Loading...
HomeMy WebLinkAbout1998-21 Adopts GF & CClub Budgets for FY 1998-99ORDINANCE 21-98 AN ORDINANCE OF THE VILLAGE OF NORTH PALM BEACH, FLORIDA, ADOPTING BUDGETS FOR THE FISCAL YEAR OCTOBER 1, 1998, TO SEPTEMBER 30, 1999, 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, 1999, 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 of Revenue and Expenditures, General Fund - Budget Year 1999", and by reference made a part hereof. Section 2. That for the fiscal year ending September 30, 1999, 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 1999", and by reference made a part hereof. Section 3. That for the fiscal year ending September 30, 1999, 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 1999", and by reference made a part hereof. Section 4. That for the fiscal year ending September 30, 1999, 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 1999", 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 over $2,500 without the approval of the Village Council. 5.02 - Appropriations of $2,500 or less shall not be transferred without the approval of the Village Manager; however, nothing herein is intended to permit the Village Manager to violate the intent of the approved budget. Section 6. All Ordinances or parts of Ordinances in conflict with the provisions of this Ordinance are hereby repealed. • • Section 7. This Ordinance shall take effect immediately upon passage. PLACED ON PUBLIC HEARING THIS loth DAY OF SEPTEMBER , 1998, AND THIS 22nd DAY OF SEPTEMBER , 1998. PLACED ON FIRST READING THIS loth DAY OF SEPTEMBER , 1998. PLACED ON SECOND, FINAL READING AND PASSED THIS 22nd DAY OF SEPTEMBER . 1998. ATTEST: Village Clerk co wec F 0 Z w a oo w Q co wN w .4z0) r a. > N�w cc o i OZF- W u' O -J 0 w a m Q ID - Z mow,^ > V) �a 2 CO < a 2 U. W W re et- n 0 V c:i h 9 O N „ v O R o - N , et et e wi n- n 1 n is etry n x V .co- — Q - Y O -. o - O - aXe C. V 0 V t- ea n - o f % O gq C 2 .v C x Of w 8 0 25 q" ' ",' n r- V V L 00 re- 0 x n ea n ^ ILI 0 - cr. U f.ct F o r. 0 q x x F r v V n r. r. N V V el x P. 0 - V a- x y te r -- v r' x V h r. , r. r .. N - x e. F N § 8 N d a el h ^ R n v v V n N P pfb N t5 J C. 'et e V. m r. < a — T - ' rry V O C.V O F V ea ao G o n fa - e n Y. 0 n N V = X n, a + O r O r' as r. — ri e+ n t4 Y N 7 �- v N 'o N r 0.V % Y a — . ea N c.. O x x c. cco o rp — x C. n x "%" O r. O le'F % ry v z%- F x Y n C n R p C. Cc.V% h< - - r - x x� z N ry T — N ..e - - ' c P YJ �._ ^ x ' h= H- .Cn .X. N v 6 h •ry NJ ev n ev N ^I m Q r C. 0 0 ry f. rNf l N 0 Cs r o' b O. F 0 CC r O V OE fv h a NO r. O C+ .n r. ea m > O n et N V a- n V V X x Y. x - ¢ CM r,i n EXPENDITURES: 0 U U 0 U °.2 U e: 0Z u Vi H u u .r'. u u = C Z .. U - N U R 0 > > " 0 0 O 0.c. ��_. 0 O N n N Y Revenues less Expenditures: = cn UM QD W CO 0 Z J Q d X W = 0 Z 0 Z LL .1 -J OIX IW W Z QW -J J_ Cr) 0) t t 1- O„ N N_ CT: so N O ei C1 - J O v O 8 R„ 8 8 8 8r .(� CO = CI yy+ f O r r H$t - `�° 2 W U W N Q m o W z C 1 Q .. n g. a .S'i Se R e e V O V V T t'tt O O n P- O r- O N P V O e ri oa vi .: r. O. vi P O •t n O O J f N N O� Olj V; O rri N Inn 0-_ fige c o' .n - nter ei Nr• NN N o O o25 8 O O^ 8 8 2 2 n �O O 5� § r F V: 8o .n r O. In 3 .n N v; A.ono = n�ae+.rn $X$-=n- U l r OPERATING PERSONNEL EXPENDITURES Ni§$ §I 8§ri 8el a ' 0 a a n W ▪ aV. �' r g z n P P T P V n 0 O. ..