HomeMy Public PortalAbout09/16/1982 * Special Budget HearingCOMMISSION MEETING
SPECIAL BUDGET HEARING
SEpiuvmER 16, 1982
PRESENT: WILLIAM KOCH
ARMOUR AIAN I.
ROBERT DIXSON
E•
BRIAN
OE 71•
Q•�
COMMISSIONER
COtM'IISSIONER
VICE MAYOR
Also Attending: Town Manager William Gwynn, Town Clerk Barbara Gwynn, Police
Chief James Greer, Lieutenant Mahoney, Assistant Town Clerk
Nancy Adams.
The meeting was called to order by Mayor Koch at 5:00 p.m. announcing that this
was a special meeting called in accordance with the State regulations with re-
gard to setting the millage and had been duly advertised with proof of publica-
tion with the Town Clerk and it is to deal with the one subject which is the
Resolutions to establish the millage and the Budget.
The Comrnissioners observed the revised budget which was shown the same as the
September 10, 1982 budget. However, Mayor Koch said there is an addition to
the salaries for the three departments, an increase which reflects roughly 10%
without any change in the total budget.
Town Manager Gwynn read a letter from Commissioner Hunter which has been made a
part of the minutes.
Mayor Koch said he felt the merit system has merit and should be studied. He
said he felt this year the irony should be given to the Department heads and
let them disburse it as they feel they should. Mayor Koch said he felt the
Commission should ask the Town Manager to make a study and consider this with
the Police Chief and any other communities and then next year when discussing
the budget, a full frank discussion could be held to see if the merit system
is the way to go.
Commissioner Dixson stated there were several statements in Commissioner Hunter's
letter with which he took serious issue. He said he did not want to extend or
prolong the debate which he thought was clearly resolved through unanimous agree-
ment at the September 10, 1982 meeting. He also said he would reserve his com-
ments except to observe that the statements made in the letter, in large measure,
are after the decision and after the fact and represent the feelings of one
member of the Council and not necessarily reflect the unanimous thinking of the
Council.
Mayor Koch said it was his understanding that there would be the 7'% and the re-
maining would go to the department heads to do what they want and that it re-
quires a lot of study for the future.
Cann9.ssioner Pfeifler agreed with Mayor Koch but felt it should be done on a
merit system and not across the Board.
COMMISSION MEETING
SPECIAL BUDGET HEARING
PAGE 2
C
Commissioner Armour said he would like to adhere to Commissioner Pfeifler and
Mayor Koch and said he had been contacting various conmvnities throughout the
country and found it to be done on a merit and tenure type of program. He
felt strongly that 10% across the Board this year was wrong without a study as
incentive was an important consideration but felt a study was mandatory.
Mayor Koch said that when the budget is approached next year there will have
been time for a full study.
Commissioner Dixson said he believed the Town Manager and the Police Chief will
be prepared at an early date to deal with the problem of the wisdom, particality
and the viability of a so- called merit system of compensation in a Police force
made up of only nine people. He pointed out Mr. O'Brien's last statement in
his review of the Civic Association Minutes in which he made it very clear that
he expressed to the Council and the Police Department that the Ccnmission was
going to develope a high class, competent police Department with adequate com-
pensation and he wished to remind the Commissioners that the adjustments that
A re envisioned in the 10% increase are only one step in elevating the level of
the compensation of the Police Department to that which it should be to achieve
the kind of compensation that will insure the Commission and the citizens of
the Town the kind of a competent Department that the Town needs and desires.
Commissioner Armour asked Town Manager Gwynn, in "toto ", how notch money did the
budget increase mean to the budget and Mr. Gwynn answered $7,100.00.
Chief Greer said he and Roger Willey, Palm Beach Shores Police Department made
C the motion and seconded it for a resolution that the Chiefs of Police Assoc-
iations of Palm Beach County do a survey and do it completely which will be
prepared before next year. Chief Greer guaranteed the Council that the level
of services that they have received in the past will continue at the present
time and scope.
Town Manager Gwynn then read Resolution #82 -8 adopting the Budget. Commissioner
Armour mmade the motion to adopt this Resolution, Commissioner Dixson seconded
and the motion was passed.
