1992-03-09 - Village Board Committee of the Whole - Agenda Packet VILLAGE OF' GR,OVM
j i 9 au W Wupoicqzokte,, 60089-2/96
VILLAGE BOARD OF TRUSTEES
COMMITTEE OF THE WHOLE
Monday, March 9, 1992
7: 30 P.M.
I. Call to Order
II. Roll Call
III. President' s Report
IV. Village Manager' s Report
V. Items of Discussion:
a. Presentation of the FY1992-93 Program Budget for
the Village of Buffalo Grove. (continued from
3-2-92; material previously distributed. )
VI. Executive Meeting - None
VII. Adjournment
TO: PRESIDENT & BOARD OF TRUSTEES
FROM: William R. Balling
DATE: March 4, 1992
SUBJECT: THE OPERATING BUDGET SUMMARY TABLE COMPARISONS
FISCAL 91-92 WITH FISCAL 92-93
Pursuant to the request of the Village President, attached please find a
summary table which compares both the 92-93 proposed revenues and expenditures
with the 91-92 budget and estimated actuals for revenues and expenditures.
The document has been punched so you can insert this in the back of your
budget books.
re :
_ J. j.
WILLIAM R. BALLING I
Village Manager
WRB/em
attachment
J
Np.Q C.....,0ppM0. IA.01pfp1.t F- N. .O. U1 0.0.0.0
0.N .t 000 0
O.I- 10NWPOv.00 P SO CO0 YP'1 O 0
i0OOMN •NO 000 0
.-U
• 6 CO 1,-0.N M C C0 M_ 003 .0 1s- ti CU CO O.t 3 0 00 N 0
'000. C O'OCO f� •0 0• N.O O• �V C0 Cn 00 0. M O N.- '0
Q> .-.t•0�000.0M3 CO •-M .t .t f�N,.OM1l� •O .tN �O
107-.•= NM — --M co
>a
W X
W NI pp CO M
P
p&p..I- .t•ONU.t~1nM000p. CO N11 CO0. �PPN1� 1�A 0000
00 00
� 1AMO•MOf�.T�P 0 �O O.- 0
• 0 in'�300 N-CO N M 0.inCOpp -CO.4. -.t ` 000.t N
•0-NCO 0•P '-f- .p '03 N .O 30.0• 0. ON!- 3
p.00 .-.t.O .O M.t 00 .T .t CO 00 M 1r.O M f� .t .t
�a MM .- ' INf 0
X
>W
W
J
pN.Q CO 0 2 CO O 1A 0 1A
0• - Cn In 000.t M UI
•-< CO CO 0 0 3M. COC
O.y M M 0 0N 3W 00 CO
CL W
pp W
O.W 6)0.
QO .PO N N N O 0 M
.....0
0 P m .- '0 0. 0 . C
C
U O •O N
O W W W . N
0 0 J NI YC
7 Q V• 1`
U- CO I-
w
= 0 > N
CO •2.. CaP MU)
Q O• O.W 6OM1fl ON'-MNO CO 1.-CD, ..ON 3 0N O.yt- M 000 0
a F f O.a' 0 UI.p to.Ot1oA M.t..pp 1n man O.- O .O 1A N-N .O 00 C.
0 ' X .— 000000{N 0O..0 NM CO CV 0 OCM. .- N- 00 0
` t7 a y LL 0p'.0 03..4}}O.•OO1'-N.-M .0.0p ti00 NM M O y0�00 P '—N .?
J 0 0.1Z '—.t•o.M.t•O.T.T 00 —.t 0 M 0MNM0. M
J .-a M.t .- NI N . .tC
> >-x
.. W —
vi
C7 W
mu
—C
Q
C N
W
ac. ..
OW .0 0
= 0 0 •
68 0•
C S
wee
C0 v fC
LU U) M
W= v
N J
za
QW
I-_
1-0
M
.Q
0•N 00. CO '- IM0�pA 0
0
W C. O N N CO 0.- O.
pNp.2 M p�' p,�'
P> 00. 00. ;0 ;0 C. N
W
› C C N N
W
y>1 l
CO Ow ••O W W pC•.
