HERITAGE BAY. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017
|
|
- Cassandra Fletcher
- 5 years ago
- Views:
Transcription
1 Version 6 - Final Budget (Adopted August 4, 2016) Prepared by:
2 Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances Amortization Schedule Budget Narrative 5-7 Exhibit A - Allocation of Fund Balances. 8 DEBT SERVICE BUDGETS Series 2014 Summary of Revenues, Expenditures and Changes in Fund Balances.. 9 Amortization Schedule.. 10 Budget Narrative 11 SUPPORTING BUDGET SCHEDULES Non-Ad Valorem Assessment Summary.. 12
3 Heritage Bay Operating Budget
4 General Fund Summary of Revenues, Expenditures and Changes in Fund Balances Adopted Budget ADOPTED ACTUAL PROJECTED TOTAL ANNUAL ACTUAL BUDGET THRU JULY- PROJECTED BUDGET ACCOUNT DESCRIPTION FY 2015 FY 2016 JUNE-2016 SEP-2016 FY 2016 FY 2017 REVENUES Interest - Investments $ 606 $ 500 $ 314 $ 126 $ 440 $ 500 Special Assmnts- Tax Collector 250, , , , ,000 Special Assmnts- Wall Project - 62,500 62,500-62,500 62,500 Special Assmnts- Reserves - 31,250 31,250-31,250 31,250 Special Assmnts- Discounts (9,096) (13,750) (12,759) - (12,759) (13,750) Other Miscellaneous Revenue ,765-14,765 - TOTAL REVENUES 241, , , , ,500 EXPENDITURES Administrative P/R-Board of Supervisors 7,200 8,000 5,800 1,000 6,800 8,000 FICA Taxes ProfServ-Arbitrage Rebate 1, ProfServ-Dissemination Agent 1, ProfServ-Engineering 14,161 14,000 3,244 3,450 6,694 14,000 ProfServ-Legal Services 16,965 5,000 2,828 2,172 5,000 5,000 ProfServ-Mgmt Consulting Serv 38,246 39,394 29,545 9,849 39,394 40,576 ProfServ-Property Appraiser 3,750 5,156-3,750 3,750 5,156 ProfServ-Special Assessment 5,000 5,150 5,150-5,150 5,305 ProfServ-Trustee Fees 5, ProfServ-Web Site Maintenance Auditing Services 3,600 3,600 3,600-3,600 3,600 Postage and Freight 2,662 1, ,144 2,700 2,700 Insurance - General Liability 12,754 13,000 14,348-14,348 15,783 Printing and Binding 1,293 1, ,260 1,300 Legal Advertising 2,195 1,200 2,482 1,059 3,541 3,700 Misc-Bank Charges Misc-Assessmnt Collection Cost 2,947 6,876 6,644-6,644 6,875 Office Supplies Annual District Filing Fee Total Administrative 120, ,513 76,027 24, , ,832 Field ProfServ-Field Management 12,000 12,360 9,270 3,090 12,360 12,731 Contracts-Lake and Wetland 57, R&M-Aquascaping 12, R&M-Lake Erosion 43, R&M-Contingency 5,900 2,000-1,000 1,000 1,187 Wall Improvements 41, , , ,085 - Total Field 172, , ,355 4, ,445 13,918 Page 1
5 General Fund Summary of Revenues, Expenditures and Changes in Fund Balances Adopted Budget ADOPTED ACTUAL PROJECTED TOTAL ANNUAL ACTUAL BUDGET THRU JULY- PROJECTED BUDGET ACCOUNT DESCRIPTION FY 2015 FY 2016 JUNE-2016 SEP-2016 FY 2016 FY 2017 Lakes and Ponds Contracts-Lake and Wetland - 60,744 45,558 15,186 60,744 66,000 Contracts-Water Quality Monitoring ,642 5,642 20,000 R&M-Aquascaping - 5,000 2,600-2,600 5,000 R&M-Lake Erosion - 35,000 7,694-7,694 10,000 R&M-Contingency - 5, ,000 Impr - Miscellaneous - 2, ,000 Reserve - Lakes - 31, ,250 Total Lakes and Ponds - 138,994 55,852 20,828 76, ,250 Debt Service Operating Loan Repayment - 33,333-33,333 33,333 50,000 Interest Expense-Note - 6, ,500 3,473 7,750 Reserve - Loan variance ,750 Total Debt Service - 40, ,833 36,806 62,500 TOTAL EXPENDITURES 293, , ,207 84, , ,500 Excess (deficiency) of revenues Over (under) expenditures (51,783) (187,870) (78,137) (84,870) (163,007) - OTHER FINANCING SOURCES (USES) Loan/Note Proceeds , ,462 - Contribution to (Use of) Fund Balance - (187,870) TOTAL OTHER SOURCES (USES) - (187,870) 246, ,462 - Net change in fund balance (51,783) (187,870) 168,325 (84,870) 83,455 - FUND BALANCE, BEGINNING 147,053 95,270 95,270-95, ,725 FUND BALANCE, ENDING $ 95,270 $ (92,600) $ 263,595 $ (84,870) $ 178,725 $ 178,725 Page 2
6 $250,000 Loan, 5 years, 4.0% Amortization Schedule Date Payment Principal Interest Principal Balance $250, /1/2016 $5, $4, $ $245, /1/2016 4, , $241, /1/2016 4, , $237, /1/2016 4, , $233, /1/2016 4, , $229, /1/2016 4, , $224, /1/2016 4, , $220, /1/2016 4, , $216, /1/2016 4, , $212, /1/2016 4, , $208, /1/2016 4, , $204, /1/2017 4, , $199, /1/2017 4, , $195, /1/2017 4, , $191, /1/2017 4, , $187, /1/2017 4, , $183, /1/2017 4, , $179, /1/2017 4, , $174, /1/2017 4, , $170, /1/2017 4, , $166, /1/2017 4, , $162, /1/2017 4, , $158, /1/2017 4, , $154, /1/2018 4, , $149, /1/2018 4, , $145, /1/2018 4, , $141, /1/2018 4, , $137, /1/2018 4, , $133, /1/2018 4, , $129, /1/2018 4, , $124, /1/2018 4, , $120, /1/2018 4, , $116, /1/2018 4, , $112, /1/2018 4, , $108, /1/2018 4, , $104, /1/2019 4, , $99, /1/2019 4, , $95, /1/2019 4, , $91, /1/2019 4, , $87, /1/2019 4, , $83, /1/2019 4, , $79, /1/2019 4, , $74, /1/2019 4, , $70, /1/2019 4, , $66, Page 3
7 $250,000 Loan, 5 years, 4.0% Amortization Schedule Date Payment Principal Interest Principal Balance 10/1/2019 4, , $62, /1/2019 4, , $58, /1/2019 4, , $54, /1/2020 4, , $49, /1/2020 4, , $45, /1/2020 4, , $41, /1/2020 4, , $37, /1/2020 4, , $33, /1/2020 4, , $29, /1/2020 4, , $24, /1/2020 4, , $20, /1/2020 4, , $16, /1/2020 4, , $12, /1/2020 4, , $8, /1/2020 4, , $4, /1/2021 4, , ($0.00) $275, $250, $25, Page 4
8 General Fund Budget Narrative REVENUES Interest-Investments The District earns interest on the monthly average collected balance for their operating and money market accounts. Special Assessments-Tax Collector The District will levy a Non-Ad Valorem assessment on all sold and platted parcels (using the uniform method) within the District in order to pay for the operating expenditures during the Fiscal Year. Special Assessments-Wall Project The District will levy a Non-Ad Valorem assessment on all sold and platted parcels (using the uniform method) within the District in order to pay for the repair of the wall embankment and any impending debt associated with making repairs. Assessment will be $50 per parcel and it will be levied until the loan being used to make the repairs is repaid which is expected to be in Special Assessments-Reserves The District will levy a Non-Ad Valorem assessment on all sold and platted parcels (using the uniform