HomeMy Public PortalAbout09 12 14 Meeting PacketSeptember 5, 2014
MAYOR: Scott W. Morgan
VICE MAYOR: Robert W. Ganger
COMMISSIONER: Joan K. Orthwein
Thomas M. Stanley
Donna S. White
PUBLIC HEARING BEING HELD BY THE TOWN COMMISSION OF THE TOWN OF GULF
STREAM ON FRIDAY, SEPTEMBER 12, 2014 AT 5:01 P.M. IN THE COMMISSION
CHAMBERS OF THE TOWN HALL, 100 SEA ROAD, GULF STREAM, FLORIDA.
AGENDA
I. Call to Order.
II. Roll Call.
III. Presentation of the Proposed Budget and Proposed Millage Rate for
Fiscal Year 2014 -2015.
A. Explanation and discussion of Proposed Millage Rate as
compared to the rolled back rate.
B. Comment from the Commission and the public.
IV. Adoption of the General Fund Tentative Millage Rate for Fiscal
Year 2014 -2015.
V. Adoption of the Tentative Budget for Fiscal Year 2014 -2015.
A. General Fund
B. Enterprise Fund (Water)
VI. Public Hearing Date for Final Adoption of Millage Rate & Budget.
VII. Resolutions.
A. No. 014 -07; A RESOLUTION OF THE TOWN COMMISSION OF THE TOWN
OF GULF STREAM, PALM BEACH COUNTY, FLORIDA, ADOPTING THE
TENTATIVE LEVYING OF AD VALOREM TAXES FOR THE TOWN OF GULF
STREAM GENERAL FUND FOR FISCAL YEAR COMMENCING ON OCTOBER 1,
2014 AND ENDING ON SEPTEMBER 30, 2015; PROVIDING FOR AN
EFFECTIVE DATE.
B. No. 014 -08; A RESOLUTION OF THE TOWN COMMISSION OF THE TOWN
OF GULF STREAM, PALM BEACH COUNTY, FLORIDA, ADOPTING THE
GENERAL FUND TENTATIVE BUDGET FOR THE TOWN OF GULF STREAM FOR
THE FISCAL YEAR COMMENCING ON OCTOBER 1, 2014 AND ENDING ON
SEPTEMBER 30, 2015; PROVIDING FOR AN EFFECTIVE DATE.
C. No. 014 -09; A RESOLUTION OF THE TOWN COMMISSION OF THE TOWN
OF GULF STREAM, PALM BEACH COUNTY, FLORIDA, ADOPTING THE WATER
FUND TENTATIVE BUDGET FOR THE TOWN OF GULF STREAM FOR THE
FISCAL YEAR COMMENCING ON OCTOBER 1, 2014 AND ENDING ON
SEPTEMBER 30, 2015; PROVIDING FOR AN EFFECTIVE DATE.
VIII. Adjournment.
SHOULD ANY INTERESTED PARTY SEEK TO APPEAL ANY DECISION MADE BY THE TOWN
COMMISSION WITH RESPECT TO ANY MATTER CONSIDERED AT THIS MEETING, SAID
PARTY WILL NEED A RECORD OF THE PROCEEDINGS, AND FOR SUCH PURPOSE, MAY
NEED TO INSURE THAT A VERBATIM RECORD OF THE PROCEEDINGS IS MADE, WHICH
RECORD INCLUDES THE TESTIMONY AND EVIDENCE UPON WHICH THE APPEAL IS TO
BE BASED. F.S.S. 286.0105
Town of Gulf Stream
Tentative Budget 2014 -2015
9/12/14
NOTES: GENERAL FUND
1 CPI April 2014 is 2.3 %.
2 The Proposed 2015 [millage rate is 3.9000.
3 Last Year's millage rate was 3.7000.
4 Estimated 14/15 Taxable Value For Operating Purposes: $878.5M.
5 Recommended increase in Payroll Wages: 3.0 %.
6 Annual 5% Fire As Per Contract with Delray Beach
7 Rolled -back rate is 3.4969
8 Proposed millage rate is 11.53% higher than the rolled -back rate.
NOTES: UTILITY FUND
1 No information from Delray available at this time
TOWN OF GULF STREAM
General Fund
FUND BALANCE
Use of Fund Balance 0 202,590 0 0 0 0 0.00
Total 0 - - t2,F )0 0" 0 0.00.
