PORT OF THE ISLANDS. Community Improvement District. Annual Operating and Debt Service Budget. Fiscal Year 2015
|
|
- Gregory Day
- 5 years ago
- Views:
Transcription
1 Annual Operating and Debt Service Budget Version 5 - Final Budget: (Adopted at Board Meeting on 8/15/14) Prepared by:
2 Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances Budget Narrative 3-5 Exhibit A - Allocation of Fund Balances. 6 Water and Sewer Fund Summary of Revenues, Expenditures and Changes in Fund Balances Budget Narrative 9-12 Amortization Schedule.. 13 SUPPORTING BUDGET SCHEDULES Non-Ad Valorem Assessment Summary.. 14 CIP Schedule 15
3 Port of the Islands Operating Budget
4 General Fund Summary of Revenues, Expenditures and Changes in Fund Balances Adopted Budget AMENDED ACTUAL PROJECTED TOTAL ADOPTED ACTUAL ACTUAL BUDGET THRU AUG- PROJECTED BUDGET ACCOUNT DESCRIPTION FY 2012 FY 2013 FY 2014 JUL-2014 SEP-2014 FY 2014 FY 2015 REVENUES Interest - Investments $ 5,018 $ 3,324 $ 2,090 $ 1,840 $ 368 $ 2,208 $ 2,153 Net Incr (Decr) In FMV-Invest 3,456 1, Interest - Tax Collector Special Assmnts- Tax Collector 402, , , , , , ,597 Special Assmnts- Discounts (11,204) (8,552) (17,416) (8,739) - (8,739) (17,224) Other Miscellaneous Revenues - 1,575-1,162-1,162 - TOTAL REVENUES 399, , , , , , ,526 EXPENDITURES Administrative P/R-Board of Supervisors 6,200 6,800 7,000 5,000 2,000 7,000 7,000 FICA Taxes ProfServ-Engineering 22,923 18,450 26,000 14,914 2,983 17,897 26,000 ProfServ-Legal Services 38,472 28,245 12,500 12,749 2,550 15,299 14,000 ProfServ-Mgmt Consulting Serv 27,539 28,365 29,216 24,347 4,869 29,216 30,092 ProfServ-Property Appraiser 6,531 6,531 6,531 6,531-6,531 6,459 ProfServ-Special Assessment 8,974 9,243 9,520 9,520-9,520 9,806 Auditing Services 3,500 3,500 3,750 3,500-3,500 3,500 Communication - Telephone Postage and Freight 1,071 1,030 1, ,200 Rental - Meeting Room Insurance - General Liability 7,690 8,103 9,028 7,989-7,989 8,787 Printing and Binding 1,239 1,006 1, ,000 1,300 Legal Advertising ,000 1, ,528 1,000 Miscellaneous Services , ,380 Misc-Assessmnt Collection Cost 4,816 4,860 8,708 6,380 2,328 8,708 8,612 Misc-Web Hosting , ,000 1,000 Office Supplies Annual District Filing Fee Total Administrative 132, , ,794 95,718 15, , ,696 Field Contracts-Mgmt Services 98,536 97, ,000 83,333 16, , ,000 Contracts-Landscape 83,115 85,727 82,830 69,025 13,806 82,831 82,830 Electricity - Streetlighting 16,615 18,154 19,000 12,633 2,574 15,207 19,000 Utility - Irrigation 12,670 13,060 12,600 13,488 2,698 16,186 17,000 R&M-Renewal and Replacement 12,325 12,714 30,849 28,094 5,619 33,713 70,000 R&M-Irrigation R&M-Roads & Alleyways - - 4,000 1,700 2,300 4,000 4,000 R&M-Signage - - 1,000-1,000 1,000 1,000 Capital Outlay ,000-50,000 50,000 - Total Field 223, , , ,273 94, , ,830 TOTAL EXPENDITURES 355, , , , , , ,526 1
5 General Fund Summary of Revenues, Expenditures and Changes in Fund Balances Adopted Budget AMENDED ACTUAL PROJECTED TOTAL ADOPTED ACTUAL ACTUAL BUDGET THRU AUG- PROJECTED BUDGET ACCOUNT DESCRIPTION FY 2012 FY 2013 FY 2014 JUL-2014 SEP-2014 FY 2014 FY 2015 Excess (deficiency) of revenues Over (under) expenditures 44,208 54,350-18,551 (2,557) 15,994 - OTHER FINANCING SOURCES (USES) Operating Transfers-Out - - (368,000) (368,000) - (368,000) - Contribution to (Use of) Fund Balance - - (368,000) TOTAL OTHER SOURCES (USES) - - (736,000) (368,000) - (368,000) - Net change in fund balance 44,208 54,350 (368,000) (349,449) (2,557) (352,006) - FUND BALANCE, BEGINNING 1,162,147 1,206,355 1,260,705 1,260,705-1,260, ,699 FUND BALANCE, ENDING $ 1,206,355 $ 1,260,705 $ 892,705 $ 911,256 $ (2,557) $ 908,699 $ 908,699 2