method) within the District in order reestablish reserves which were depleted due to the District having to address numerous lake bank erosion issues. The assessment will be $25 per parcel and dedicated specifically to reserves until the reserves are reestablished at an appropriate level. Special Assessments-Discounts Per Section and Section of the Florida Statutes, discounts are allowed for early payments of assessments collected by the Tax Collector and only when the Tax Collector is using the uniform methodology. The budgeted amount for the fiscal year is calculated at 4% of the anticipated Non-Ad Valorem assessments. EXPENDITURES Administrative P/R-Board of Supervisors Chapter 190 of the Florida Statutes allows for members of the Board of Supervisors to be compensated $200 per meeting at which they are in attendance. The amount for the Fiscal Year is based upon all supervisors attending all of the meetings. Professional Services-Engineering The District's engineer provides general engineering services to the District, i.e. attendance and preparation for board meetings when requested, review of invoices, and other specifically requested assignments. Professional Services-Legal Services The District s attorney provides general legal services to the District, i.e., attendance and preparation for Board meetings, review of contracts, review of agreements and resolutions, and other research as directed or requested by the Board of Supervisors and the District Manager. Professional Services-Management Consulting Services The District receives Management, Accounting and Administrative services as part of a Management Agreement with Severn Trent Environmental Services, Inc. Severn Trent manages all of the District s financial activities such as accounts payable, financial statements, auditing and budgeting in accordance with the management contract in effect. An increase of 3% is projected for the next fiscal year to cover operating expenses. Page 5
9 General Fund Budget Narrative EXPENDITURES Administrative (continued) Professional Services-Property Appraiser The Property Appraiser provides the District with a listing of the legal description of each property parcel within the District boundaries, and the names and addresses of the owners of such property. The District reimburses the Property Appraiser for necessary administrative costs incurred to provide this service which is based upon 1.5% of the anticipated Non-Ad Valorem assessment collections. Professional Services-Special Assessment This is the Administrative fees to prepare the District s special assessment roll with a projected increase of 3% budgeted. Professional Services-Web Site Maintenance The cost of web hosting and regular maintenance of the District s website by Severn Trent Services. Auditing Services The District is required to conduct an annual audit of its financial records by an Independent Certified Public Accounting Firm. The budgeted amount for the fiscal year is based on contracted fees from an existing engagement letter. Postage and Freight Actual postage used for District mailings including agenda packages, vendor checks and other correspondence. Insurance-General Liability The District's General Liability & Public Officials Liability Insurance policy is with Public Risk Insurance Agency, Inc. They specialize in providing governmental insurance coverage. The budgeted amount projects a 10% increase in the premium. Printing and Binding Copies used in the preparation of agenda packages, required mailings, and other special projects. Legal Advertising The District is required to advertise various notices for Board meetings and other public hearings in a newspaper of general circulation. Miscellaneous-Bank Charges This includes monthly bank charges for the maintenance of the operating accounts. Miscellaneous-Assessment Collection Costs The District reimburses the Collier County Tax Collector for her or his necessary administrative costs. Per the Florida Statutes, administrative costs shall include, but not be limited to, those costs associated with personnel, forms, supplies, data processing, computer equipment, postage, and programming. The District also compensates the Tax Collector for the actual cost of collection or 2% on the amount of special assessments collected and remitted, whichever is greater. The assessment collection cost is based on a maximum of 2% of the anticipated assessment collections. Office Supplies Supplies used in the preparation and binding of agenda packages, required mailings, and other special projects. Annual District Filing Fee The District is required to pay an annual fee of $175 to the Department of Economic Opportunity Division of Community Development. Page 6
10 General Fund Budget Narrative EXPENDITURES Field Professional Services-Field Management Field Management Services for the District is performed by Severn Trent Services. This includes the regular inspection of all District assets and contractor performance monitoring. Items include but are not limited to: irrigation systems, ponds, wetlands, preserves, roads, street signs, sidewalks and drainage systems. A monthly report is provided for the Board s review to allow for their consideration of issues and action to consider. A projected 3% increase is budgeted. R&M-Contingency All other field expenses that do not fall into the category described above will be expensed to contingency. Lakes & Ponds Contracts-Lake and Wetland A contract was negotiated with Lake & Wetland Management for monthly lake maintenance of the District s 31 lakes and littoral shelf maintenance which includes approximately acres. Floridone Treatment was added May Contracts-Water Quality Monitoring A contract was negotiated with CPH for testing of the lakes and water quality monitoring. R&M-Aquascaping This is for any repair and maintenance expenses pertaining to the District s lakes that are not covered in the contract. R&M-Lake Erosion This is for any repair and maintenance expenses pertaining to erosion control that are not covered in the contract. R&M-Contingency All other lake expenses that do not fall into the categories described above will be expensed to contingency. Impr-Misc This expense has been designated specifically for lake improvements. Reserve-Lakes This is for lake improvement expenses that are projected to occur in the future. Debt Service Operating Loan Repayment During FY2015, the District obtained a 5 year loan in the amount of $250,000 with an APR of 4.00%. Beginning FY16, the District anticipates making monthly principal payments towards the outstanding loan balance. Interest Expense-Note The District will make monthly interest payments on the loan balance. Reserve-Loan Variance The variance between the amount assessed and the actual amount distributed for debt payments in current fiscal year. Page 7
