Narcoossee. Community Development District. Adopted Budget FY 2016

Size: px
Start display at page:

Download "Narcoossee. Community Development District. Adopted Budget FY 2016"

Transcription

1 Adopted Budget FY 2016

2 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 G&H Debt Service Fund

3 Adopted Budget General Fund Adopted Actual Projected Total Adopted Budget thru Next Projected Budget Description FY2015 7/31/15 2 Months 9/30/15 FY2016 Revenues Maintenance Assessments $297,263 $305,021 $0 $305,021 $297,263 Interest $0 $1 $1 $2 $0 Miscellaneous Income $0 $302 $0 $302 $0 Beginning Fund Balance $39,403 $39,403 $0 $39,403 $56,276 Total Revenues $336,666 $344,727 $1 $344,728 $353,539 Expenditures Administrative Supervisor Fees $6,000 $3,600 $1,000 $4,600 $6,000 FICA Expense $459 $275 $77 $352 $459 Engineering Fees $9,000 $0 $4,500 $4,500 $9,000 Assessment Roll $5,000 $5,000 $0 $5,000 $5,000 Attorney $18,000 $12,283 $4,717 $17,000 $18,000 Annual Audit $3,100 $3,000 $0 $3,000 $3,000 Dissemination Agent $1,250 $1,000 $100 $1,100 $1,250 Arbitrage $1,250 $0 $1,250 $1,250 $1,250 Trustee Fees $4,700 $2,694 $0 $2,694 $2,700 Management Fees $41,733 $34,778 $6,956 $41,733 $42,985 Computer Time $1,000 $833 $166 $1,000 $1,000 Website Administration $700 $583 $117 $700 $700 Telephone $100 $39 $21 $60 $100 Postage $1,000 $123 $27 $150 $500 Insurance $17,887 $16,504 $0 $16,504 $18,567 Printing & Binding $1,200 $521 $229 $750 $1,200 Legal Advertising $1,000 $200 $500 $700 $1,000 Other Current Charges $250 $139 $31 $170 $250 Property Appraiser $780 $771 $0 $771 $780 Office Supplies $250 $92 $28 $120 $250 Dues, Licenses & Subscriptions $175 $175 $0 $175 $175 Contingency $4,233 $0 $0 $0 $4,901 Administrative Expenses $119,067 $82,610 $19,718 $102,328 $119,067 1

4 Adopted Budget General Fund Adopted Actual Projected Total Adopted Budget thru Next Projected Budget Description FY2015 7/31/15 2 Months 9/30/15 FY2016 Maintenance NonaCrest Field Management $4,126 $3,439 $688 $4,127 $4,043 Landscape Maintenance $23,597 $15,500 $3,100 $18,600 $25,448 Irrigation Repairs $4,000 $1,519 $506 $2,025 $3,000 Lake Maintenance $4,430 $3,480 $696 $4,176 $4,300 Feature Lighting $750 $0 $0 $0 $750 Miscellaneous Common Area $6,013 $702 $1,000 $1,702 $5,375 Total NonaCrest $42,916 $24,640 $5,990 $30,630 $42,916 La Vina Field Management $9,984 $8,320 $1,664 $9,984 $9,860 Landscape Maintenance $46,726 $37,115 $7,371 $44,486 $51,100 Irrigation Repairs $6,000 $3,858 $1,242 $5,100 $4,000 Lake Maintenance $6,162 $5,000 $1,000 $6,000 $6,180 Utilities $7,860 $3,916 $1,134 $5,050 $7,860 Wall Repairs/Cleaning $6,000 $0 $0 $0 $6,000 Solvino Streetlighting $2,710 $2,182 $437 $2,620 $2,710 Capri Streetlighting $3,850 $3,100 $622 $3,722 $3,850 Miscellaneous Common Area $4,115 $250 $1,000 $1,250 $1,846 Total La Vina $93,406 $63,741 $14,470 $78,212 $93,406 Nona Preserve Field Management $4,126 $3,438 $688 $4,125 $4,333 Landscape Maintenance $26,758 $22,295 $4,459 $26,754 $29,400 Irrigation Repairs $2,200 $990 $310 $1,300 $2,200 Lake Maintenance $3,819 $3,500 $700 $4,200 $4,300 Miscellaneous Common Area $4,971 $0 $1,500 $1,500 $1,641 Total Nona Preserve $41,873 $30,223 $7,657 $37,879 $41,873 Parcels G & H Field Management $0 $0 $0 $0 $0 Landscape Maintenance $0 $0 $0 $0 $0 Lake Maintenance $0 $0 $0 $0 $0 Total Parcels G & H $0 $0 $0 $0 $0 Maintenance Expenses $178,196 $118,604 $28,117 $146,721 $178,196 Transfer Out to Capital Reserves $39,403 $39,403 $0 $39,403 $56,276 Total Expenses $336,666 $240,617 $47,835 $288,452 $353,539 Excess Revenues ($0) $104,110 ($47,834) $56,276 $0 Net Assessments $297,263 Add: Discounts & Collections $18,974 Gross Assessments $316,237 2