6 General Fund Budget Narrative REVENUES Interest-Investments The District earns interest on the monthly average collected balance for their operating accounts. Special Assessments-Tax Collector The District will levy a Non-Ad Valorem assessment on all the assessable property within the District in order to pay for the operating expenditures during the Fiscal Year. Special Assessments-Discounts Per Section , Florida Statutes, discounts are allowed for early payment of assessments. 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 on 5 Board members paid for attending 14 meetings. The fees will be split evenly with the Water & Sewer Fund. FICA Taxes Payroll taxes for supervisor salaries are calculated as 7.65% of payroll. Professional Services-Engineering The District's engineer provides general engineering services to the District, i.e. attendance and preparation for monthly board meetings when requested, review of invoices, and other specifically requested assignments. The budgeted amount for the fiscal year is based on prior year spending and anticipated costs. The cost will be split evenly with the Water & Sewer Fund. Professional Services-Legal Services The District s Attorney provides general legal services to the District, i.e., attendance and preparation for monthly Board meetings, review of contracts, review of agreements and resolutions, and other research as directed by the Board of Supervisors and the District Manager. The fees will be split evenly with the Water & Sewer Fund based on the percent budgeted for each fund. 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. 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. 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 budget for collection costs was based on 1.5% of the anticipated assessment collections. Professional Services-Special Assessment The District has contracted with Severn Trent Management Services, Inc. to levy annual assessments, update the District s tax roll, prepare estoppel letters and handle any customer service questions regarding assessments. 3
7 General Fund Budget Narrative EXPENDITURES Administrative (continued) Auditing Services The District is required to conduct an annual audit of its financial records by an Independent Certified Public Accounting Firm. Costs will be split evenly with the Water & Sewer Fund. Postage and Freight This represents costs associated with actual postage and/or freight used for District mailings including agenda packages, vendor checks and other correspondence. The fees will be split evenly with the Water & Sewer Fund. Rentals Meeting Room The District is charged $50 per occurrence for the use of the meeting room at which the District s meetings are held. The district anticipates holding 14 meetings. This fee will be split evenly with the Water & Sewer Fund. Insurance General Liability The District currently has its Insurance Policy with the Florida Municipal Insurance Trust. This includes general liability, storage tank and property insurance. The FY 2015 budget includes an estimated 10% increase of the actual FY 2014 premium. Printing and Binding This represents costs associated with copies used in the preparation of agenda packages, required mailings, and other special projects. The budgeted amount for the fiscal year is based on prior year spending. The fees will be split with the Water & Sewer Fund based on the percent budgeted for each fund. Legal Advertising The District is required to advertise various notices for monthly Board meetings and other public hearings in a newspaper of general circulation. The board will advertise for their meetings annually. The fees will be split with the Water & Sewer Fund based on the percent budgeted for each fund. Miscellaneous Services This includes monthly bank charges and any other miscellaneous expenses that may be incurred during the year. 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 FY2015 budget for collection costs was based on a maximum of 2% of the anticipated assessment collections. Miscellaneous-Web Hosting The District expects to incur costs associated with Web Hosting. 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. 4