11 Exhibit "A" Allocation of Fund Balances AVAILABLE FUNDS Amount Beginning Fund Balance - $ 178,725 Net Change in Fund Balance - - Reserves - Additions 36,000 Total Funds Available (Estimated) - 9/30/ ,726 ALLOCATION OF AVAILABLE FUNDS Assigned Fund Balance Operating Reserve - First Quarter Operating Capital 73,625 (1) Reserves - Erosion Control 14,687 Reserves - Lakes (FY16) 31,250 Reserves - Lakes (FY17) 31,250 62,500 Reserves - Loan Variance (FY17) 4,750 Subtotal 155,562 Total Allocation of Available Funds 155,562 Total Unassigned (undesignated) Cash $ 59,164 Notes (1) Represents approximately 3 months of operating expenditures Page 8
12 Heritage Bay Debt Service Budget
13 Series 2014 Debt Service Fund Summary of Revenues, Expenditures and Changes in Fund Balances Adopted Budget ADOPTED ACTUAL PROJECTED TOTAL ANNUAL ACTUAL BUDGET THRU JULY- PROJECTED BUDGET ACCOUNT DESCRIPTION FY 2015 FY 2016 JUNE-2016 SEP-2016 FY 2016 FY 2017 REVENUES Interest - Investments $ 68 $ - $ 62 $ 18 $ 80 $ - Special Assmnts- Tax Collector 1,308,564 1,308,564 1,308,564-1,308,564 1,308,564 Special Assmnts- Discounts (47,609) (52,343) (47,707) - (47,707) (52,343) TOTAL REVENUES 1,261,023 1,256,221 1,260, ,260,937 1,256,221 EXPENDITURES Administrative ProfServ-Arbitrage Rebate ProfServ-Property Appraiser 19,628 19,628-19,628 19,628 19,628 ProfServ-Trustee Fees - 6,815-4,951 4,951 4,951 Misc-Assessmnt Collection Cost 15,427 26,171 25,194-25,194 26,171 Total Administrative 35,055 53,214 25,194 25,179 50,373 51,350 Debt Service Principal Debt Retirement 270, , , , ,000 Interest Expense 476, , , , ,650 Total Debt Service 746,311 1,199,360 1,199,360-1,199,360 1,198,650 TOTAL EXPENDITURES 781,366 1,252,574 1,224,554 25,179 1,249,733 1,250,000 Excess (deficiency) of revenues Over (under) expenditures 479,657 3,647 36,365 (25,161) 11,204 6,221 OTHER FINANCING SOURCES (USES) Other NonOperating Uses-Deferred Costs - - (15,930) - (15,930) - Contribution to (Use of) Fund Balance - 3, ,221 TOTAL OTHER SOURCES (USES) - 3,647 (15,930) - (15,930) 6,221 Net change in fund balance 479,657 3,647 20,435 (25,161) (4,726) 6,221 FUND BALANCE, BEGINNING 604,350 1,084,007 1,084,007-1,084,007 1,079,281 FUND BALANCE, ENDING $ 1,084,007 $ 1,087,654 $ 1,104,442 $ (25,161) $ 1,079,281 $ 1,085,502 Page 9
14 Amortization Schedule 2014 Refunding of Series 2005 Special Assessment Refunding Bonds Principal Year Principal special calls Interest Balance FY Total DS 11/1/2016 $ - $ 316, $ 16,675, /1/2017 $ 565, $ - $ 316, $ 16,110, $ 1,198, /1/2017 $ - $ 306, $ 16,110, /1/2018 $ 585, $ - $ 306, $ 15,525, $ 1,197, /1/2018 $ - $ 294, $ 15,525, /1/2019 $ 610, $ - $ 294, $ 14,915, $ 1,199, /1/2019 $ - $ 283, $ 14,915, /1/2020 $ 635, $ - $ 283, $ 14,280, $ 1,201, /1/2020 $ - $ 271, $ 14,280, /1/2021 $ 660, $ - $ 271, $ 13,620, $ 1,202, /1/2021 $ - $ 258, $ 13,620, /1/2022 $ 680, $ - $ 258, $ 12,940, $ 1,197, /1/2022 $ - $ 245, $ 12,940, /1/2023 $ 710, $ - $ 245, $ 12,230, $ 1,201, /1/2023 $ - $ 232, $ 12,230, /1/2024 $ 740, $ - $ 232, $ 11,490, $ 1,204, /1/2024 $ - $ 218, $ 11,490, /1/2025 $ 770, $ - $ 218, $ 10,720, $ 1,206, /1/2025 $ - $ 203, $ 10,720, /1/2026 $ 800, $ - $ 203, $ 9,920, $ 1,207, /1/2026 $ - $ 188, $ 9,920, /1/2027 $ 830, $ - $ 188, $ 9,090, $ 1,206, /1/2027 $ - $ 172, $ 9,090, /1/2028 $ 865, $ - $ 172, $ 8,225, $ 1,210, /1/2028 $ - $ 156, $ 8,225, /1/2029 $ 8,225, $ - $ 156, $ - $ 8,537, /1/2029 $ - $ - $ - Totals $ 16,675, $ - $ 6,298, $ 22,973, Page 10
15 Debt Service Fund Budget Narrative REVENUES Interest-Investments The District earns interest on the monthly average collected balance for their trust accounts. Special Assessments-Tax Collector The District will levy a Non-Ad Valorem assessment on all sold and platted parcels (using the uniform method) within the District in order to pay for the operating expenditures during the Fiscal Year. Special Assessments-Discounts Per Section and Section of the Florida Statutes, discounts are allowed for early payments of assessments collected by the Tax Collector and only when the Tax Collector is using the uniform methodology. The budgeted amount for the fiscal year is calculated at 4% of the anticipated Non-Ad Valorem assessments. EXPENDITURES Administrative Professional Services-Arbitrage Rebate The District contracted with an independent professional firm to annually calculate the District's Arbitrage Rebate Liability on its bonds. Professional Services-Property Appraiser The Property Appraiser provides the District with a listing of the legal description of each property parcel within the District boundaries, and the names and addresses of the owners of such property. The District reimburses the Property Appraiser for necessary administrative costs incurred to provide this service. The property appraiser cost is based upon 1.5% of the anticipated Non-Ad Valorem assessment collections. Professional Services-Trustee The District pays US Bank an annual fee for trustee services on the Series 2014 Special Assessment Bond. The budgeted amount for the fiscal year is based on standard fees charged plus any out-of-pocket expenses. Miscellaneous-Assessment Collection Costs The District reimburses the Collier County Tax Collector for her or his necessary administrative costs. Per the Florida Statutes, administrative costs shall include, but not be limited to, those costs associated with personnel, forms, supplies, data processing, computer equipment, postage, and programming. The District also compensates the Tax Collector for the actual cost of collection or 2% on the amount of special assessments collected and remitted, whichever is greater. The assessment collection cost is based on a maximum of 2% of the anticipated assessment collections. Debt Service Principal Debt Retirement The District pays regular principal payments annually in order to pay down/retire the debt. Interest Expense The District pays interest expense on the debt twice during the year. Page 11
