '.0 GO 0
Os oo 0 t--. sr, tn
psi 6 oO Nt:' -, ci 0
1.
4,1
tr.! N co ,-. •-• •..4
-4- ,--1
t-- st1 N 0 vl I-- C. V:,
c0 N 00 ,:t• C.- 01 0 0
e-,00. 00_ .--i -n' C; ---.
sn
sO N;:7„. 80. `'` t-- o cri
rst --, rn t--
to"
t-- 0/1 ol 0 1/1 t-- 0 10
co (--1 res •-:1- t-- cr,. 0
oo o N N N 0 • 0
,. (5 oo. .47 ac,C.' k .-1
N sr) N as ON r'•• 0
10 csi ON •••-• ..-1 cn t---
v5
N t- 0
•••••• oo 00
c, oo 0 v:3
ci ci a ci in o''
oo r•-• N C("1 C••• 'cc
0
,t17 ON
Ilic
. •
cs1 t-- N 0 st • as co •-• N N ;-.
O 0ON 00 0% 1:C‘4
N 0 .--.
tri N a N in' 4 est
•;17 --,
•••••1
••••1
1/46
4)
0
0
4) 4>
> 0
o CA 14
.. >
1• -Atsg
cka./ g ▪ • cn 0
t.• 4.
r. s. c) °
CD ki c) c) 09 09
C CA • CA
CD 0 s24) O a) c'• mj A
> 0 04 co CA 8
C'
• .. • 0 .. 0
x CC as
a E--( I..1 ..4 C.) i.T..i Z h•
Expenditures:
..-. c, in 0 VI
I-- 0 t-1 sr) kr1 0 0
V.
-. a: •q• a 47 a r.:.
00 c•-•1 t••••• cr) ,--,
a c-4 co
so.
rn 0 00 NO 1f1 0
cn N C> NO srs 0
t--- 0_ 0
s5 C•is ON 01▪ - 4 Iii
NO 10 Cs] ON 0,
CO GI ,....,c. <1.
• a
NO VI N 0 sn
t--snoscnNas
41 .711 ;T 8 issc
.0 t--
(.4.
00
0)
Cr
10
r--
cr)
0
(258,123) (1,096,800)
V:, 0
sO ON .... •-• CI ON 0
.....
11"-: ON 141 M On
cn tri NI: C; 8 „ntX;* -4
re)"
woo -4-t- cl t--w - N
a a In
v5
NO N 0 M 0 0
10 0) NO 0 CV
Cr, 0 Cn
• ,0 a
C',1 0 0
00 N
c.f
17, Cs7 •-• .4. CO Cs1 tIZ
v's srl oo 0, CD 'ZI- m In
c:, •d• v.: o-1 co ci
oi a: 00 00o; , ,:t. t•-•
6 ....7
N N - as 01
a N. ON .....•
Iis.'
;Eh" sz, t-- vs Os 00
V• sr> N co
oo -ct• csa N t•-•
o;* sej osi
*tt• r tt) 1/40 co
(---'0—— Cn
csi 8
General Government
Leisure Services
Debt Retirement
Revenues less Expenditures:
1
H
H
rzl
O
a
d Or+N-4N0
00 N
t to O VI kO O VD ON CO GA kn 0 'flO
O O O 1711
0 0
M OMco M
.- kO hkOoo O
O, 0 dQ0000000 O
0 . r%p O: �M"t
W i ko N N -+ - a' N
lL CC U
n
F-
d'
<ZC
,-
W W
m Q. < .r1O"ztu7000 t'�O Ord d n N0. 0000 C 00O �N O 00 pQ 8M�
ui g e4 0 cn0 CV MO0M0 00 4000t- t-oco 0 �0 viMv�oo. 00 0 ro N
Q Q %' oot�Mo0rnt o M MOQ, tr1 Oft [ N[-vi .0.7. Nth N in O N N
Q. Z N N N kOMoo M �M Vt N 00�.-+‘O `�� Lfl n •- 0 �oo N N
P
O a 0
Z W m
OkOvOh0OO t- �o0cn c�1�r�`-'O O O �O �^+ 0 M M t�
ez
O ( a 00 bb N m •-a r` M h 'O 'r C' 00 2n o� O N N o0 00 r-
O.-4�-+co N Vn'0t. 0% 00•0.0d�NN N. kO[• M N N O 0
ui M M N O 00 dt rr o0 00 <r O o0 00 0, N
0 o rt 40 C N v� et a< 00 00 .-+ on N o0 00 O oo CACC O O�
0j .-+"cr.— .-+ ' 1o'--4N 0 NNtnN'-—
+ k4 MI d N N 00
J a
>'
O
0
O
O
ten In
in
vz)kO
-,:t -
ON ON
co o
o
co V V3 �-+ U
v) g y� C U g 0 8 0..+ 4
„.0
E .,,,,),
> •5 04 °� O o ice.ci' p Po 0
1 a) .� c7 63 cd 'E . .5 a>
U �va co
oW k.