8 General Fund Budget Narrative EXPENDITURES Field Contracts-Mgmt Services The District has contracted with Severn Trent Environmental Services to provide operating, maintenance and field management services. This contract includes a predetermined amount of R&M costs. Costs above the specified amount are recorded as R&M-Renewal and Replacement. Any unused R&M costs are returned to the district. Contracts-Landscape Soto s Lawn currently provides monthly landscape services to the district for a monthly fee of $6,902 ($82,830/year). Electricity - Streetlighting The District currently has 3 electric accounts with Lee County Cooperative for streetlights located on District Roads. Expenses are based on prior year s electric bills. The district receives a reimbursement for a portion of the decorative street lighting from Orchid Cove. Utility - Irrigation Account No. Service Address Eveningstar Cay Newport Drive Stella Maris The District is currently being billed by the Water/Sewer Fund of Port of the Islands CID for irrigation water for the common areas that the District is required to maintain. R&M-Renewal and Replacement Various costs incurred as needed including but not limited to the entrance, monuments, lighting and lake mgmt. R&M-Roads & Alleyways Expenses incurred while maintaining District roadways. R&M-Signage This category includes costs for maintaining or replacing signage throughout the District. 5
9 General Fund Exhibit "A" Allocation of Fund Balances AVAILABLE FUNDS Amount Beginning Fund Balance - $ 908,699 Net Change in Fund Balance - - Reserves - Additions - Total Funds Available (Estimated) - 9/30/ ,699 ALLOCATION OF AVAILABLE FUNDS Assigned Fund Balance Operating Reserve - First Quarter Operating Capital 103,881 (1) Subtotal 103,881 Total Allocation of Available Funds 103,881 Total Unassigned (undesignated) Cash $ 804,817 Notes (1) Represents approximately 3 months of operating expenditures 6
10 Water And Sewer Fund Summary of Revenues, Expenses and Changes in Net Assets Adopted Budget AMENDED ACTUAL PROJECTED TOTAL ADOPTED ACTUAL ACTUAL BUDGET THRU AUG- PROJECTED BUDGET ACCOUNT DESCRIPTION FY 2012 FY 2013 FY 2014 JUL-2014 SEP-2014 FY 2014 FY 2015 OPERATING REVENUES Interest - Investments $ 2,686 $ 337 $ 578 $ 288 $ 58 $ 346 $ 285 Water Revenue 41,089 41,561 45,000 40,638 8,128 48,766 53,700 Sewer Revenue 62,574 64,573 70,000 61,510 12,302 73,812 81,200 Irrigation Fees 82,528 91, ,000 83,972 16, , ,900 Meter Fees 2, ,500-2,500 - Net Incr (Decr) In FMV-Invest 6,435 2,942-1,004-1,004 - Special Assmnts- Tax Collector 1,048,559 1,048,562 1,135, , ,654 1,135,026 1,139,500 Special Assmnts- Discounts (29,206) (22,294) (45,401) (22,782) - (22,782) (45,580) Disposition of Fixed Assets (105,502) Other Miscellaneous Revenues 5,045 6,895-9,984-9,984 - TOTAL OPERATING REVENUES 1,116,708 1,234,283 1,305,202 1,031, ,936 1,349,422 1,340,005 OPERATING EXPENSES Personnel and Administration P/R-Board of Supervisors 6,200 6,800 7,000 5,000 2,000 7,000 7,000 FICA Taxes ProfServ-Engineering 22,923 18,450 26,000 14,914 2,983 17,897 26,000 ProfServ-Legal Services 38,472 28,245 12,500 12,749 2,550 15,299 14,000 ProfServ-Mgmt Consulting Serv 27,652 28,482 29,336 24,447 4,889 29,336 30,216 ProfServ-Property Appraiser 17,025 17,025 17,025 17,025-17,025 17,093 ProfServ-Special Assessment 7,655 7,885 8,122 8,122-8,122 8,366 ProfServ-Utility Billing 9, Auditing Services 3,500 3,500 3,750 3,500-3,500 3,500 Communication - Telephone Postage and Freight , ,200 Rental - Meeting Room Insurance - General Liability 7,690 7,577 9,028 7,989-7,989 8,787 Printing and Binding , ,000 1,300 Legal Advertising ,000 1, ,528 1,000 Miscellaneous Services 2,265 2,467 2,600 1, ,424 2,600 Misc-Assessmnt Collection Cost 12,660 12,670 22,701 16,632 6,069 22,701 22,790 Office Supplies Depreciation Expense 321, , Total Personnel and Admin 479, , , ,124 19, , ,237 Water-Sewer Comb Services Contracts-Mgmt Services 299, , , ,944 51, , ,533 Contracts-Other Services 1,750 1,750 1,750 1,750-1,750 - Contracts-Generator Maintenance ,750 Communication - Teleph - Field 4,033 4,595 4,512 3, ,415 4,512 Utility - General 81,516 80,034 83,000 70,085 13,765 83,850 87,000 R&M-Irrigation 38,517 9,845 20,500 29,155 5,831 34,986 35,000 R&M-Water Plant 45,712 47,699 14,000 43,597 8,719 52,316 20,000 7