5 General Fund Budget REVENUES: Maintenance Assessments The District will levy a non-ad valorem special assessment on all taxable property within the District, to Fund all General Operating and Maintenance Expenditures for the Fiscal Year. Beginning Fund Balance Represents the total General Funds estimated to be available at the beginning of the Fiscal Year. EXPENDITURES: Administrative: Supervisor Fees The Florida Statutes allows each board member to receive $200 per meeting not to exceed $4,800 in one year. The amount is based upon 5 Supervisors attending 6 Board Meetings during the fiscal year. FICA Expense Represents the Employer's share of Social Security and Medicare taxes withheld from Board of Supervisors checks. Engineering Fees The District s engineer, Dewberry, will be providing general engineering services to the District, i.e., attendance and preparation for monthly board meetings, review invoices, etc. Assessment Roll Expenses related to administering the annual assessments on the tax roll with the Orange County Tax Collector. Attorney The District s legal counsel, Hopping, Green, & Sams, will be providing general legal services to the District, i.e., attendance and preparation for monthly meetings, review operating and maintenance contracts, agreements, resolutions, etc. 3

6 General Fund Budget Annual Audit The District is required annually to conduct an audit of its financial records by an Independent Certified Public Accounting Firm. The District has contracted with Berger, Toombs, Elam, Gaines, & Frank to provide this service. Dissemination Agent The District is required by the Security and Exchange Commission to comply with Rule 15(c) (2)-12(b) (5), which relates to additional reporting requirements for un-rated bond issues. The District has contracted with Prager & Company, the District s bond underwriter, to provide this service. Arbitrage The District is required to annually have an arbitrage rebate calculation on the District s Series 2013A-1 and 2013 A-2 Special Assessment Revenue Bonds. The District hired Grau & Associates to calculate the rebate liability and submit a report to the District. Trustee Fees The District issued Series 2013A-1 & 2013A-2 Special Assessment Refunding Bonds, which are held with a Trustee at US Bank. The amount of the trustee fees is based on the agreement between US Bank and the District. Management Fees The District receives Management, Accounting and Administrative services as part of a Management Agreement with Governmental Management Services Central Florida, LLC. These services include, but are not limited to, advertising, recording and transcribing of Board Meetings, administrative services, budget preparation, financial reporting, and assisting with annual audits. Computer Time The District processes all of its financial activities, i.e., accounts payable, financial statements, etc. on a mainframe computer leased by Governmental Management Services Central Florida, LLC. Website Administration The District costs as they relate to the development and ongoing maintenance of its own website. 4

7 General Fund Budget Telephone Telephone and fax machine. Postage Mailing of agenda packages, overnight deliveries, checks for vendors and any other required correspondence, etc. Insurance The District s general liability, public officials liability and property insurance coverages is provided by Florida Insurance Alliance (FIA). FIA specializes in providing insurance coverage to governmental agencies. Printing & Binding Printing and Binding agenda packages for board meetings, printing of computerized checks, stationary, envelopes etc. Legal Advertising The District is required to advertise various notices for monthly Board meetings, public hearings, and any services that are required to be advertised for public bidding, i.e. audit services, engineering service, maintenance contracts and any other advertising that may be required. Other Current Charges Bank charges and any other miscellaneous expenses that are incurred during the year. Property Appraiser Represent the fees to be paid to the Orange County Property Appraiser for annual assessment roll administration. Office Supplies The District incurs charges for supplies that need to be purchased during the fiscal year, including copier and printer toner cartridges, paper, file folders, binders, pens, paper clips, and other such office supplies. Dues, Licenses & Subscriptions The District is required to pay an annual fee to the Department of Economic Opportunity for $175. This is the only expense under this category for the District. 5