Total Rev, and Fund Hal. -< $2,966,929 :$3,284;573 $3,538,398- $3,423,727- :$3;564,826 $4,129,691 16.71
EXPENDITURES
Administration and General
Shcarics
$307,335
$325,485
5318,781
PRELIM.
$318,781
$344,592
8.10'
Benefits
146,220
ACTUAL
REVISED
ACTUAL
143,630
TENTATIVE
2014 TO 2015
Postage
FINAL
AS
BUDGET
AS
4;500
BUDGET
BUDGET
Printing
BUDGET
OF
10/1/2013
OF
PROJECTED
10/1/2014
%
Office Supplies-
9/30/2013
9/30/2013
9/30/2014
7/31/2014
9/30/2014
9/30/2015
CHANGE
REVENUE
11,500
10,123
11,500
8,408
11,000
11,500
0.00
Property Taxes-
$2,264,629
$2,265,071
$24843,075
$2,844,709:
$2,844;709
$3,426,230
20;51
Discount on Taxes
(83,800)
(78,348)
(99,500)
(99,500)
(99,500)
(120,000)
20.60
Fines
-3,000
.1,142
- 1.,100:
9,856
10,000 -
1,100:
0:00:
Permits
65,000
156,124
90,000
93,115
100,000
90,000
0.00
Business Tax
.24,000
22,479
27,000
20,422:
37,000
- 27,000
0,00-
Telecommunication Service Tax
62,000
69,177
66,597
47,808
66,500
69,000
3.61
Franch:FPL
130,000
123;554
130,000
88,851-
130,000
130,000
0.00:
Franch. Gas
4,000
2,339
3,000
2,156
3,000
3,000
0.00
UST -- Electric
149,000
..165,753
154,000:
146,454
:154,000
160,000-
0,00:
UST - Gas
8,500
12,163
14,500
16,445
14,500
14,500
0.00
Other :(including :Contributions) .
:38,000
54,792
15,000
21,238:
24,000
15,000-
0.00 -
FL Gas Tax Refund
2,500
2,201
2,500
1,715
2,200
2,500
0.00
Rev. Sharing (Fl- &.Recyle)
18,000
19,903
2,000:
:16,541
18;000
20,218'.
. 10.77'
Half Cent Sales Tax
62,000
56,490
65,517
52,264
65,517
74,426
13.60
County Gas: Tax
32,100
.31;089
3.1,456
25,001
31,000.
- 33,017
4,96.
Payments in Lieu of Taxes (4% Water)
42,000
42,000
29,900
22,425
29,900
39,700
32.78
Solid Waste Services
140,000
132,147
140,000
11. 1,467-
140,000
140,000
:0;00:
Int. Income
6,000
3,907
6,000
2,760
4,000
4,000
(33.33)
Total:
:$2,966,929
:$3,081,983
$3,538,398
$3,423,727
$3364,826
'$4,129,691
16.71
FUND BALANCE
Use of Fund Balance 0 202,590 0 0 0 0 0.00
Total 0 - - t2,F )0 0" 0 0.00.
Total Rev, and Fund Hal. -< $2,966,929 :$3,284;573 $3,538,398- $3,423,727- :$3;564,826 $4,129,691 16.71
EXPENDITURES
Administration and General
Shcarics
$307,335
$325,485
5318,781
- $269;458
$318,781
$344,592
8.10'
Benefits
146,220
138,556
143,630
126,171
143,630
155,410
8.20
Postage
3,200
4,184
4,500:
3.850
4;500
4,500
:0.00`
Printing
2,500
8,403
4,500
5,454
6,000
4,500
0.00
Office Supplies-
4,500
2,312
2,500
1,349:
2,000
2,500-
0,00
Communication
11,500
10,123
11,500
8,408
11,000
11,500
0.00
Electiic
8,500
5,908
8,500-
4,223-
5,900
8,500-
0..00'
Water
17,500
19,589
20,000
14,623
19,300
20,000
0.00
Travel: Per:Dicm
9,000
8,476
9,000-
-2;391
4,000.