11 Water And Sewer Fund Summary of Revenues, Expenses and Changes in Net Assets Adopted Budget AMENDED ACTUAL PROJECTED TOTAL ADOPTED ACTUAL ACTUAL BUDGET THRU AUG- PROJECTED BUDGET ACCOUNT DESCRIPTION FY 2012 FY 2013 FY 2014 JUL-2014 SEP-2014 FY 2014 FY 2015 R&M-Waste Water Plant 82,093 26,338 45,000 23,729 4,746 28,475 15,000 Misc-Bad Debt 2,079 1, Misc-Licenses & Permits 5,375 4,375 4,500 7,375-7,375 7,375 Cap Outlay-Water Plant - - 4,000 87,149 4,000 91,149 - Cap Outlay-Waste Water Plant ,000-20,000 20,000 50,796 Total Water-Sewer Comb Srvcs. 560, , , , , , ,966 Debt Service Principal Debt Retirement , , , ,827 Interest Expense 174, , ,601 82,017 58, , ,533 Total Debt Service 174, , , ,775 58, , ,360 TOTAL OPERATING EXPENSES 1,215,363 1,256,672 1,305,202 1,236, ,574 1,424,135 1,331,562 Operating income (loss) (98,655) (22,389) - (205,075) 130,362 (74,713) 8,443 OTHER FINANCING SOURCES (USES) Interfund Transfer - In , , ,000 - Contribution to (Use of) Fund Balance TOTAL OTHER SOURCES (USES) , , ,000 - Change in net assets (98,655) (22,389) 368, , , ,287 8,443 TOTAL NET ASSETS, BEGINNING 7,647,201 7,548,546 7,494,536 7,494,536-7,494,536 7,787,823 TOTAL NET ASSETS, ENDING $ 7,548,546 $ 7,494,536 $ 7,862,536 $ 7,657,461 $ 130,362 $ 7,787,823 $ 7,796,266 8
12 Water and Sewer Fund Budget Narrative REVENUES Interest-Investments The District earns interest income on their operational accounts. Water Revenue Rates are based on prior year s water consumption, anticipated use and a modest board approved rate increase based on the consumer s price index. Sewer Revenue Rates are based on prior year s water consumption, anticipated use and a modest board approved rate increase based on the consumer s price index. Irrigation Fees Rates are based on prior year s irrigation water consumption, anticipated use and a modest board approved rate increase based on the consumer s price index. Special Assessments-Tax Collector The District will levy a Non-Ad Valorem assessment on all the assessable property within the District in order to pay for the debt service expenditures during the Fiscal Year. Special Assessments-Discounts Per Section , Florida Statutes, discounts are allowed for early payment of assessments. The budgeted amount for the fiscal year is calculated at 4% of the anticipated Non-Ad Valorem assessments. EXPENDITURES Administrative P/R Board of Supervisor Salaries Chapter 190 of the Florida Statutes allows for a member of the Board of Supervisors to be compensated for a meeting attendance and to receive $200 per meeting plus payroll taxes. The amount for the Fiscal Year is based on 5 Board members paid for attending 14 meetings. The fees will be split evenly with the General Fund. FICA Taxes Payroll taxes for supervisor salaries are calculated as 7.65% of payroll. Professional Services-Engineering The District's engineer provides general engineering services to the District, i.e. attendance and preparation for monthly board meetings when requested, review of invoices, and other specifically requested assignments. The fees will be split evenly with the General Fund. Professional Services-Legal Services The District s Attorney provides general legal services to the District, i.e., attendance and preparation for monthly Board meetings, review of contracts, review of agreements and resolutions, and other research assigned as directed by the Board of Supervisors and the District Manager. The fees will be split evenly with the General Fund. Professional Services-Management Consulting Services The District receives Management, Accounting and Administrative services as part of a Management Agreement with Severn Trent Management Services, Inc. 9
