HomeMy WebLinkAbout07-28-2003 VC B WS-MMEMORANDUM
DOUGLAS E. SMITH
Acting Village Manager
(561) 841-3358 • FAX (561) 848-3344
E-MAIL: dsmith@village-npb.org
TO:
FROM:
SUBJECT:
DATE:
Mayor and Village Council
Doug Smith, Acting Village Manager
Village Council Budget Workshop —
July 9, 2004
The Village of
NORTH PALM BEACH
50] U.S. Highway #I
North Palm Beach, Florida 33408
londay, July 28, 2003
The Village Council met in Workshop Session on Monday, July 28, 2003 at 6:00 PM to continue
review of the proposed General Fund budget for FY 2003-2004. All Council Members were
present. Acting Village Manager Doug Smith and Finance Director Shaukat Khan were present.
Other staff present were: Public Safety Director Duke Johnson, Captain Gordon Wibrog, Captain
George Warren, Lieutenant Jack Watrous, Fire Chief JD Armstrong and Information Systems
Specialist Scott White.
The Council entered into budget Workshop discussions and made the following changes: see
attachment.
The meeting adjourned at 10:48 PM. The Council completed discussion of the General Fund
budget and the budget will be balanced at 6.8 mills.
cc: Shaukat Khan, Finance Director
•
VILLAGE COUNCIL BUDGET WORKSHOP CHANGES (7-28-03)
0
0
00
ko-
M
0
69
0
0
N
69
O 0
E 0 00 00
O
O co o in
IL T a0
VI to
75
C
a)
O
0.
0
`0
0
U)
Y 0)
1- c
co
m C
re 8
O
a 00)
E (13
1° o
Z 0
Reduced the budget
Rental Copiers
Reduced the budget
Insurance Package
U) N 0)
CD a) a)
) = U — U _
y.'22 Z2 ?
di a a
m rn cn rn o
o N (0 �0 a) 0 0)
c C C
a) a) a)
0 0 0
C) O_ N 0
Z NI 'Cr CO
c M (re) M
0 0o (0 0
in0 Q Q
Q
0 (A
U CO
Reduced the budget.
0)
0
L
a
0
0)
0 0
0 0
00
0-9 69. CC
I"- LO
69 69
0
O
0
O
CO
69
0)
J
n
a)
U
a)
U
a)
0)
EC
C
a)
m
0)
a)
J
U
0
a)
0)
0)
0)
0
CD0) 0
O I. O
O c0
N V (n
(A 69 O
69
Eliminate Suggestion Program.
Eliminate line item.
c
0
a
O 0
°
m
o w
c
rnE
CO -0
C CO
01
2 r
a) a)
n
CV
> le
. (0
0) T
O) Sa
-0 N
C
Ea)
.c
a)
a 0_
U
E
a) O1
CC U
Reserve - Group Health
U) 0 0) U)
2 2 2 2
a) a) a) a)
U) V) N 0)CC CC CC CC
A5540-49916
A5540-49918
A5540-49900
A5540-49913
Staff to review cost of living adjustment; 2 3% vs. 2.2%
0
0 0
O 0
N U)
(0 49
69
O
O
O 0
a;
69
03
69
69
>
O O
(0 N
a)
>. a)
o >
n a
E ;
a) a)
m c
c o
O
0 c
O
(0 'N
0 >
C a)
'0) ri
c a) o
U 0
.0 C N
0 -
`O c r
0) 'O 4)
C O O
-C IthU
w a) 0
C _0a)
0o.45
0 0 >
O a w U
g 0 d
09 E (n a)
2003 Salary Adjustment
U) 0) 0)
2 > c >c
co
a
CC CC CC
A0618-03300
0
(0
0
P
O 0 0 0 0 0 0
0 CO 0 0 O 0 0
00 0 CV CO In In CO V N
69 'cc C9-
to 69 69 CO 69 69 N
0
0
In
69
0
O
CV
LLCO CC)
69 69 ES 69 Eft 69 69 69
E 0 0 0 0v 0 0 0 0 0 0 0 0
N In O O N In In O In
0
N
a)
O N
co 0)
O 0) a)
.0
0 c C a —
w m m a c 3 a C
m a) m 0) m c E c m
U oc 3 0) 2 o v m a"i
E v w -o ' c .N D a
n d w v d E p a
p C 0 0 O a N
0) to
To V CL" a) C C y0 J
a1 > y :2 O) O N 0
-c oc_ o C E G a)
co a0 ai ° 3 u E m
C
a) an c 0 O a G m 0 )
L O c m m a) OC e N In
m '� 0) E
3 c a) O m a) 10 m .m
a)Q E li a) a0> at0i
•E c @ m co m Y a 3 >.