WU 0.-• I- 1-.0
U >LL N co µKµ11 W W
Z w C 1-0 2 W W CO IWi 3 C2
T. QW COI- 02 CO C7 C CO W W1-•-•
I- Zvi w(i) 00 -•Q 1- 0 WQ W 2 CO >O I- 0
U\ 2 J Q 2 C C U Q WW2 W
> W J 0.-.0 CO '- C O W 0 C 0 W C O >
0.4 2>W 2 Z! W U- 03 CC2OF CO W U C
I-I- .. J W W 2 W U 0 06 a W 2 z'X CO WI- W
Q 0 W ON 00C'Cod Y 12200 0
Q 0 J2 CO UO CO> I-W XW 1 F 2 • ••I-0C .. W
\ z W W-.N C QUWeeU 2 Q =.i I-1-. OW § 0 C
0 = w>C7 U> Ow W ZY62 0 a 11_ QQ>OU 201g
2 W > C 00 2 VI CD W Q C 0 Q 2 0 CO GC C I-CL'.. = = .. oC
_ .-.wail >W •-. 20.20\2 a W Y W W 2a> W U-JI-W W
` / u- W 1-0 CIC CO 0 CC CD-•0W tW C C U)CC a0. C F QQ> F
v 1-W.0 W W 2 W 21- 1- CI- W CDCOW 000-J W Q C7 a 4C Q
Q=J W U CO W•..W•-•21-z U 1-z CL U C 3= U.40 3 2.-•U W 3
O W COUzJ UO20 C7 W-•«.Cr. CO awe W 0e I- U WN
QQ W-.J•..J..W QJ W QQ2 -1 C W W W W W.-•H J 102W W J
a>C7W20C-I..C7--j aeZCLIWZO.L Q WI->1-3Yam 'CO z•-•ai< Q
C W Ww....w..0=z= I. =0 COC F I-Q W Q W QQ W 1-z •-•C W 1-
U C J O W J U a m W CO CO ca.', W F 0 z 3 C 3 CO J U O 0= CO a 0 0
F- W I-I F
J
Al< St N. COO h0 In O O C. in IA O 11
O.7 �t 0 �t CD Os OsproN- IA IA O 1� �O O 0N M 11
C�I- f� Al Os C. �t sr pro
N. cr. N- CO CO 1A M O O 11
•< Is- CO OO P_ti N. N N M M Al P— , 11
�> P �00 M in 0•O P 00 CO C. Al - se. M M II
W �O P �O P Al O II
II
a-d a- N M M C. II
NI II
Y a II
ILx 11
w
Al st N. M O Oa- se. CO IA O O M IA O IA O 1A II
P
pp..I- In ��pp O M O OpCpp M O N IA O CO �p O '0 in
11
� se 0Os O O CO CO 0, .1. Os CO CO in M Al CO II
I C P .t -O O N -t •O N M N 0 OOP CO N t` 11
7 00 00 I� M lA I� .O Co O M .t IA N. O II
P m 2 N P IA Al M N- CCOO CO M •O P �O •f II
a-a v Al N- a- M I. 11
a-W in 11
II
IL 11
J
Al O Os M OsM IA IA in IA CO M A N O CO so O Oa II
pp�� I� �O in �O C. in �}M O Al IA II
O.F in M .O .00 M-.t IA cos- Al Os O MOP in Cr00 II
• < N. 1A V1 in Ps- N, .t st 00 P .t M II
P N .- CO CO .t Al - N1�') p�}p M 4O M & 11
Os I- 43 CO In M IA Os M I- OO 0. P M Al .t O'• II
a-W a- a- M a N. II
a-> N II
W I L I I
d
Al O �O �O N.O C.In Al �O O CO e-V1 10 O .- II
CPT CO 00 •0 PIA O Al N.