2,000
(77,78)
Building Maintenance
6,900
5,367
6,900
11,803
11,803
6,900
0.00
Lawn: Maintenance
16,000
12,494
16,000-
19,844
21;000
16,000-
:0.00
Insurance
70,000
69,860
78,500
78,727
78,727
80,000
1.91
Legal
- 114,000
411;987
:525,150:
397,591
540,000
440,924:
(16.04)
Engr. & Other Prof (Code Enforce $35
32,000
48,490
52,500
45,646
52,500
87,500
66.67
Accounting/Audit
16,100
17,450
- 15,050
12,650:
15,050
15,050
0 -.00-
Dues & Memberships
3,500
6,518
3,500
3,500
3,500
3,500
0.00
Legal Advertising
- 4,000
8,020
5,000 :
2,331
<5,000
5,000-
:0:00: -
Other
3,000
4,551
10,000
6,248
10,000
10,000
0.00
Town Library -
2,000
2;000
2,000:
2;000
.2,000,
2,000:
:0:00
Training
4,453
3,172
4,453
4,900
4,900
4,453
0.00
ARPB: -Legal
5,500
1,128
5,500-
0.
2,000.
5,500-
0.00
Contra- Water Fund Management Fee!
(65,000)
(65,000)
(65,000)
(48,750)
(65,000)
(75,000)
15.38
Capital Outlay
79,083.
.4668
192,100
:120;139
- 120,139
70,000
(6156)
Copy Machine Lease
8,200
8,196
8,400
6,516
8,400
8,400
0.00
Operating Supplies - Computer Repair
11,000
10;515
- 12,019:
43,288
14,500
- 12}019
0.00
Contributions
1,499
0
1,500
0
1,500
0.00
Total Mministration
832,490
1,090,452
7,396483
1,112,360
17339,630
1,247,248'
- (10,69)
Page 2
TOWN OF GULF STREAM
General Fund
POLICE
Salaries
ACTUAL
FINAL
AS
BUDGET
OF
9/30/2013
9/30/2013
POLICE
Salaries
$817,680
Benefits
388,758
Communication-
5,500
Electric
3,500
Printing.
400
Uniforms & Equip.
7,350
Legal
0
Travel Per Diem
4,800
BuildingMainlenance
2,600
Vehicle Maintenance
7,500
Uniform. Cleaning
3;300
Fuel
51,000
Radio Contract'.
54,300
Office Supplies - Computer Repairs
4,500
Crime Prevention
2,300
Capital Esp.
75,570
Total Police $1,429,058
FIRE
Fire Contract
Maintenance Repair
Total. Fire
STREETS
Salaries
Benefits'
Maintenance, Repairs & A I A
Uniforms
Lighting
Communication
Supplies .....
Rental. and. Leases'
NPDES
Capital
Total Streets
SANITATION
Garbage Collection (387 SF)
Equipment
Disposal Fees
Total Sanitation
RESERVES
TOTAL. EXPENSES
Build of: Reserves
$839,411
383,708
2;923
2,597
436
5,516
4,700
2;993
13,425
2,052
61,283
54;686
4,992
1,575
44,678
$1,424,975 $1,421,851 $1,152,086 $1,428,193 $1,504,708
2014 TO 2015
BUDGET
o�
CHANGE
4.20
7.35
0.00'
0.00
0,00
0.00
0;00
(89.58)
0.00
0.(111
0.00
0.00
0.00
0.00
0.00:
39.35
5.83
5428,197
PRELIM.
5389,537
292,152
REVISED
ACTUAL
5.00
TENTATIVE
BUDGET
AS
0
BUDGET
10/1/2013
OF
PROJECTED
1011/2014
9/30/2014
7/31/2014
9/30/2014
9/30/2015
$836,718
:$703,368:
$840,000
$871im
366,163
322,552
366,163
393,058
5;500
-2,214
2,_5()O
5,500-
3,500
1,928
3,000
3,500
500-
-192:
500
500
7,350
4,558
6,500
7,350
0-
950.