16 Heritage Bay Supporting Budget Schedules
17 All Funds Comparison of Assessment Rates vs. Fiscal Year 2016 General Fund Debt Service Total Assessments per Unit FY 2017 FY 2016 Percent FY 2017 FY 2016 Percent FY 2017 FY 2016 Percent Product Change Change Change Units Executive $ $ % $1, $1, % $1, $1, % 139 Classics $ $ % $2, $2, % $2, $2, % 95 Classics II $ $ % $2, $2, % $2, $2, % 18 Coach $ $ % $1, $1, % $1, $1, % Story $ $ % $ $ % $1, $1, % Story $ $ % $ $ % $ $ % Page 12
LIVE OAK NO. 2. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017
Version 2 - Approved Tentative Budget (Approved at May 17, 2016 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances..
More informationAnnual Operating Budget
Version 1 - Adopted Budget: Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1 Budget Narrative 2-3 Exhibit A - Allocation
More informationWATERCHASE. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2015
WATERCHASE Version 2 - Approved Tentative Budget (approved at 5/13/14 meeting) Prepared by: WATERCHASE Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes
More informationTHE HAMMOCKS. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Adopted Budget:
Version 2 - Adopted Budget: (Adopted 7/11/2018) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit A - Allocation
More informationWATERCHASE. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2018
Version 1 - Approved Tentative Budget (Approved at May 9, 2017 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances..
More informationBRIGER. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2020
Version 1 - Approved Tentative Budget: (Approved at 3/25/19 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1
More informationLIVE OAK NO. 1. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019
LIVE OAK NO. 1 Version 1 - Approved Tentative Budget (Approved at May 15, 2017 meeting) Prepared by: LIVE OAK NO. 1 Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures
More informationSPICEWOOD. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2018
Version 2 - Final Budget (Adopted at 7/26/2017 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Budget Narrative
More informationMEADOW POINTE. Community Development District. Annual Operating Budget. Fiscal Year Version 3 - Final Budget (Adopted at August 1, 2013 meeting)
Version 3 - Final Budget (Adopted at August 1, 2013 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Exhibit A - Allocation
More informationLEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budgets. Fiscal Year 2018
s Version 6 - Final Budget: (Adopted at 8/17/17 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-3 Exhibit A
More informationESTANCIA AT WIREGRASS
Version 3 - Final Budget (Adopted at the 08/28/18 Meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Exhibit
More informationAnnual Operating and Debt Service Budget Fiscal Year 2014
OAKSTEAD FINAL BUDGET Adopted 8/20/13 Prepared by: OAKSTEAD Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Budget Narrative 4-9 Exhibit A
More informationCHEVAL WEST. Community Development District. Annual Operating Budget. Fiscal Year Version 3 - Final Budget: (Adopted at August 17, 2017 meeting)
Version 3 - Final Budget: (Adopted at August 17, 2017 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Exhibit A - Allocation
More informationLEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2012
Annual Operating and Debt Service Budget Version 7 - Adlpted Budget (Adopted at meeting 8/18/11) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and
More informationSTEVENS PLANTATION. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2018
Version 1.1 - Adopted Budget: (Adopted 8/3/17) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Budget Narrative 3-6
More informationCHEVAL WEST. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 3 - Final Budget:
Annual Operating and Debt Service Budget Version 3 - Final Budget: (Adopted at August 20, 2015 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes
More informationAnnual Operating and Debt Service Budget
Annual Operating and Debt Service Budget (Adopted 08/23/2017) Prepared By Table of Contents Page OPERATING Summary of Revenues, Expenditures and Changes in Fund Balances 1-4 Budget Narrative 5-10 Exhibit
More informationCEDAR HAMMOCK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Approved Tentative Budget
Annual Operating and Debt Service Budget Approved Tentative Budget Version 1-3_20_18 Prepared by: Budget Overview Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes
More informationLIVE OAK LAKE. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 1 - Adopted Budget 7/27/2018
Version 1 - Adopted Budget 7/27/2018 Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Budget Narrative 3-5 Exhibit
More informationBEACON LAKES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019
Version 5 - Final Budget: (Adopted at 9/11/18 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Budget Narrative
More informationHERITAGE LAKE PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2013
Version 5 - Adopted Budget: (Adopted at 8/10/2012 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-4 Budget
More informationUrban Orlando. Community Development District. Operating and Debt Service Budget. Fiscal Year Adopted Budget on August 18th, 2010.