13 Water and Sewer 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. 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 FY2015 budget for collection costs was based on 1.5% of the anticipated assessment collections. Professional Services-Special Assessment The District has contracted with Severn Trent Management Services, Inc. to levy annual assessments, update the District s tax roll, prepare estoppel letters and handle any customer service questions regarding assessments. Auditing Services The District is required to conduct an annual audit of its financial records by an Independent Certified Public Accounting Firm. The fees will be split evenly with the General Fund. Postage and Freight This represents actual postage and/or freight used for District mailings including agenda packages, vendor checks and other correspondence. The fees will be split with the General Fund based on the percent budgeted for each fund. Rentals Meeting Room The District is charged $50 per occurrence for the use of the meeting room at which the district s meetings are held. The district anticipates holding 14 meetings during the year. This cost will be shared evenly with the General Fund. Insurance General Liability The District currently has its Insurance Policy with the Florida Municipal Insurance Trust. The FY 2015 budget includes an estimated 10% increase of the actual FY 2014 premium. Printing and Binding Copies used in the preparation of agenda packages, required mailings, and other special projects. The budgeted amount for the fiscal year is based on prior year spending and anticipated costs. The fees will be split with the General Fund based on the percent budgeted for each fund. Legal Advertising The District is required to advertise various notices for monthly Board meetings and other public hearings in a newspaper of general circulation. The board has chosen to advertise for their meetings annually. The fees will be split with the General Fund based on the percent budgeted for each fund. Miscellaneous Services This includes bank charges and any miscellaneous expenses that may be incurred during the year. Miscellaneous-Assessment Collection Cost The District reimburses the 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 FY2015 budget for collection costs was 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. The fees will be split with the General Fund based on the percent budgeted for each fund. 10
14 Water and Sewer Fund Budget Narrative EXPENDITURES Field Contracts-Mgmt Services The District has contracted with Severn Trent Environmental Services to provide operating, maintenance and field management services. This contract includes a predetermined amount of R&M costs. Costs above the specified amount are recorded as R&M-Renewal and Replacement. Any unused R&M costs are returned to the district. Contracts-Generator Maintenance Preventative generator maintenance services will be provided by Superior Power. Communication Teleph Field Century Link and Sprint provide communication services to the District. The following accounts are included in this line item: Vendor Description Annual Amount Century Link Plant Land Line ( ) $3,180 Century Link Plant Fax Line ( ) 504 Simplex Grinnell Alarm Monitoring 744 Sprint Automated svc to notify Bob of power failures 84 Total $4,512 Utility - General The District currently has 10 electric accounts with Lee County Cooperative for irrigation, lift stations, water and waste water plant. The estimated cost is based on prior year s average monthly electric bills and anticipated use. Account No. Service Address Svc. Type E. Tamiami Irrigation Port of the Islands Irrigation Newport Drive Irrigation Union Road Irrigation Stella Maris Drive Lift Station Newport Drive Lift Station Cays Drive Lift Station Cays Drive Lift Station Newport Drive Lift Station P Islands Waste Water R&M Irrigation Repair and maintenance costs associated with the main pumps and other irrigation equipment at the plant. R&M Water Plant Repair and maintenance costs associated with the water plant. R&M Waste Water Plant Repair and maintenance costs associated with the waste water plant. Miscellaneous - Licenses & Permits Costs incurred for various licenses and permits pertaining to the water and waste water plants including an annual drinking water license and waste water regulatory fee. 11
15 Water and Sewer Fund Budget Narrative EXPENDITURES Field (continued) Capital Outlay Waste Water Plant Funds spent on capital improvement projects for the waste water plant. Ww-23 $30,796 SCADA AND CONTROL PANEL Ww-24 $20,000 MBR MEMBRANES Debt Service Principal Debt Retirement Principal payment due on Series 2010 bond. Interest Expense Interest payment due on Series 2010 bond. 12