.950
0
4,800
1,200
1,800
500
2,600:
5;300
5,300
2,600:
7,500
9,421
11,500
7,500
3;300-
1,856
3,300
3,300
55,000
38,557
55,000
55,000
58,200-
54,610
54;610
581209'
4,500
4,682
5,500
4,500
2,300:
698
1,0()0'.
2,300
63,920
0
70,570
89,070
$1,424,975 $1,421,851 $1,152,086 $1,428,193 $1,504,708
2014 TO 2015
BUDGET
o�
CHANGE
4.20
7.35
0.00'
0.00
0,00
0.00
0;00
(89.58)
0.00
0.(111
0.00
0.00
0.00
0.00
0.00:
39.35
5.83
5428,197
428,196
5389,537
292,152
389,537
$409,013
5.00
2,750
13
1,000
0
0
1,000-
0.00
$430,947
428209
$390,537
292;152:
389;537
5410,013-
- 4.99:
52,637
$69,358
57,306
$48,778
$59,000
61,312
6.99
.29,903
38,734
29,972
27;236
.29,972
- 32i710
9.14.
40,000
14,073
26,150
18,259
26,000
36,150
38.24
500
-1,185
-500
1,171
G171"
500
.0:00
13,500
15,200
14,000
12,355
14,000
14,000
0.00
500
375
.500'
415-
550
.500:
1,200
849
1,200
1,420
1,700
1,200
0.00
400
.375
400
0:
0
-400
0.00.
7,500
8,768
7,500
5,142
7,000
7,500
0.00
46,500
59;759
119,000-
101,535
125,000
:502,900
.322:61:
$192,640
$208;676
S256,528:
$216,311
$264;393
$657,172
156.18:
140,000
132,26.1..
140,000'
:101;042-
140,000
140,000:
0.00
0
0
0
0
0
1 -,000
0
.:1;000"
0:
0
1,000-
o.00.
$141,000
$132,26.1:
S141,000-
$.101;042
$140,000
5141,000
0.00'
$50,794
$0
- S68,OOt
54
-$0
$169,550
$3,066,929
:$3,284,573..
$3;606;399
$2,573,951
:$3,561,753
$4,129;691
1431.
- 549;206:
$0
SO
.$549,776.
$3,073
'so
Page 3
w I U A 0 N
U O N J m T
O
r
r
U
o0
w
r
W
O
_�
► �
Y
A
O
O
a
0
tw
00
e
.-•
0
N
W
0
0
[gyp
^d F
O
o
m
�
0
A
w
O
lJi�
O
e
o
A A
►
0
0
0 0
m
N
T
�
w I U A 0 N
U O N J m T
A m
J
O
U
N
U
o0
J
I
W
O
_�
► �
N
O
A
O
O
O
0
tw
00
W W
.-•
0
N
W
0
0
[gyp
O
O
O O
0
A
w
O
lJi�
O
J
QOi
A m
J
O
O
N
O
O u0+ A
O
I
W
O
_�
► �
N
O
A
O A
J N �W-•
U
O
O
N
O W
N
O
m
W
O
_�
► �
N
O
tJil
O
b w
0
IJ
W
W
W W
A
rry_ryn rn
J
AO
.0o
A OJa
m
W
O
_�
► �
N
O
O
O
O
0
O
0
O O
IJ
W
W
W W
O
0
b
O�
0
0
[gyp
O
O
O O
0
A
N
O
U
O
0
00
A A
►
0
0
0 0
W
N
T
oa
m
VOi
O
w
�
tNi�
.A-•
A
IJ
°o
N
U
A
O
O
O
O
W W W W
0 0 0 0
0 0 0 0
N IJ A t0
O O T ao
O O 00 A
W N A U
O o0 w N
J A ? A N
toil tp t°°il N t00
m J A w
O A UA U w
J VI Ot ? Ot
T N Oo N O
U A U O J
0 0
rry_n
rry_ryn rn
J
AO
.0o
A OJa
m
W
O
_�
► �
N
O
O
O
O
0
O
0
O O
IJ
W
W
W W
O
0
0
0 0
O
O
O
O O
rN_Nn
9
IJ
°o
N
U
A
O
O
O
O
W W W W
0 0 0 0
0 0 0 0
N IJ A t0
O O T ao
O O 00 A
W N A U
O o0 w N
J A ? A N