Operating and Debt Service Budget Fiscal Year 2011 Adopted Budget on August 18th, 2010 Prepared by Table of Contents GENERAL FUND BUDGET Summary of Revenue & Expenditures Page 1-2 Budget Narrative Page
More informationVILLA SOL. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget
VILLA SOL Annual Operating and Debt Service Budget Version 2 - Approved Tentative Budget (Approved at 6/04/2018 meeting) Prepared by: VILLASOL Table of Contents Page # OPERATING BUDGET Summary of Revenues,
More information(i) Sale of property by the dependent special district to private developers, including:
Stevens Plantation (City of St. Cloud, Florida), Special Assessment Revenue Bonds, Series 2003A, $7,055,000 and Special Assessment Revenue Bonds, Series 2003B, $20,150,000, Dated: November 20, 2003 1.
More informationAnnual Operating and Debt Service Budget Fiscal Year 2019
Adopted Budget Adopted on 8/9/2018 Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Budget Narrative 3-7 Reserve
More informationLexington Oaks Community Development District
May 26, 2016 Lexington Oaks Severn Trent Management Services 210 N. University Drive Suite 702 Coral Springs, Florida 33071 Telephone: (954) 753-5841 Fax: (954) 345-1292 Board of Supervisors Lexington
More informationVISTA LAKES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 4 - Adopted Budget:
Version 4 - Adopted Budget: (Adopted at 8/9/2012 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Budget
More informationMeadow Pointe II Community Development District
Meadow Pointe II Community Development District Operating and Debt Service Budget Fiscal Year 2011 (Adopted Budget) 8/18/2010 Prepared by v.6 Meadow Pointe II Community Development District Table of Contents
More informationCHEVAL WEST. Community Development District. Annual Operating Budget. Fiscal Year Version 1 - Final Budget: (Adopted at July 19, 2018 meeting)
Version 1 - Final Budget: (Adopted at July 19, 2018 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Exhibit A - Allocation
More informationTAMPA PALMS OPEN SPACE AND TRANSPORTATION. Annual Operating and Debt Service Budget
Version 1 - Approved Tentative Budget: (Approved at May 5, 2015 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund 003 Summary of Revenues, Expenditures and Changes in Fund Balances..
More informationPORT OF THE ISLANDS. Community Improvement District. Annual Operating and Debt Service Budget. Fiscal Year 2015
Annual Operating and Debt Service Budget Version 5 - Final Budget: (Adopted at Board Meeting on 8/15/14) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures
More informationAnnual Operating and Debt Service Budget
Version 2 - Approved Tentative Budget: (Approved at May 6, 2014 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund 003 Summary of Revenues, Expenditures and Changes in Fund Balances..
More informationWATERGRASS. Community Development District II. Annual Operating and Debt Service Budget. Fiscal Year 2017
Version 3 - Final Budget: (Adopted on 8/17/16) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Budget Narrative
More informationAgenda Page #1 LEXINGTON OAKS COMMUNITY DEVELOPMENT DISTRICT AUGUST 18, 2016 Agenda Package
Agenda Page #1 COMMUNITY DEVELOPMENT DISTRICT AUGUST 18, 2016 Agenda Package August 11, 2016 Lexington Oaks Severn Trent Services, Management Services Division 210 North University Drive, Suite 702 Coral
More informationHERITAGE OAK PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019
Version 5 - Final Budget (Adopted at the 08/16/18 Meeting) Prepared by: Table of Contents Page # OPERATING BUDGETS Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Exhibit A - Allocation
More informationWATERGRASS. Community Development District II. Annual Operating and Debt Service Budget. Fiscal Year Version 4 - Final Budget:
Version 4 - Final Budget: (Adopted 8/15/18) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-3 Budget Narrative 4-9
More informationTHE HAMMOCKS COMMUNITY DEVELOPMENT DISTRICT MAY 9, 2018 AGENDA PACKAGE
THE HAMMOCKS COMMUNITY DEVELOPMENT DISTRICT MAY 9, 2018 AGENDA PACKAGE The Hammocks Inframark, Infrastructure Management Services 210 University Drive, #702, Coral Springs, FL 33071 Tel: 954-603-0033;
More informationAnnual Operating and Debt Service Budget
Annual Operating and Debt Service Budget (Tentative) Prepared By Table of Contents Page OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-3 Budget Narrative
More informationSpicewood Severn Trent Services Management Services Division 210 North University Drive, Suite 702, Coral Springs, Florida Telephone (954) 603-0
Agenda Page 1 Spicewood July 26, 2017 Agenda Package Spicewood Severn Trent Services Management Services Division 210 North University Drive, Suite 702, Coral Springs, Florida 33071 Telephone (954) 603-0033
More informationESTANCIA AT WIREGRASS COMMUNITY DEVELOPMENT DISTRICT AUGUST 28, 2018 AGENDA PACKAGE
COMMUNITY DEVELOPMENT DISTRICT AUGUST 28, 2018 AGENDA PACKAGE Estancia at Wiregrass Inframark, Infrastructure Management Services 210 North University Drive, Suite 702 Coral Springs, Florida 33071 Telephone:
More informationAdopted Budget Fiscal Year Reserve Community Development District #2
Adopted Budget Fiscal Year 2019 Reserve Community Development District #2 July 19, 2018 Reserve Community Development District #2 TABLE OF CONTENTS General Fund Budget Page 1 Budget Narrative Page 2-4