Al Al Is C a-IA •0 M IA II
&I; Os M M Ms NO 0. .t O IA St IA Os ('Si .- II
• a a Os CD P 0P O O O IA Al an •0 Ns— M Al N II
O•[O �O CO -t MN P CO O O COM N d .N- II
.-> a- a- - II
aC N II
LL II
M CO
Os W N In Al O O In 40 Al M a- O O O O CO p� II
Os NI CV 0 Os 'O M CO in •O IA O •0 O O O P I- 11
•-M se. In N se 1.41 Os in se .O O InO IA IA S II
N.-. 1.-- N P PM PO in se C. OsO �t pp p� CO N II
�� P C .O O .O O Al C.CO N h inIn IA .O 7- (� CA �t 11
2 Is. J O .O COM •0 Os0O St Os II
a Al r- .- in N II
LLw M 11
11
II
COW II
2 U II
a
H
d CO 11
W __ _ 11
a Le .. .... I
O w M •• Alin 0 O O C. I P 11
- I O— PIA • P • • • I II
ce O 1!� I .00 Os CO I — , . • • II
WO N Os CO
11
�...... --. v II
LL= II
tnJ II
II
2 d II
CM II
1-C„ II
II
II
ppNI
. �pin I
O.N CO .O .00 in MI �t OM. CON '0 MIn
M.Q P CO CO II
•-L.", P CO 00 St St O O Os CO P M Cl') N.0 CO se t- II
Al 2 CO •.O IA M_M Co Al CO .O .- Al CO P 0'st M CO CO 11
p.W O. (Si Al se N N-
co M ^ P M M M IA 'O 11
P> CO .O co CO �t IA .0 O.t st St P 11
.--W
a- N II
LL
< <
C W V) 1- W
C M C C< 2 • I- W < •• ea
Z U J22 O 1- CO C VI Y LU
O <>>C9 LL Z W U VI C d
U- ..I-M U.U. C I— Z C 2 < I.
>,- (I) W G W U W<U CO < < W U M U- U C >
I- C O M 2 y<U w Z U O W Z Z C W C O Z O •-
2J Z Z 01d Zd< W ••1-2d a <2 >Z C O2 I-
> ><CM W W O I-<<2 -2 Co,W:,< O 2:D W OC=C •-+ Ii:) U
aa.0.2 a- > J22 •• 0 C W u. J .-.1- U <U2 IL U.
I- .. W VI W O W W Ia. d Zd W W W _ _ M W
U CO W U LL X OC 1->U I-U O. M 1-W U O>C W > U Z W CO U W U)
< C O•-• < U W 2•-•I- IL CO U-+2 W Z I-U d _M0 0 C
\ Z 221-I-- J W C W•-.>2 J >MOMZ•-• W C•-• 2 >< 2
O M WO2 < -3 O<dI < WJ>dl+. M.W> CO •-•COO O Cie d O
2 W >2 WJ OV).-2W2 I- U<dW CO Zd WZ— •. W< Ia-
n W ZW U dUI Dc VIW MWOW W W W W I- WN CO CO C7
U d d V)W� W a I I- d a. >I-CO U•-•Utr VI CO aNd2 2 -I�./ W dU- 11. I-W W-1 La < dU J.-I-..0 LU W W JJ J
S JO.-. CO J•-•0W<20 U W<1-<>.-.>ZI- C ZWa 0- << <
I- <2 I-d <J<d.-..-.2 Cn d CO•-.d J d.-CO
C) .-W C) -aI-.-.-aI-U M -.1I-W U W-.W W J —.-.W JCn d II-- J
U J d I- < U J CO W X W < I-2 C W Co)U CO X C < CO J d <C LU Z <
J W J O I- 0-<.+ a< I- mO a < < I- 20— I-2 I-LU 1-
J a•-• 2 O <LL> CO I- 0 W U Co) u. I- O W O.U O M 2 U 0
< Cn I- U I- 0 I- 0- I-Ia. a.. 1-
Or •• • e,
•••,