� Ecn .tn� O O 0 O • . O r+i. ^Q. n V ea a a V o N P O O O - iJ OS v1 to N .n-. VOa % N 00 R n Q N �5 r k .n v t. v 0 eo r n et c^ - .n a e� cc & v - N. 8 ONj d 0 a O O N-- t4 N V N t` CS f` ^ • Q P P r N 00 •i O 00 _ h MI N n- V r V ^ V V N A V w V n V N Vt. .n n N N lfi T to N1 O N ^ •'• N < cC. P O G O y N Y- V N (/t „ N N tt.� N% V 50 O '� O �J O ac O 00 00 V C n' O 8 P= .n n 0 W t- V d P A - -' h 0 Q - .. C. n o *et - N o a+{ C' .000 n - O- 0 n V 1. v: r• �: t•i V: N r C. !` n V t ^ n lfi - N N = n N n .'^ ^ n N V rn - N= n N 0 V V el el'% 9` - - _ m Z o c CD .. A ▪ - H • P. C tt 15 JD IO p •G O & O 1.4 g, C E8 G U Li EXI TO c 'Y- o V Z Z o en 88 •n ? y 0 c c[ i F r 0 0 0 " C fC C r O N v. C)2 UG wtntn e ovia- 0o o R ow u �U� E. o caa e: a0i au c �-' E£ :D 8 a• L u A D 8 yy tO a L. u »'w»aC7CD atr..[c2L ar..v,tn>a :1c+:v�i .• � >UO O a General Government: Public Safety: Public Services: Debt Retirement: q� g e • T ° ¢g�, x r o Z 8 .•-. n 0 m N- 0 .N^. < u v o 0 N< S 0 N n K CCO O O n vi O Cj ^- C r. 4 en pppp �j oc n m 2 f I, el O .X. V p P N n en P Q v y C �' LL O O N< N% N V t" ^ T °C P �. ^ f� < •� C N V f� n °C CO O C N e° N N N< N f� % V. I� �- N x N — N — n. N !� N o C �+ ry n 4 N V x let 0. n r C rn N r 0 !� CV y'� ^ c o. 0 W < 6 T. C b x c: a ., r.. c V< N I. . N .> Q N. C N Q N x N N .^, T N- V• ^ eV el N N .^. h C .'J• No- x 'A C— N ^ fF Nei x- N N< N— N N > et el N ^ N OW m - XXeY U' ei .l0 x CI cc N GC N N - N S" N �. — ^ W la 0.< C- °C vtelV O �? V it=N O. P< 0-0 O• x V C m W r 7 W �- n 0- N N- S N in r v N x 0 00 rr. N C N VI 6 O V n. % x- xON % N N% — N- N ... N x X U W >- a. ly X to C N pp c r ^. .f. N^ x^ N 'J c X )G JC x .. et I„. /W� 04 r am.. C N% v C W C ...< N< O< en l� X N Z 4J G N ^ V N% I^. Y N I•1 V• ^ N Y1 h NCT 1=1 Z �_ 1 C x x- r. l` Y N< n-.7— N- N r- N 0 CC H ram+ el 0_ .J W ¢ UZ >• N P I� et N N .^. N- x C X< .'1 0 W~ Rx P n N% n Y< W r. ^ ..< ON W N C N N- S N —— C. N r V N^ f- N^ CO al G te Q' G W \. •N% x r: % N N C et N<— N N N f� .^, G C N N LL n• Nm n c - < fN Q Q N - ^ ^ < < ^ V v < < Cl 0 4. W¢ x x- N N - e h r x N c N = N v N N P O. W 0 r N N h- K r N n t. - r-.- v c. (. V O F... Qc ^ V t` • O N 8. - N h - -- V O C^ x O D. n V V C U P v - x—— V P N crl m < n^ N^ N——- n V O O ¢ ^ ci V N N Z D N • el toQen < 0 vN1 N00 < X N a - C. P fVI < C VI f-'1 OCG NV' C [" O. 7 < t c n O N ^, ^ " Q N b h Q S N ^ h .- ^— V N n. N — n N P ~yyL V - x x — C 2 N— N N—< CCY. U LiU x L sta. O U 0. U U "O — u y 0•00 U V c O 2 O OES o .. Ot- o `A 0. UC .ca • _~U r 00^ 1/1 U al 4V V O L. ^ an 0 V N V-' E .> "- C O O ,ot5 R L`. ` t... L. 'j C O p •C 7 y .O cn C i< 0 v 'i. 0 0 0 0 O K 0 0 0 •% 0 0 so— V O O Revenues over (under) Expenses: § §z u Ce 0< Ce j>\ E""w 03CO 0 Ct. �w 0 z i # & - r £ ( f _ �% § ) 2 } . , — : $ C§ / N f § \% (/-- § ©k 0 R\ - -( ! & - a - !� § S q E { CC\ - - ` O al O ° z - Er { C.` / , j - ` \ ( 0 OPERATING PERSONNEL DEPARTMENT Golf Course Maintenance xi zz j C.& ; } • NI \ V. \ \ , CC CCfl 0 • § k 0 en - a - , \ / .46 /A 6 0 j Food & Beverage Administration Clubhouse/Grounds Debt Service PERCENT OF TOTAL BUDGET: