Res 1144-58 RESOLUTION NO. 1144
A RESOLUTION MAKING APPROPRIATION OF SUN~ OF MONEY
FOR ALL NECESSARY EXPENDITURES OF THE CITY OF DELRAY
BEACH, FLORIDA, FOR THE PERIOD FROM THE 1ST DAY OF
OCTOBER, 1958 TO THE 30TH DAY OF SEPTENBER, 1959; TO
PRESCRIBE THE TERm, CONDITIONS AND PROVISIONS WITH
RESPECT TO THE ITEm OF APPROPRIATION AND THEIR PAYlV~NT;
AND TO REPEAL ALL RESOLUTIONS WHOLLY IN CONFLICT WITH
THIS RESOLUTION, AND ALL RESOLUTIONS INCONSISTENT WITH
THIS RESOLUTION TO THE EXTENT OF SUCH INCONSISTENCY;
AND TO LEVY A TAX ON ALL PROPERTIES WITHIN THE CITY OF
DELRAY BEACH FOR NAINTENANCE AND OPERATION, AND TO LEVY
A TAX FOR THE PAYIVlENT OF PRINCIPAL AND INTEREST ON
BONDED INDEBTEDNESS AGAINST THE PROPERTY LOCATED IN THE
FORNER CITY OF DELRAY, AND TO ALLOCATE AND APPROPRIATE
SAID COLLECTIONS THEREUNDER.
BE IT RESOLVED by the Council of the City of Delray Beach,
Florida; That the following sums of money be, and hereby are
appropriated upon the terms, conditions and provisions herein
before and hereinafter set forth;
$~T.ICLE. I.
gENERAL FUND
Estimated Expenditures: Total
111 City Council $ 3,520
121 City Iv~nager 20,595
131 City Court 1,825
141 Registration 15
142 Elections 430
151 Accounting & Internal Control 29,915
152 External Audit 3,000
153 Assessments & Licenses 19,015
154 Purchase & Custody of Supplie~ 7,545
155 Treasury 8,400
161 Counsel & Legal 6,075
171 Planning & Zoning 3,485
172 Florida League of Municipalities 280
178 Chamber of Commerce 15,450
174 Civic Betterment 1,100
175 Resources & Development Board 180
210 Police 112,940
215 Jail 10,990
220 Traffic Engineering 16,820
230 Fire 98,650
241 Building & Structures 19,280
251 Animals 2,980
252 Civil Defense 850
810 Engineering 18,540
821 Streets, Alleys & Sidewalks 156,445
822 Street Lighting 20,000
323 Street Name Signs 750
331 Sewer System 3,340
332 Street Cleaning 16,950
838 Garbage Collection 78,000
884 Trash Collection 48,025
385 Waste Disposal 6,655
840 Central Garage 22,080
851 City Hall 5,195
600 Libraries 34,290
650 Health 4,500
710 Recreation-Administration 6,570
720 Playgrounds & Playfields 8,600
731 Eastside Pool & Beach 41,385
782 Teen Town Pool 14,490
783 100 Foot Beach 17,280
740 Tennis Courts 9,805
780 Community Center 7,380
760 Teen Town Center 10,580
770 Parks, Parkways & Street Trees 29,295
780 Yacht Harbors 25
800 Debt Service 63,125
851 Cemetery 6,920
852 Insurance 25,200
853 Taxes 12,125
858 Reserve for Contingency 85,000
900 Transfers 135~825
Total General Fund
GSNER. AL FUND
REVENUE: Tota 1 ....
100 General Property Taxes $ 596,265
175 Franchise Taxes 46,050
190 Utilities Consumption & Service Taxes 107,000
201 Licenses & Permits - Street Use 9,400
202 Licenses & Permits - Business 66,15~
203 Licenses & Permits - Non-Business 20,375
300 Fines & Forfeitures 24,025
400 Revenue from Use of Money & Property 1,450
475 Revenue from Individuals & Other Agencies 127,050
501 Current Service - General Government 1,105
502 Current Services - Public Safety 3,450
503 Current Services - Highways 300
504 Current Services - Sanitation & Waste Disposal 49~500
505 Current Services - Health & Safety 500
506 Current Services - Recreation 5,475
600 Sale & Recovery for Loss of Property 200
775 Contributions & Transfers from Other Funds . 15z00.0
Total $1,073,295
Unappropriated Surplus - Operating 115,000
Unappropriated Surplus - Debt 14.~.310
Total Revenue $1,20~605
_ARTICLE _II_
WATER FUN__D
Estimated Expenditures: Total
410 Administration $ 9,550
420 Source of Supply 10,340
430 Treatment & Purification 17,855
440 Transmission & Distribution 136,895
450 Accounting & Collection 15,000
800 'Debt Service 81,800
852 Insurance 3,850
855 Taxes 25,300
855 Depreciation 50,000
858 Reserve for Contingency 15,665
900 Transfers .. 16,000
Total Water Fund ~
~T.ER. FUNp
REVENUE:
400 Revenue from Use of Money & Property ~ 1,500
500 Sales and Charges for Current Services 338,655
600 Sales and Recoveries 100
Total $ 335,255
Unappropriated Surplus 47.000
Total Revenue $ 382 255
ARTICLE III
CONDITIONS RELATING TO APPROPRIATIONS:
Section 3.1 - All the monies herein before appropriated are
appropriated upon the terms, conditions, and provisions herein
before and hereinafter set forth.