RESOLUTION #82 -8
A RESOLUTION OF THE TOWN COMMISSION OF THE TOWN
OF GULF STREAM, PALM BEACH COUNTY, FLORIDA, PRO-
VIDING FOR ADOPTION OF A BUDGET FOR THE TOWN'S
FISCAL YEAR C(IMMING OCTOBER 1, 1982 AND ENDING
ON SEPTEMBER 30, 1983. AND APPROPRIATING THE NET
REVENUE OF THE WATER FUND TO THE G?AL FUND FOR
THE FISCAL YEAR COMMENCING OCTOBER 1, 1982 AND END-
ING ON SEPTEMBER 30, 1983.
Town Manager Gwynn then read Resolution #82 -9 adopting the millage for 1982.
The motion was approved unanimously by the Commission.
RESOLUTION #82 -9
A RESOLUTION OF THE TOWN COMMISSION OF THE TOWN
OF GULF STREAM, PALM BEACH COUNTY, FLORIDA, ESTABLI
A 4.2473 MILL TAX LEVY AGAINST THE ASSESSED VAL-
UATIONS OF ALL TAXABLE REAL AND PERSONAL, PROPERTIES
WITHIN THE CORPORATE I TS OF SAID TOWN OF GULF
STREAM, FOR THE YEAR 1982.
"I'SoLoy 1 • I01 oil
There being no further business, the meeting was adjourned at 5:30 p.m.
WMAPFA
c
VI_ :- r
FINANCIAL REPORT
MONTH OF SEPTEMBER, 1982
OPERATING ACCOUNT
B A L A N C E S 8/31/82 $ 33,872.62
Deposits $ 49,454.89
Withdrawals $ 79,789.71
Balances 9/30/82 $ 3,537.80
INVESTED SURPLUS - General Fund $ 15,000.00
INVESTED SURPLUS - Water Fund 51,000.00
Debt Retirement - Invested Funds 1,005.10
Loans Payable - Barnett Bank 80,860.01
R E C E I P T S
Licenses
$ 48.00
Water
3,930.09
Trash
745.00
Other
138.00
Fines
847.00
Permits
992.00
Electric Franchise
3,059.05
Lots Cleaned
30.00
Cigarette Tax
325.83
Florida Revenue Sharing
720.00
Dredge Canals Survey
3,518.00
Palm Beach Cty Road & Bridge Tax
74.35
Redeem Certificate of Deposit
34,794.14
Telephone refunds
183.43
Total
$ 49,454.89
I M �•• • •• • 01 I'
1443
1444
1445
1448
1447
1448
1449
1450
1451
1452
1453
1454
1455
1456
1457
1458
1459
1460
1461
1462
1463
1464
1465
1466
1467
1468
1469
1470
1471
1472
1473
1474
1475
1476
1477
1478
1479
14B0
1481
1482
1483
1484
1485
1486
1487
1488
1489
1490
1491
1492
1493
1494
1495
1496
1497
1498
John R. Adams
Bo -Del Co., Inc.
Boynton Auto Supply Inc.
City of Delray Beach
Bd. of Cty Commissioners
County Sanitation Inc.
Crystal Water
Delray Beach Farm Supply Inc.
Delray Carwash
Fairchild - Lowell Corporation
Fla. Municipal Health Trust
William E. Gwynn
Kelton & Associates, Inc.
Hands
Harvel & Deland
I B M
Marineway Boat & Auto Service
Mobile Communications
Delray Beach News Journal
Ocean City Lumber Co.
Ocean Ridge Service Inc.
Paragon Cleaning
Pierce Tire Company
Purity Uniform Service
Somers Uniforms Inc.
Southern Bell Tel & Tel
Tom Sova
Clarence Sova
Harry Steam's Dr. Service
Risk Management Ins.
Scott Electrical Construction
Tcmasello
Earl Wallace Ford
Easy Pay Tires Stores Inc.
Lanier - Copier
Boynton Guns & Locks, Inc.
William Gwynn
Town of Gulf Stream
Sun Bank
P. B. Junion College
P. B. Cty Assoc. of Police Ch
Langford Resort Hotel
Janice D. Brown
Shalloway, Inc.