16 Debt Amortization Series 2010 Bond Period Coupon Debt Annual Debt Ending Principal Rate Interest Service Service 11/1/2014 $61, $61, /1/2015 $532, % $61, $594, $655, /1/2015 $51, $51, /1/2016 $551, % $51, $603, $655, /1/2016 $42, $42, /1/2017 $570, % $42, $613, $655, /1/2017 $32, $32, /1/2018 $590, % $32, $623, $655, /1/2018 $21, $21, /1/2019 $611, % $21, $633, $655, /1/2019 $11, $11, /1/2020 $633, % $11, $644, $655, Total $3,490, $441, $3,932, $3,932,
17 Port of the Islands Supporting Budget Schedules
18 Port of the Islands Non-Ad Valorem Assessment Roll FY Product Maint. ERC Maint/ERC W/S ERC W/S Standby W/S Capital Total per Type Allocation $ 395 Allocation $1,128 Product $417 $711 Hotel Room 1.00 $ $250 $427 $1,073 Condo Unit 1.00 $ $334 $569 $1,298 Single Family 1.00 $ $417 $711 $1,524 Comparison FY 2014 to FY 2015 Product Total Total Increase % Type FY 2015 FY 2014 (Decrease) Change Hotel Room $1,073 $1,074 ($2) 0% Condo Unit $1,298 $1,299 ($1) 0% Single Family $1,524 $1,524 $0 0% 14
19 All Funds Capital Improvement Program - Status Report Updated thru 7/31/14 ROADS PROGRAM PROJECT PAID NO. FY 2014 PAID IN FY PROJECT NAME OR DESCRIPTION INCEPTION TO ESTIMATE (1) 2014 (2) DATE (3) FY 2015 FY 2016 FY 2017 FY 2018 Road resurfacing - Stella Meris and rest of Cay's Drive R-3 (Estimated Cost $100,000) $ 25,000 $ - $ - $ - $ - $ - $ - Road resurfacing - Union Road from 41 - Paving ends R-4 (Estimated Cost $100,000) $ 25,000 $ - $ - $ - $ - $ - $ - Total Roads Program $ 50,000 $ - $ - $ - $ - $ - Total General Fund $ 50,000 $ - $ - $ - $ - $ - $ - PROJECT STATUS IRRIGATION PROGRAM I-9 VFD for 75hp pump $ - $ - $ - $ - $ - $ - $ - ST - tabled Total Irrigation Program $ - $ - $ - $ - $ - $ - $ - WATER PROGRAM W-14A Construction of New Water Treatment Plant $ 25,200 $ 25,200 $ 4,409,326 $ - $ - $ - $ - HM Project W-14B Inspection of New Water Treatment Plant $ - $ - $ 440,894 $ - $ - $ - $ - HM Project W-15 New water meter replacement program to include backflow prevention (Replace +/- 20% per year for 4 years) $ 61,949 $ 61,949 $ 257,514 $ - $ - $ - $ - ST project W-19 Video surveillance and monitoring $ - $ - $ - $ - $ 10,000 $ - $ - ST project W-20 Spare parts $ - $ - $ - $ - $ - $ - $ - ST project W-22 Fire hydrant repair and replacement $ 4,000 $ - $ 3,090 $ - $ - $ - $ - ST project Total Water Program $ 91,149 $ 87,149 $ 5,110,823 $ - $ 10,000 $ - $ - WASTEWATER PROGRAM WW-23 SCADA and control panel for lift stations $ - $ - $ 77,137 $ 30,796 $ 30,796 $ 30,796 $ - ST combined w/ww-26 WW-24 MBR Membranes $ 20,000 $ - $ - $ 20,000 $ 20,000 $ - $ - ST Total Wastewater Program $ 20,000 $ - $ 77,137 $ 50,796 $ 50,796 $ 30,796 $ - Total Water/Sewer Fund $ 111,149 $ 87,149 $ 5,187,961 $ 50,796 $ 60,796 $ 30,796 $ - NOTE (1) : The amounts shown in the 'FY 2014 ESTIMATE' columns reflect the most recent approximation of what the District expects to spend on each project between October 1, 2013 and September 30, NOTE (2) : The amounts shown in the 'PAID IN FY 2014' column reflects project expenses incurred between October 1, 2013 and September 30, The total of these columns will tie to the amounts reported as 'Year to Date Actual - Capital Outlay' in the corresponding monthly financial statements. NOTE (3) : The 'PAID INCEPTION TO DATE' columns reflect any payments made between FY 2006 and present. 15
Annual 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 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 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 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 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 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 informationHERITAGE BAY. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017
Version 6 - Final Budget (Adopted August 4, 2016) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances.. 1-2 Amortization Schedule..