toil tp t°°il N t00
m J A w
O A UA U w
J VI Ot ? Ot
T N Oo N O
U A U O J
0 0
rry_n
rry_ryn rn
AO
ry_�ry
•O
O
O O
W
N
_�
► �
N
O
O
O
O
0
O
0
O O
IJ
W
W
W W
O
0
0
0 0
O
O
O
O O
IJ
°o
N
U
A
O
O
O
O
W W W W
0 0 0 0
0 0 0 0
N IJ A t0
O O T ao
O O 00 A
W N A U
O o0 w N
J A ? A N
toil tp t°°il N t00
m J A w
O A UA U w
J VI Ot ? Ot
T N Oo N O
U A U O J
0 0
rry_n
rry_ryn rn
9
ry_�ry
•O
'O
W
N
_�
► �
N
O
Wd
OOOw
rt
rN_Nn
9
U
U
A A
0
0
0 0
O
O
O O
m
N N N
w a a
O O O
0
ene
W
U
T
N
O
A
T
w
N
m
W
lA
O
to
a
0
0
J
0
w
J_
oa
O
A
O
W
N
A
N
J_
hl
0
tD
O
U
O
O
W
O
O
0
0
w
A
b
G
N
A
m
O O O O O O M 0 0 w r o le
o n o n n o n n n
w
a
�• 0 ro 3 w rn trJ x a
m 3' 3• 3• oU m �. n o w c
< m tD W S❑ G ']f N `G
Et
m ry
N N U U U J U ao U U m 0 r
O t0 A 0 0 0 U Oo O O VI A N VI
O O O w w O a b �U-• O W U A J+
O O O N J O O N W O A T U J
N �• N .- N N W
O w O N Oo U O oo W U N
N N O� D\ U J T Oo U U oo t0 r
O �D A �-• O w l O w 0� 1 � 1 Ot �O
N N
°o °o
O O O O O O O
N N D\ T U J T m U U Oo tp r
O t0 A N N W u N W A VD J T VO
r W W W A W NI W W U U J
N to ? oa ao w o0 0o w a Ja �p A
A U m A� U 0 J Ot W J N
O Oo 00 00 J J J T J t0 b W Ot
N �-• w b b J r�� J 00 IJ W J
O oa O O� D\ N U O Oo N J J
N N �-+ Ot W J �--• N oo O tNil
000 t0D �O tNn � W 0 J lWil U VOi
W A N N W W W t0 N W U
O O 0 0 0 0 0 0 0 0
lA U U U U U t/� tll U U
O O 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
W W W W W W W W W W W
pC 0 0 0 0 0 0 p O O C G
0 0 0 0 0 0 0 0 0 0 0
W W W W W W W W W W W
0o Oo �D Oo A t0 A �D ao oa �O
N N O N Oho O o00 .�P N N A
r W W b J N 00 t0 �-• O W b
w ao W A U m O W A N m J W O
O �D T N 00 U J 0 U J 0 A U
•N-• b H ton U N U A N A O m b w
In O� 00 Ja A �D A IJ A N Oe w A J
m
0
9
n
w w �
a W
n �
C O
w op
A
r
0
ro �
� n
m y
ryy � O
W
ro
m
-I
n
w
•m
N
m
w
Om 3 o
� � G
n
0 my T
rA ri7 O
oa
e>
ro N
O
N �
0• N
KI
m
N 6
rTi �
S
5R°o
� r
< O m
� O
n
p 0 o
H O
O
N �
O O
A
O F
U �
al M
Qa' A
't
S
O
^1
VG^.
a
N �
O O
A ^
o C
U �
m �
00 A
.O. m
�r
m
Q'
O
R
m
H
H
on
O
^ W
W m
w
R
x
'O
ti•
O
R
7
O
OW
�
rn
n
o
w
w
P
O
O
O
O
A
OJr
W
W
n
O
R
O
U
O
IJ
J
V
J
�
n
d
dp
r
0
w
09
A
<_
v
IQ
N
N
J
J
w
A
P
U
it
U
w
N
A
J
O
w
�
�
A
Oo
O
N
w
rt
°0
0
0
n
O
N
—
m
iJ
p
w
-i
J
w
P
b
i
3
o
~
N
�
oo
O
W
�•
0=y0
A
N
o
N
a
o
a
x
a
o
a
Y}
J
O
C
IQ
A
V
J
,n
J
W
w
P
a
IJ
NO
IQ
ry
U
w
O
N
_
b
O
O
N
J
O
O
e
A
�O
oo
O
Oa
[1i
y
x
o
0
0
0
0
$?