_E a) w In a) a 0 -0 a)
y y n m 2 c c
�) 0 m N oU >` - c m �O
-oa °' To -o m 0 ))L. a) a)
O 0) E O 0) N "00 N C 0 co .O
J O
, N t f6 N C c c.
U— U '� a)
C ® E
Q o a w o )i w O mac w E
Reduced the budget
M
m a m m
'act
m o
z U T LL
0
0.
a)
0
4
c
0
a)
V
N c
a) al
J
0
0
m
0)
a7
0
IC)
0
CO
a
E
w
Village Manager
A4902-33113
Reduced auto allowance.
Auto Allowance
Village Manager
A4902-34015
Membership & Dues
Village Manager
A4902-35420
Reduced the budge
Professional Services
Reduced the budge
Reduced the budge
Reduced the budge
a)
V
a) c coc
L co 2 E
a > - a
a) m _C J
F J J W
LL
2
co
cr
Reduced the budget
Printing & Binding
Reduced the budget
Training & Education
U U U U 0 0
c c c c c c
CO CO )o CO CO m
c c c c c c
LL LL LL LL LL LL
A5003-33190
O
C)
0
0
In
A5003-34540
A5003-34630
A5003-34710
A5003-35440
O
O
0
ets
O
0
N
LL
0
0)
c
c
c
a)
U
C
(0
c
E
U
E
a)
a)
U
J
0
m
m
U
0)
m
(0
J
m
0
O
0
0)
L_
Q
Y Y
m m
U 0
0) 0)
m 10
> >
A4904-33491
Eliminate line item.
Furniture & Fixtures
A4904-66430
E
O
LL
n
m
Reduced the budget
a)
0
a)
A4904-34110
Salary & Benefits
Law Enforcement
0
0 0
m m
F-
O
O
O
69
O 0 0 0 0 0
O CO O O O CO
1— Q LO co
fA !A '9 to fA
m m 40 o o in m o O u?
H H N 1- C N O N
6 Ea VI 6EA
69
a)
>
0
E
0
A5711-66410 Law Enforcement
N
0▪ )
0)
C
c
N
E
w
a
E
0)
0
c
0
0
V
c
0
0
Miscellaneous
a)
0
O
c
0
E
m
0
O
C
a)
a)
-o
O
0
a)
E
0
m
a
w
c
O
0)
O
E
4)
N
a)
c
a)
oa
0
a1
To
Co
d
E
(a
d
Public Services
Cut overtime.
a)
E
0
0
Reduced the budget
a)
c
0
0
a)
0
H
Cut overtime
N N
a) a) a)
U 0
.O Z c z c N a) (Co
O E Oc =c
(O .o (n .o .5 a)
O < U Q CO C
L d LEj
-
D J
El a
O O )O
Q (0 Q
Cut overtime.
A5522-11400 Vehicle Maintenance
N
C
0
in 0
O
a o
O 1-
0
o a
O a)
f> -0
N
N
(o
J
a)
c To
a) a) _
'O c 4)
c is)
(6
m � 5
a a) ,_ a))
O a c
d. r m v
• O N
O
D c 0 a) N
• O >
N
cC 0 U i 69
Salary & Benefits
Parks Maintenance
Parks Maintenance
A8023-35214 Parks Maintenance
Reduced the budget.
Professional Services
A7321-33190 Street Maintenance
Reduced the budget.
N
c
0
a)
a)
H
A7927-34110
(f)
69
Eliminate line item.
Physical Exams
A8028-33130
oo
o
00.
o
/ co
tO
tO
o
o o
co o
° - ?ƒ S«\ \
co \
} \$$$ c
co ocry o to ®I f\\\ \
5\ \i\ `
\\ co a) o co co in n
f\f -o
\\
\\ \\ \\\ 0 a0o_
ct
a1¥ \\ /\
/ \c \ \ } - 0, \\
\f= &\ - #` \ _ \\§ \s. }
2\ p Ĵ
% \}Jo\ \ 0 /\e \ J§` z \\ \$\
\I}\ ®
$«\\: «_ = caf& \ 30
\ \\()k \/ / -k ( 050m
\5 0o- «•® -a \
}\.0" 0 E
Jco
O a.
\ \ ƒ
e \ 2 4
5 &
«
«
»«
0
cC
C/
\k
tie
o
)
} \
} 0
[ G 5
Ca o
o
c4 co
o \ \
\ iii
0
N
R
cC
a
0
In
0
0)