More informationWindsor at Westside Community Development District. Proposed Budget
Proposed Budget FY 2018 Table of Contents 1-2 General Fund 3-7 General Fund Narrative 8 Debt Service Fund Series 2015 9-10 Amortization Schedule Series 2015 11 Debt Service Fund Series 2016 12-13 Amortization
More informationFLEMING ISLAND PLANTATION
Annual Operating and Debt Service Budget Version 1.3 - Final Budget (Adopted at 8/28/2018 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in
More informationHERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017
Version 5.0 - Final Budget: (Adopted on 8/24/16) Prepared by: Table of Contents OPERATING BUDGET Page # General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit A - Allocation
More informationStorey Park Community Development District. Adopted Budget
Adopted Budget FY 2018 Table of Contents 1-2 General Fund 3 Phase 1 Assessment Area Allocation Chart 4-7 General Fund Narrative 8 Debt Service Fund 9-10 Amortization Schedule Fiscal Year 2018 General Fund
More informationWindsor at Westside Community Development District. Proposed Budget
Proposed Budget FY 2019 Table of Contents 1-2 General Fund 3-7 General Fund Narrative 8 Debt Service Fund Series 2015 9-10 Amortization Schedule Series 2015 11 Debt Service Fund Series 2016 12-13 Amortization
More informationJune 28, 2017 Meadow Pointe II Severn Trent Services, Management Services Division 210 North University Drive, Suite 702 Coral Springs, Florida
Agenda Page 1 Meadow Pointe II JULY 5, 2017 AGENDA PACKAGE June 28, 2017 Meadow Pointe II Severn Trent Services, Management Services Division 210 North University Drive, Suite 702 Coral Springs, Florida
More information3. The amount of Special Assessments certified by the Issuer to the Tax Collector for the immediately preceding calendar year:
Brighton Lakes Community Development District (Osceola County, Florida) Special Assessment Bonds, Series 2004A $3,325,000, Dated: August 26, 2004 As of September 30, 2011 1. The balances in the funds and
More informationHERITAGE ISLES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget:
Version 2 - Approved Tentative Budget: (Approved 5/16/2018) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-2 Exhibit
More informationAdopted Budget Fiscal Year Heron Isles Community Development District
Adopted Budget Fiscal Year 2019 Heron Isles Community Development District August 2, 2018 TABLE OF CONTENTS General Fund Budget Page 1 Exhibit "A" Page 2 Narrative Page 36 Debt Service Fund Budget Series
More informationLexington Community Development District Severn Trent Services, Management Services Division 210 North University Drive, Suite 702 Coral Springs, Flor
Agenda Page #1 Lexington Community Development District December 13, 2016 Agenda Package Lexington Community Development District Severn Trent Services, Management Services Division 210 North University
More informationProposed Budget Fiscal Year Heron Isles Community Development District
Proposed Budget Fiscal Year 2019 Heron Isles Community Development District May 3, 2018 TABLE OF CONTENTS General Fund Budget Page 1 Exhibit "A" Page 2 Narrative Page 36 Debt Service Fund Budget Series
More informationRiverwood Community Development District
Riverwood Community Development District Operating, Debt Service and Utility Budget Fiscal Year 2010 Adopted August 18, 2009 V.1 Riverwood Community Development District TABLE OF CONTENTS General Fund
More informationAdopted Budget Fiscal Year Orchid Grove Community Development District
Adopted Budget Fiscal Year 2019 Orchid Grove Community Development District July 12, 2018 TABLE OF CONTENTS General Fund Budget Page 1 Narrative Page 2-5 Debt Service Fund Series 2013 Budget Page 6 Amortization
More informationLexington Community Development District Severn Trent Services, Management Services Division 210 North University Drive, Suite 702 Coral Springs, Flor
Agenda Page #1 Lexington Community Development District March 14, 2017 Agenda Package Lexington Community Development District Severn Trent Services, Management Services Division 210 North University Drive,
More informationTSR Community Development District. Adopted Budget
Community Development District Adopted Budget FY 2019 Table of Contents 1-3 General Fund 4-13 General Fund Narrative 14 Debt Service Fund Series 2015 15-16 Amortization Schedule Series 2015 17 Debt Service
More informationAdopted Budget. Fiscal Year Amelia Concourse Community Development District
Adopted Budget Fiscal Year 2019 Amelia Concourse TABLE OF CONTENTS General Fund Budget Page 12 Budget Narrative Page 38 Debt Service Fund Series 2007 Budget Page 9 Amortization Schedule Page 10 Series
More informationLexington Community Development District Inframark, Infrastructure Management Services 210 North University Drive, Suite 702 Coral Springs, Florida 33
Page Number 1 Lexington Community Development District November 13, 2018 Agenda Package Lexington Community Development District Inframark, Infrastructure Management Services 210 North University Drive,
More informationSECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET FUND
218 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 217 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET FUND 1... 3 IV. GENERAL FUND 1 DESCRIPTIONS... 4 V. DEBT SERVICE FUND...