a
0
0
0
0
0
0
0
0
0
O
O
O
O
0
0
0
0
n
C7
f9
0
<
O
A
N
A
P
x
—
oo
Oa
oo
N
O
N
J
v'J
O
A
O
U
w
V
J
RL
IJ
IJ
W
�O
N �
O O
A ^
o C
U �
m �
00 A
.O. m
�r
m
Q'
O
R
Town of Gulf Stream
Water Fund
FINAL
BUDGET
10/1/2013
9/30/2014
REVENUES:
PRELIM.
ACTUAL
AS OF
PROJECTED
7131/2014 9/30/2014
TENTATIVE
BUDGET
10/1/2014
9/30/2015
Water Sales Revenue
$923,000
$795,718 $945,000 $945,000
Interest Income
0
0
Reserves
66,000
55,800 66,000 66,000
Total Water Sales Revenue
$989,000
$851,518 $1,011,000 $1,011,000
EXPENSES:
Labor
Salary
42,640
35,861
42,640
43,878
Benefit
25,582
21,832
25,582
26,404
Total Labor
68,222
57,693
X8,222
70,282
Cost of Purchased Water:
3,394
4,000
5,000
Meter Charge
$110
$70
$110
$110
Capacity Charge
30,000
19,244
$30,000
30,000
Commodity Charge
627,000
390,109
$527,000
620,000
Total Purchased Water
$657,110
409,423
557,110
650,110
Operational Costs:
Repairs/Parts
Sampling Compliance
Communication
Electric
Supplies
Total Operational
Capital:
Administrative Expenses:
Postage, Printing & Stationery
Billing Software/Equipment
Engineering/GIS Mapping
Management Fees
Contingency/Bad Debt
Total Administrative Expenses
Operating Transfers /Other Non - Operating
Depreciation Expense
Reserves
Payment In Lieu of Taxes
Total Operating Transfer Out/Other
Total Water System Expenses
Net Revenue(Loss)
76,743
$15,327
$30,000
$76,743
3,000
1,365
3,000
4,140
226
400
500
279
400
500
3,394
4,000
5,000
79,743
20,591
37,800
86,883
$35,000
$0
$35,000
$525
$714
$750
$525
2,000
0
1,500
2,000
6,500
135
2,000
6,500
65,000
54,258
65,000
75,000
2,000
0
2,000
2,000
76,025
55,107
71,250
86,025
$12,000
$9,000
$12,000
$12,000
66,000
55,800
66,000
66,000
29,900
16,917
29,900
39,700
107,900
81,717
107,900
17,700
$989,000
$624,531
$842,282
$1,011,000
$0
$226,987
$168,718
$0
Page 6
ro
a-.
l4
a
n
a
-i
nnnn
--I
nnnnnnn
-ironznn
n
tl
°
o
tl
°
tl
°
.ty
n
n
o
!v
=
v
o.
to
-0 ro
°.
v
D
0
=
w
oo
GW
oo
n
R
N_
O
'J
vi
ro
ro
v
ro
ro
--1
0
^3
2.
2.
a
O
[fs
w
IQ
N
A
Oo
IQ
IJ
.p
A
"IJ
J
W
G
0.
A
IQ
IJ
tJ.
.A
-.w
N
O
O
:O
In
O
j I
O
O
VI
N
O
O
O
O
O
G
m
G
IJ
O
69
�
l�
Ate+:
in
t/U
O
O:
O
oo
p
A
IQ
J
V
4
O
N
IQ
O
A
.A
°
10
in
in
n
J
N
0
69
G
J
�'
IJ
�
ffl
G
W
N
N
IQ
O
IQ
A
O.
v
Vii .
N
t'Ail
J
�
IQ
����
, , r '