Earl Harvel
Petty Cash
Fairchild #981 -82
VOID
P. B. Newspapers, Inc.
Clarence Sava
James Lundy
P. B. Cty Bldg. Dept.
City of Delray Beach
Little Club
P. B. Newspaper, Inc.
F. P & Light Co.
Notary Fee for Nancy Adams $
45.00
Forms for Police Dept.
67.15
P.Department
98.77
Water 8,128.14 - Capacity 3,071.32
11,199,46
Trash Disposal August
240.00
Garbage - September
3,784.00
Town Hall
57.39
Animal Traps
160.98
P. Department 5 -280
14.00
Boots - Sanitation Dept.
31.90
Employee Health Ins. - Sept.
1,008.71
Accounting Services - July
155.00
Paymt #3 - Dual taxation
336.80
Supplies - Town Hall
10.13
Water Maintenance - August
2,663.02
Payment #9
36.44
Boat - Police Dept.
231.75
Answering Service - Sept.
48.00
Public Notice - Variance Request
21.00
T. H. Supplies Ashpalt St.
93.86
Police Department
10.00
Police Department
74.00
Sanitation Dept.
12.00
Sanitation Dept.
83.60
I D. P. D. - 1 D. P. D.
12.40
August Pmt.
380.25
Police Department
99.00
T. H. Supplies
51.37
P. D. Boat
60.00
Public bonds Barb 30 - Bill 30 Bill 110.00
Fit Light Fixtures - Comm. Room
62.00
Pest Control
13.00
P. D. # 70 Car
6.25
P. Department
89.82
Service Agreement
289.00
P.D. 1000 RD 38 Special reloads
70.0 -
Car Allowance
200.00
Payroll - Sept 1 - 15, 82
7,620.19
W/H 1st Sept 9/14/82
1,886.44
Sue Law P.D. classes
30.00
P.D. dinner meeting
34.00
P.D. Mahoney meeting Div of Crime
29.50
Canal dredging refund
8.00
Dredging Canal Survey
1,500.00
Meter Reading - August - Sept.
350.00
Replenish
42.64
Name Tag - P.D.
5.00
Tax notice #766948
281.49
San. Department supplies
83.42
Transmission Fluid P.D.
4.50
750- Agreement on permits
499.50
Water 8/05/82 - 9/15/82)
9,314.58
use of Electrical Pump & repair
9,161.73
Tax notice ad: 767730
281.49
Street Lgts. 923.55 T.H. 268.66
1.192.21
CIMCKS DRAM ON OPERA TIM • E• TEMBER,
1499
E. M. C.
General Consultation & Ord. REv
$ 425.00
1500
Bo-Del Co. Inc.
P.D. white ser. forms vehicle lab
102.65
1501
Aid to Traffic
T. H. 2 signs
165.00
1502
Southern Bell Tel & Tel
Monthly pmt.
330.44
1503
Town of Gulf Stream
Payroll last Sept.
7,982.76
1504
Florida Retirement System
Soc. Security - Sept.
2,906.32
1505
Sun Bank
Withholding second � Sept.