More informationAgenda Page1 CEDAR HAMMOCK COMMUNITY DEVELOPMENT DISTRICT APRIL 8, 2019 MEETING AGENDA PACKAGE
Agenda Page1 CEDAR HAMMOCK COMMUNITY DEVELOPMENT DISTRICT APRIL 8, 2019 MEETING AGENDA PACKAGE Cedar Hammock Community Development District Inframark, Infrastructure Management Services 210 N. University
More informationFalcon Trace. Community Development District Adopted Budget FY 2019
Falcon Trace Community Development District Adopted Budget FY 2019 Table of Contents 1 2-5 6 7 8 General Fund General Fund Narrative Capital Reserve Fund Debt Service Fund - Series 2007 Amortization Schedule
More informationMajorca Isles Community Development District
Adopted Budget Fiscal Year 2019 Majorca Isles Community Development District August 14, 2018 PDMS FIRM L.L.C. Majorca Isles Community Development District TABLE OF CONTENTS General Fund Budget Page 1 Narrative
More informationPARKLANDS WEST COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2015 ADOPTED BUDGET JULY 10, 2014
FISCAL YEAR 2015 ADOPTED BUDGET JULY 10, 2014 TABLE OF CONTENTS Description General Fund Budget Definitions of General Fund Expenditures Debt Service Fund Budget - Series 2012 Bonds Debt Service Fund -
More informationFalcon Trace. Community Development District Adopted Budget FY 2018
Falcon Trace Community Development District Adopted Budget FY 2018 Table of Contents 1 2-5 6 7 8 General Fund General Fund Narrative Capital Reserve Fund Debt Service Fund - Series 2007 Amortization Schedule
More informationBRIGER COMMUNITY DEVELOPMENT DISTRICT JANUARY 28, 2019 AGENDA PACKAGE
BRIGER COMMUNITY DEVELOPMENT DISTRICT JANUARY 28, 2019 AGENDA PACKAGE Briger Inframark, Infrastructure Management Services 210 N. University Drive, #702, Coral Springs, FL 33071 Phone: 954-603-0033; Fax:
More informationCFM Community Development District
CFM Community Development District www.cfmcdd.org Approved Proposed Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 9530 Marketplace Road Suite 206 Fort Myers, Florida 33912 Phone:
More informationMajorca Isles Community Development District
Revised Proposed Budget Fiscal Year 2018 Majorca Isles Community Development District June 2, 2018 PDMS FIRM L.L.C. Majorca Isles Community Development District TABLE OF CONTENTS General Fund Budget Page
More informationNarcoossee. Community Development District. Adopted Budget FY 2016
Adopted Budget FY 2016 Table of Contents 1-11 General Fund 12 Capital Reserve Fund - Nona Crest 13 Capital Reserve Fund - La Vina 14 Capital Reserve Fund - Nona Preserve 15 Capital Reserve Fund - Parcels
More informationCandler Hills East. Community Development District. Adopted Budget
Adopted Budget FY 2017 Table of Contents 1 General Fund 2-6 General Fund Narrative 7 Capital Reserves Fund 8 Debt Service Fund - Series 2006 9 Amortization Schedule - Series 2006 COMMUNITY DEVELOPMENT
More informationGreater Lakes/Sawgrass Bay Community Development District
Greater Lakes/Sawgrass Bay Community Development District http://glsbcdd.org Proposed Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 8529 South Park Circle Suite 330 Orlando, Florida
More informationCatalina at Winkler Preserve Community Development District
Catalina at Winkler Preserve Community Development District www.catalinacdd.org Approved Proposed Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 9530 Marketplace Road Suite 206 Fort Myers,
More informationRiverwood. Community Development District. Financial Report. September 30, Prepared by
Riverwood Community Development District Financial Report September 30, 2017 Prepared by Riverwood Community Development District Table of Contents FINANCIAL STATEMENTS Balance Sheet - All Funds Page 1-2
More informationAdopted Budget Fiscal Year East Homestead Community Development District
Adopted Budget Fiscal Year 2018 East Homestead Community Development District August 11, 2017 TABLE OF CONTENTS General Fund Budget Page 12 Narrative Page 37 Debt Service Fund Series 2011B Budget Page
More informationDeer Run. Community Development District. Proposed Budget
Proposed Budget FY 2017 Table of Contents 1-2 General Fund 3-7 General Fund Narrative 8 Debt Service Fund - Series 2008 9 Debt Assessments Chart 10 Amortization Schedule - Series 2008 11 Settlement Monitoring
More informationCREEKSIDE AT TWIN CREEKS COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2018 PREPARED AUGUST 17, 2017
ADOPTED BUDGET FISCAL YEAR 2018 PREPARED AUGUST 17, 2017 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1 Definitions of General Fund Expenditures 2 Debt Service Fund Budget - Series
More informationAdopted Budget Fiscal Year Vizcaya in Kendall Community Development District
Adopted Budget Fiscal Year 2018 Vizcaya in Kendall September 20, 2017 Vizcaya In Kendall TABLE OF CONTENTS General Fund Budget Page 12 Budget Narrative Page 37 Debt Service Fund Series 2012A1/A2 Budget
More informationAdopted Budget. Fiscal Year Aberdeen Community Development District
Adopted Budget Fiscal Year 2019 Aberdeen August 28, 2018 TABLE OF CONTENTS General Fund Budget Page 1-2 Budget Narrative Page 3-8 Debt Service Fund Series 2005 Budget Page 9-10 Series 2006-1 Budget Page
More informationPINEY-Z. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017
PINEY-Z Version 3 - Modified Tentative Budget: (Printed 6/7/16) PINEY-Z Table of Contents Page # OPERATING BUDGET Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-5 Exhibit A - Allocation
More informationProposed Budget Fiscal Year Vizcaya in Kendall Community Development District
Proposed Budget Fiscal Year 2019 Vizcaya in Kendall May 16, 2018 Vizcaya In Kendall TABLE OF CONTENTS General Fund Budget Page 12 Budget Narrative Page 37 Debt Service Fund Series 2012A1/A2 Budget Page
More informationApproved Budget Fiscal Year Amelia Walk Community Development District