ZUR� > a t/, o v DvU a H
PE°i
a) as 4) a> a>tt• C.) is aV :,t .52 . 0D
y w C�7>">w»7. wt7 a°ww r w 00 gaav) A, goo C7
Percent of Total Budget:
00
a` U
0
0\
01
W ••0
CO
?z• �
U W
a
c
1—
Z Z
O • a
O CO
= W
W W
m W
• CC
' LL
a.
cc C<
BUDGET YEAR 1994
0\
O\
pQ
O N O O to O O t- Oi
Cr) OVOV) O O tn_ .+
V') O -+ M O N N
N OM\ ON\ V') M
t� • \O �-+ M
N
\0 O M co M co V) O N O
M N N N N t--S \0 O O O
N to O\ to \0 v: O\ oo N N d O
O\
\o -� \D V) O; N d" M to t- N O
0 'Mi \O cos .M-� 'VI"N 1 N 00— M
O
O t` O O to O O O N C.-\ d N N OM Oo to O t- tO O\ ; N
'-+ M O \0 to 0 0 0 \0 �h N V) N� 'O\ 00 N 0 0 0 O
�t to O '--. O\ t` O to N as O to 0o M O t ^ '--. N .7 O 'O ; d▪ ^
0o In O 'mot N \O to O O\ O N \O O '--. d^ to O: — to t- O d' j V)
M t- t-- N O\ oo d• t'M 1/40 O\ N M N '-+ v) d• \0 CM N 00 d• 00 '-•,
n VD '--I d• N t, -4 ,-.1 .--4 .-1 d' N .--1 ,-, .--1 V)
N N
In M O O oo tr)N O ,-4 N d' V) N O\ tq d' d'' d 00 O 00 to ,-.1
- Fs
'n d' O O to O `Zr M d• O N %
N 0\ M O 00 O M CO
V? O O to N d^ d' M to N '--+ \O \0 0 0 0 O� to N 10
0o t� O OS - oo" Vi O 0\ v5 t` d 0\ \D O to d Vi - [-- N 0
en '� 0 10 0 is V) 0 N N O, 00
� , i 00 D\ dCr) Cr/00 '0-— ,, .--1 '--4 N .-, '-, v-, O N
.-I N
mE-, • a O M 0 0 0 to O '� 0 00 '- 4 N 0 N N M- M O O '-- O\ Q
N 0 0 00 N O d' '0 00 N to d N 0\ N M '-� 0 00 d \0 g
.tea M NI'O d' N 'd' •-t to 00 N to t to 00 to N to N
• r oo to O •
�t O vO vO Ot to M t� M -+ '•-4 Vi N oo to ' -4 N Q
M t� t� 01 O) to VD 00 �t M �O '- i s 00 N '� N '-+ V0 t� •-
(11 � N N
N N o t` O N N O CO 0 d N N to O N CO) 10 d O\
O\ � N \0 \0 rn M v7 d D\ d Q\ M 01 01 00 O\ — IO\ 00 N N
O\ 00 N N ' + N 0 •-+ N 00 '--, 10 00 '--4 l ^ 00 to m O 00 M
"" Cr;' try \D .--i d '-4 M \O N . O� M N O N 0\ O CO' N 00 0o d"
t� to V) 01 00 0\ tr N d' d M N 0 N ON In
U N t0 '-1 00 \0 .-+ ..-4 ' ,-+ .-+ r, N i
M V) d O 10 M O d• to '0 N 4\ N to o0 d d V' 00 O\ O\ •'+
t/'f d' to d' '� d' M d' N O\ O N 00
N 574 01,'try 00\^ 000 0 00 O '- t l ^ m t� O a\ 00 N \0 00 M
_ '� t� c t� N Nt N N Ki \O 00
E+ ▪ O O M ao dyN- N N d �O\-
s N00
a)
U
p
al
o
co
a)
p -c)
0.0y •c'E's CA
cd N 03 p
0s-1 p a) s-, O i-r
c1 U .o cq�1 U v# U .. , 03
a) 4-, E •>. 4-, p ,-, -0 Ci '73 R. 4., 4.; 4. •; �+" -p 0 ,moo
C.,,AC7E-4a44 A
1g E-i W 00C.AHa44<4U
U
N ~ 00
VI
Revenues over (under) Expenses
1
X
ti
O
H
q
H�
c
w En
0 Z o w
EW ZOA
O 2 z
lL ¢ O 0VI 0 O O O N O 00 O O O O in b
a. N V^ cn
O O In
O WW p, c. - [� 1/40OS cV
Q <C N
W i- U
Cn m
-I W <
a W rn M o 0 0 0 0 0 0\
2 Q- j 4 N t 0o cN 00 t� O M in o CD �t
x Cr) 'I' V7 •--4 N �O •--� t w N N O .-�1
CC W 0 C 4 qo 4r 4 N — vi t` in ^�
O COD gi N N b - M in N - VD N N 00ON
Z J coa
O 0 O
W CC
Q sC 0. N 0\ ▪ C\ 00HN - N O O V
J Q Z M M ▪ 00 t • ‹O M O O O ^-(
(� •-+ cri d oo --� M �O06
a M O �t �O �O N �O d
a '-'
EXPENSES
Golf Course Maintenance
Food & Beverage
Debt Service
00
00
N
Percent of Total Budget
N .
oo