1,990.84
1506
VOID
1507
James Mahoney
P.D. Meeting in Winter Park
100.00
1508
Town of Ocean Ridge
Fire Contract
10,296.00
1509
I.D.S
Sspt5% & 5%
1,239.96
TOTAL $79,789.71
C
C
558
Jim Greer
Wages
first September
$814.73
559
Charles Bunner
11
447.86
560
Joseph Stocks
It
522.95
561
Richard Hood
506.96
562
James Mahoney
"
644.39
563
Jack Buchan
541.96
564
Robert Druien
561.55
565
Tony Rodriguez
566.96
566
James Lundy
508.45
567
Sue law
376.37
568
Gerald Schunck
486.35
569
Clarence Sava
502.80
570
James Colebrook
385.29
571
William Gwynn
500.00
572
Nancy Adams
253.57
573
James Greer
Wages
last Z September
814.73
574
Charles Bunner
508.15
575
Joseph Stocks
565.24
576
Charles Hood
549.25
577
James Mahoney
694.97
578
John Buchan
584.25
579
Robert Druien
561.55
580
Tony Rodriguez
566.96
581
James Lundy
552.36
582
VOID
583
Clarence Sova
502.80
584
James Colebrook
385.29
585
William Gwynn
500.00
586
Nancy Adams
290.95
587
Susan law
376.37
588
Gerald Schunck
529.89
$15,602.95
TOWN OF GULF SIRE
C CASH PROJB=CN
1982
CASH OCTOBER
Bank Balances- Beginning of Period $ 3,538
Add: Receipts $ 65,000
Subtotals $ 68,538
Less: Expenditures $ 65,000
Bank Balances - End of Period $ 3,538
Beginning of Period
Cert. of Deposit (Gen'l)
Cert. of Deposit (Water)
Total
End of period
Cert. of Deposit (Gen' 1)
Cert. of Deposit (Water)
Total
$ 15,000
$ 51,000
$ 66,000
$ -0-
$ 51,000
$ 51,000
� r Ia «y u.—
$ 3,538
$ 480,000
$ 483,538
$ 390,000
$ 93,538
$ 15,000
$ 51,000
$-_66.1000
$ 200,000
$ 51,000
$ 251,000
Barnett Bank $ 80,860 $ 80,860
a ul
C7
O
Fa�
a
1
C7 N
m
Cl
D
H
I
Cl L`
01
(] rmi
C
O O O l D O C C 0 l D
0 0 0 0
'W7y
d
O O O M O O O O M
O d d N
N
OOO Ln O l7O NM
Orl riON
O
M
M G
1D
r-1 ri M M, N
MrCM
W Ul
41
C
O O O lD C 0 0 O to
0 0 0 0
N
C
CDC O M O O O Oro
O C C N
N
00 O m O1D0 N M
Or -♦r-ION
b�
M
O MO N Lft�O r
1pr MM
W
r♦ ri M M m
M
-4
r-I r-4
oW�
E
00
Cco mCN rlO OLD
CrriON
O
'v 00 0161 C x101 r-lr
10 Ln NO
m
ID mN N ri C 00 C0
�DN 0101
McOCprlmCM�ri
r- I�r -11D
m
v>-
V)-
Ql- V)- V}
m
rl
1
M I I O l O O I 'M
O I Om
O
M O O O O O O O M
O O O M
U)
I
m I I o 1 O r I Ln
O I o Ln
r_ ri Lri
Ur
V)-
V} V} V)-
N
tp
ra
ON N COO I mLn r -IN
O I ON
I
C m C ON O Ln C N 00
M O M rI�
O
m m 1-1 10 r M r-I
m 1 m ri
I
ri M r
r M
V}
V}
V} V} V}
rd
rd
I
ro
�J
v
F4
N
N
8
�a�aiw
04
O O O O N O
000 Vl OCN
O --Zr N C N M
C LnNOr -♦ON
MNN co NN
N r-I C
Vi V).
O O O co N O
NO Ln ED 00
O C N C N M
O lf1 NOr ON
M N N m N O
N r-I C
11 1:
m l0 r Ln c0 to
CC ID -IT IDr
001 ON 0 LnM
m r lD C O N
m NN r-I O
N r1 C
v} V)-
00000ld C
0 0 0 0 O O m O m- rM-I rO-I
I ", �W
=c 0 0 0 0 0
N O ON IfIIc, N O
C m N r M r 0
M r- ,,r colLnll
Ln
ON r 1 N N O N
r-I to
O O O OIO OIO
N OONlI1CN O
C m N r M r 0
M r C LnIN ILnII
ON r N N C O N
V} 'V} V } -VT
LD COOO LnN
N mO Lnm CJ�Djj O N 0o 0ONm rClnLfIN LnC
0o11oor
Cl
D
O to I
I
Cl L`
01
O M
M
r
I-I
r-I
O1DLnrmr Cko 1 1 ortn
rmOMC M ..ACOOIDm00
r-I r-I O N m I N l In lfl 1 I r-I M
r-I ID W Ln N M N O�
V} V} V} V} V} V}
N
N n
v rq � ro�
���
J3 4J 'R, Ln.l�� ro��, -1 0
N U 0.