Approved Budget Fiscal Year 2019 Amelia Walk May 15, 2018 TABLE OF CONTENTS General Fund Budget Page 12 Reserve Allocations Page 3 Budget Narrative Page 48 Debt Service Fund Series 2012A1 Budget Page 9
More informationHeritage Isle at Viera Community Development District
Heritage Isle at Viera Community Development District http://heritageisleatvieracdd.org Proposed Budget for Fiscal Year 2017/2018 Presented by: Rizzetta & Company, Inc. 8529 South Park Circle Suite 330
More informationSix Mile Creek Community Development District Approved Budget FY 2017
Six Mile Creek Community Development District Approved Budget FY 2017 5/10/16 Table of Contents 12 General Fund 36 General Fund Narrative 7 Debt Service Fund Series 2007 8 Debt Service Fund Series 2015
More informationAdopted Budget Fiscal Year Coral Bay Community Development District
Adopted Budget Coral Bay Community Development District June 14, 2018 Coral Bay Community Development District TABLE OF CONTENTS General Fund Budget Page 12 Schedule of Major Projects Page 3 Narrative
More informationProposed Budget Fiscal Year South-Dade Venture Community Development District
Proposed Budget Fiscal Year 2019 SouthDade Venture May 24, 2018 SouthDade Venture TABLE OF CONTENTS General Fund Budget Page 12 Capital Reserve Schedule Page 3 Assessment Summary Table Page 4 Budget Narrative
More informationPARKLANDS LEE COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2018 PREPARED MAY 2, 2017
ADOPTED BUDGET FISCAL YEAR 2018 PREPARED MAY 2, 2017 TABLE OF CONTENTS Description General Fund Definitions of General Fund Expenditures Debt Service Fund - Series 2013 Bonds Debt Service Fund - Series
More informationWATERFORD LANDING COMMUNITY DEVELOPMENT DISTRICT PROPOSED BUDGET FISCAL YEAR 2019 PREPARED MAY 1, 2018
PROPOSED BUDGET FISCAL YEAR 2019 PREPARED MAY 1, 2018 TABLE OF CONTENTS Description General Fund Budget Definitions of General Fund Expenditures Page Number(s) 1 2 Debt Service Fund Budget - Series 2014
More informationPARKLANDS LEE COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 UPDATED AUGUST 6, 2018
ADOPTED BUDGET FISCAL YEAR 2019 UPDATED AUGUST 6, 2018 TABLE OF CONTENTS Description General Fund Definitions of General Fund Expenditures Debt Service Fund - Series 2013 Bonds Debt Service Fund - Series
More informationBrandy Creek. Adopted Budget. Community Development District. Fiscal Year 2019
Adopted Budget July 11, 2018 BUDGET Table of Contents General Fund Budget. Page 1 Narrative Administrative and Maintenance...Page 2-7 Series 2013A Debt Service Fund Budget... Page 8-9 Series 2006/2015
More informationAgenda Page 1 MAPLE RIDGE COMMUNITY DEVELOPMENT DISTRICT March 12, 2018 AGENDA PACKAGE
Agenda Page 1 MAPLE RIDGE COMMUNITY DEVELOPMENT DISTRICT March 12, 2018 AGENDA PACKAGE March 5, 2018 Maple Ridge Community Development District Inframark, Infrastructure Management Services 210 North University
More informationBrandy Creek. Adopted Budget. Community Development District. Fiscal Year 2018
Adopted Budget August 23, 2017 Table of Contents General Fund Budget. Page 1 Narrative Administrative and Maintenance...Page 2-9 Series 2013A Debt Service Fund Budget.. Page 10-11 Series 2006/2015 Debt
More informationViera Stewardship District General Fund Budget Fiscal Year 2019
Viera Stewardship District Fiscal Year 2019 Actuals for Fiscal Year 2017 Adopted Fiscal Year 2018 Budget YearToDate Budget 073118 YearToDate Actuals 073118 Projected Actuals for Fiscal Year 2018 Adopted
More informationRiverwood Finance package Checklist
Riverwood Finance package Checklist Governmental Financial Highlights x x Balance Sheet Statement of Revenues, Expenditures and Changes in Fund Balances Trend Report Notes to the Financial Statements (Executive
More informationAdopted Budget Fiscal Year Ridgewood Trails Community Development District
Adopted Budget Ridgewood Trails Community Development District September 5, 2018 General Fund Adopted Actual Projected Next Total Projected Adopted Description Budget FY2018 thru 7/31/2018 2 Months thru
More informationRiver's Edge. Community Development District. Adopted Budget Fiscal Year 2017
River's Edge Adopted Budget Fiscal Year 2017 August 17, 2016 River's Edge TABLE OF CONTENTS General Fund Summary of Revenues and Expenses Page 1-2 Narrative Page 3-11 Debt Service Fund Bond Series 2008A
More informationAdopted Budget Fiscal Year Bartram Springs Community Development District
Adopted Budget Bartram Springs Community Development District July 09, 2018 TABLE OF CONTENTS General Fund Budget Page 1-2 Narrative Page 3-9 Capital Reserve Budget Page 10 Debt Service Fund Budget Series
More informationLong Lake Ranch Community Development District
Long Lake Ranch Community Development District Budget Proposal Packet for Fiscal Year 2016/2017 Presented by: Rizzetta & Company, Inc. Wesley Chapel Office 5844 Old Pasco Rd.; Suite 100 Wesley Chapel,
More informationSECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3
2018 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 Background Information The
More informationAgenda Page 1 UNIVERSITY PLACE COMMUNITY DEVELOPMENT DISTRICT AGENDA PACKAGE FEBRUARY 27, 2019
Agenda Page 1 COMMUNITY DEVELOPMENT DISTRICT AGENDA PACKAGE FEBRUARY 27, 2019 Agenda Page 2 February 20, 2019 University Place Inframark, Infrastructure Management Services 210 North University Drive,
More informationRiver's Edge. Community Development District. Adopted Budget Fiscal Year 2018
River's Edge Adopted Budget Fiscal Year 2018 August 16, 2017 River's Edge TABLE OF CONTENTS General Fund Summary of Revenues and Expenses Page 13 Narrative Page 412 Debt Service Fund Bond Series 2008A
More informationHigh Ridge/Quantum Community Development District
High Ridge/Quantum Community Development District Final Budget For Fiscal Year 2012/2013 CONTENTS I II III IV V FINAL OPERATING FUND BUDGET FINAL DEBT SERVICE FUND BUDGET ASSESSMENT COMPARISON DETAILED
More information