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 informationLIVE 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationEnterprise Community Development District
Enterprise Operating and Debt Service Budget Fiscal Year 2010 Adopted August 25, 2009 COMMUNITY DEVELOPMENT DISTRICT GENERAL FUND Adopted Budget - Fiscal Year 2010 ADOPTED ACTUAL PROJECTED TOTAL PROPOSED
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 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 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 informationGateway Services Community Development District
Gateway Services Community Development District Financial Report December 31, 2016 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #
More informationGateway Services Community Development District
Gateway Services Community Development District Financial Report January 31, 2017 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #
More informationGateway Services Community Development District
Gateway Services Community Development District Financial Report December 31, 2017 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #
More informationMontecito. Community Development District. Proposed Budget
Proposed Budget FY 2019 Table of Contents Pages General Fund 1-2 General Fund Narrative 3-11 Capital Reserve Fund 12 Disaster Reserve Fund 13 Debt Service Fund 14 Assessment Allocation Chart 15-16 General
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 informationThe Woodlands Community Development District Severn Trent Services, Management Services Division 210 North University Drive, Suite 702 Coral Springs,
Agenda Page #1 The Woodlands Community Development District May 4, 2017 Agenda Package The Woodlands Community Development District Severn Trent Services, Management Services Division 210 North University
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 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 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 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 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 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 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 informationAdopted Budget Fiscal Year Turtle Run Community Development District
Adopted Budget Fiscal Year 2017 Turtle Run Community Development District July 11, 2016 Turtle Run Community Development District TABLE OF CONTENTS General Fund Budget Page 1-2 Budget Narrative Page 3-7
More informationPINEY-Z COMMUNITY DEVELOPMENT DISTRICT SEPEMBER 17, 2018 AGENDA PACKAGE
COMMUNITY DEVELOPMENT DISTRICT SEPEMBER 17, 2018 AGENDA PACKAGE September 6, 2018 Piney-Z Inframark, Infrastructure Management Services 210 North University Drive, Suite 702 Coral Springs, Florida 33071
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 informationCORY LAKES COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 UPDATED JULY 24, 2018
ADOPTED BUDGET UPDATED JULY 24, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund 1-4 Definitions of general fund expenditures 5-9 Debt Service Fund - Series 2013 Bonds 10 Amortization Schedule
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 informationWalnut Creek Community Development District. Proposed Budget For Fiscal Year 2016/2017 October 1, September 30, 2017
Walnut Creek Community Development District Proposed Budget For Fiscal Year 2016/2017 October 1, 2016 September 30, 2017 CONTENTS I II PROPOSED BUDGET DETAILED PROPOSED BUDGET III DETAILED PROPOSED DEBT
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 informationBaytree Community Development District
Adopted Budget FY 2017 Presented by: Table of Contents 1-10 General Fund 11-12 Capital Projects Fund 13 Pavement Management Fund 14 Community Beautification Fund 15 O&M Assessment Calculation 16 IOB Roadway
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 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 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 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 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 informationLakeside Plantation Community Development District
Revised Table of Contents General Fund - Income Statement Pages 1-2 General Fund - Narrative Pages 3-8 Capital Reserve Fund - Income Statement Page 9 Debt Service Fund - Income Statement Page 10 Series
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 informationConcord Station Community Development District
Concord Station Community Development District concordstationcdd.com Adopted Budget for Fiscal Year 2018/2019 Presented by: Rizzetta & Company, Inc. 5844 Old Pasco Road, Suite 100 Pasco, Florida 33544
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 informationGateway Services Community Development District
Gateway Services Community Development District Fiscal Year 2018 Operating and Debt Service Budgets (Version 3 - Adopted on August 17, 2017) Table of Contents Page # Operating Budgets General Fund 001.........
More information