a 32A
C'
TOWN OF GULF STREAM
B U D G E T S U M M A R Y
ALL FUNDS
Expenditures
Receipts, other than property taxes
Remainder
Net Revenue -Water Fund
Total to be raised from
property tax
Town Property Values
Assessed by State
Rate of Town Tax
Required (millage)
Town property tax
Cash in banks &
Short term investments
at cost, equivalent
to market value
Indebtedness
V
•,� DIN N MDR% •a •�. - ��
Year Ending September 30, 1983
586,295
136,934
449,361
19,855
429,506
101,124,057
4..2473
429,506
September 30
1983 1982
$ 106,000
$ 61,005
$ 106,000
:O M
t
C BUDG'T
Ca
For the period October 1, 1982 thru September 30, 1983
1n
GENERAL FUND
REVENUE:
Fines
9,000
Permits
3,000
Licenses
10,000
Alcoholic Beverages
228
Trash Collection
40,000
Franchise Fla. Power & Light Co.
40,000
Franchise So. Bell Tel & Tel Co.
1,000
Interest Intone
9,000
State of Fla - Gasoline Tax
700
Florida Revenue Sharing
9,246
Federal Revenue Sharing
1,560
Cigarette Tax Refund
2,000
Franchise Cable T.V.
800
Other Revenue
400
Donation -G. S. Civic Assoc. -legal & prof.
10,000
Total Revenue other than Property Taxes $136,934
�.1. 71�I1 �IYi17�I.'Q
0
gLl 1.u11k' i 01 YC. 0 VJ �D N71 I71'
Clerks Salary
24,403
Postage, Printing & Stationery
2,000
office Supplies & Expenses
2,000
Telephone
2,400
Electricity
2,200
Transportation
2,900
maintenance
1,200
ti.lding
Lawn maintenance
600
Insurance
14,000
Insurance - Medical -All Employees
9,500
Secretarial Ser.- Vacation /Assistant
3,900
Social Security Tax -All Employees
19,775
Bookkeeping Service
2,400
Retirement Plan - All Employees
13,767
_2-
A mmSTRATIVE AND GENERAL CONT.
BUDGET
1982
1983
Legal and Professional 25,000
Misc. - Dues 500
Legal Advertising 500
Other 400
County Permit Fee 1,500
Town Library 1,505
Discount on Taxes 15,001
Capital Expenditures -Ad inistrative 1,000
TOTAL 146,451
Y
salaries
219,443
Uniforms, Equipment & Supplies
2,500
Auto Maintenance
21,000
Cleaning Uniforms
1,200
Radio Service & Repair
11,000
Crime Prevention & Criminal Inv.
2,500
Capital Expenditures
9,000
TOTAL 266,643
FIRE PRO'=ION
Fiiei-Contract Cost 33,000
Maintenance repair 4,000
Capital Expenditures
TOTAL 37,000
Maintenance, Repairs & Supplies 800
Lighting 11,500
Signs 700
Capital Expenditures 19,000
TOTAL 32,000
-3-
SANITATION DEPARTMENT
BUDGET
1982
1983
Salaries 29,993
Garbage Collection Contract 45,408
Truck Maintenance and Service 4,000
Uniforms 800
Disposal fees 4,000
Capital Expenditures 20,000
TOTAL 104,201
TOTAL GENERAL FUND EXPENSES 586,295
r,
C1
TOWN OF GULF STREAM
BUDGET
MMMM0014
FOR THE PERIOD OCTOBER 1, 1982 THRU SEPTI24BER 30, 1983
Y
rr
From Sales 179,200
Interest from Invested Surplus Funds 6,400
CAI, WATER REVENUE 185,600
I�.�• 2kU 41.._
Cost of Water
114,800
Repairs
C-
10,000
Engineering and Surveying
500
Interest
4,900
Meter Reading
2,640
Computer billing and collection
2,400
Assistant Town Clerk
3,900
Lease -Gulf Stream Golf Club
5,750
Postage - Printing & Stationary
1,000
Debt Retirement
19,855
TOTAL EXPENDITURES 165,745
NET Rte: 19.655
M
" " T U N - M - 1 0
j e j "