Section $.2 - Subject to the qualifications contained in this
resolution all appropriations made out of the General Fund are
declared to be maximum, conditional, and proportionate appropriations
the purpose being to make the appropriations payable in full in
the amounts herein named if necessary and then only in the event
the aggregate revenues collected and other resources available
during the period commencing the 1st day of October 1958, and ter-
minating the 30th day of September, 1959, for which the appropria-
tions are made, are sufficient to pay all the appropriations in
full; otherwise the said appropriations shall be deemed to be
payable in such proportion as the total sum of realized revenue of
the General Fund, is to the total amount of revenues estimated by
the City Council to be available in the period commencing the 1st
day of October 1958, and terminating the $0th day of September 1959.
Section 3.3 - All balances of the appropriations payable out
of the General Fund of the City Treasury unencumbered at the close
of business on the 30th day of September 1959, except as otherwise
provided for, are hereby declared to be lapsed into the City Trea-
sury and may be used for the payment of the appropriations which
may be made in any appropriation for the fiscal year commencing the
1st day of October 1958. Provided, however, nothing in this Section
shall be construed to be applicable to unencumbered balances re-
maining to the credit of the Water Fund or any funds created by
the settin~ up of special revenue, but such balances shall be used
in financing the proposed expenditures of these funds for the
fiscal year commencing the 1st day of October 1958.
Section 3.4 - No department, bureau, agency, or individual
recsiving appropriations under the provisions of this ordinance
shall exceed the amount of its or his appropriation except with the
consent and approval of the City Council first obtained; and if
such department, bureau, agency or individual shall exceed the
amount of its or his appropriation without such consent and approval
of the City Council, the administrative officer or individual, in
the discretion of the City Councilv shall be deemed guilty of ne-
Glect o~ official duty and may be subject to removal therefor.
Section ~.5 - Nothing in this resolution shall be construed
as authorizing any reduction to be made in the amounts appropriated
in this resolution for the payment of interest on, or retirement of,
the debt of the City of Delray Beach, Florida.
Section S.6 - None of the monies enumerated in this resolution
in connection with the General Fund, Water Fund or any other Fund
of the City shall be expended for any purpose than those for which
they are appropriated, and it shall be the duty of the Director of
Finance to see that this section is complied with in all respects
and report to the City Manager and City Council any violations
thereof.
Section $.7 - All monies collected By any department, bureau,
agency or individual of the City Government shall be paid promptly
into the City Treasury.
Sectign ~.8 - The foregoing budget be and hereby is adopted as
the official budget of the City of Delray Beach for the aforesaid
period. Provided, however, that the restrictions with respect to
the expenditures of the funds appropriated shall apply only to the
lump sum amounts for classes of expenditures which have been in-
cluded in this resolution.
ARTICLE IV
T~I LEVY
Section 4.1 - That there shall be and hereby is appropriated
for the General Fund operations of the City the revenue derived from
the tax of 14 mills per one ($1.00) dollar of assessed valuation,
which is hereby levied on all taxable property within the City of
Delray Beach for the fiscal year commencing October l, 1958 and
terminating September 30, 1959, the assessed valuation on all taxa-
ble property for operating purposes within the City of Delray Beach
being $40,310,040 for operating and/or maintenance expenses of the
General Pund~ and also in addition, all revenues derived by said
City during said fiscal year from all other sources than the tax
levy for current bond service, and that part of collection of delin-
guent taxes levied for bond service.
Section ,~,~ - That the amount of money necessary to be raised
for interest charges and bond redemption which constitutes a gen-
eral obligation bonded indebtedness of that portion of the City of
Delray Beach, which was formerly the City of Delray, is $63,125 and
that there is hereby appropriated for the payment thereof, all
revenues derived from the tax levy of l~ mills per one ($1.00)
dollar of assessed valuation, which is hereby levied for that pur-
pose for the fiscal year commencing October 1, 1958 and terminating
September 80, 1959 upon the taxable property in that portion of the
City of Delray Beach, which was formerly the City of Delray, the
assessed valuation being $$8,568,100; and there is hereby appro-
priated, if necessary, from the surplus sinking fund cash sufficient
monies which, together with proceeds of said tax levy for debt, will
meet the debt requirements for the aforesaid fiscal year.
ARTICLE V
PASSED AND ADOPTED by the City Council of the City of Delray Beach,
Florida, this 8th day of September, A.D., 1958.