8 General Fund Budget Contingency Represents any other miscellaneous charges that the District may incur. Maintenance: NonaCrest Field Management The District currently has a contract with Governmental Management Services Central Florida, LLC. to provide field management services. Landscape Maintenance The District currently has a contract with Down to Earth to provide Landscape Maintenance. These services include mowing, edging, blowing, applying pest and disease control chemicals to sod, mulching once per year, applying fertilizer, and planting annuals. Vendor: Down To Earth, Inc. Annual Costs o Landscape Maintenance: Contract Cost of $1,704 monthly $20,448 o Replacement Plants $5,000 o Total Costs Irrigation Repairs Irrigation maintenance expenditures that may occur during the fiscal year. Lake Maintenance The District currently has a contract with Applied Aquatic Management Inc., which provide Lake Maintenance to all the lakes inside Narcoossee CDD. These services include monthly inspections and treatment of aquatic weeds and algae, herbiciding, and algae control and removal. Vendor: Applied Aquatic Management, Inc Annual Costs o Landscape Maintenance: Contract Cost of $348 monthly $4,176 o Contingency $124 o Total Costs $4,300 Feature Lighting Replacement and repair of up light fixtures. 6

9 General Fund Budget Miscellaneous Common Area Miscellaneous common area maintenance expenditures that may occur during the fiscal year. LaVina Field Management The District currently has a contract with Governmental Management Services Central Florida, LLC. to provide field management services. Landscape Maintenance The District currently has a contract with Down to Earth to provide Landscape Maintenance. These services include mowing, edging, blowing, applying pest and disease control chemicals to sod, mulching once per year, applying fertilizer, and planting annuals. Vendor: Down To Earth, Inc. Annual Costs o Landscape Maintenance: Contract Cost of $4,050 monthly $48,600 o Replacement Plants $2,500 o Total Costs $51,100 Irrigation Repairs Irrigation maintenance expenditures that may occur during the fiscal year. Lake Maintenance The District currently has a contract with Applied Aquatic Management Inc., which provide Lake Maintenance to all the lakes inside Narcoossee CDD. These services include monthly inspections and treatment of aquatic weeds and algae, herbiciding, and algae control and removal. The amount also includes unscheduled maintenance. Vendor: Applied Aquatic Management, Inc Annual Costs o Landscape Maintenance: Contract Cost of $500 month $6,000 o Contingency $180 o Total Costs $6,180 7

10 General Fund Budget Utilities The District has electrical and water accounts with OUC for the areas maintained by the District. Vendor: Orlando Utilities Commission Annual Costs o Reclaimed Water - $640/month $7,680 o Electric - $15/month $180 o TotalCosts $7,860 Wall Repairs/Cleaning Funding for cleaning or needed repairs of La Vina District wall. Solvino Streetlighting The District funds the streetlights within the Solvino community. Vendor: Orlando Utilities Commission Annual Costs o Electric - $225/month $2,710 Capri Streetlighting The District funds the streetlights within the Capri community. Vendor: Orlando Utilities Commission Annual Costs o Electric - $320/month $3,850 Miscellaneous Common Area Maintenance Miscellaneous common area maintenance expenditures that may occur during the fiscal year. Nona Preserve Field Management The District currently has a contract with Governmental Management Services Central Florida, LLC. to provide field management services. 8

11 General Fund Budget Landscape Maintenance The District currently has a contract with Down to Earth to provide Landscape Maintenance. These services include mowing, edging, blowing, applying pest and disease control chemicals to sod, mulching once per year, applying fertilizer, and planting annuals. Vendor: Down To Earth, Inc. Annual Costs o Landscape Maintenance: Contract Cost of $2,450 monthly $29,400 Irrigation Repairs Irrigation maintenance expenditures that may occur during the fiscal year. Lake Maintenance These services include monthly inspections and treatment of aquatic weeds and algae, herbiciding, and algae control and removal. Vendor: Applied Aquatic Management, Inc Annual Costs o Landscape Maintenance: Contract Cost of $350 monthly $4,200 o Contingency $100 o TotalCosts $4,300 Miscellaneous Common Area Maintenance Miscellaneous common area maintenance expenditures that may occur during the fiscal year. Parcel G & H (No activity in FY16) Field Management The District currently has a contract with Governmental Management Services Central Florida, LLC. to provide field management services. Landscape Maintenance These services include mowing, edging, blowing, applying pest and disease control chemicals to sod, mulching once per year, applying fertilizer, and planting annuals. (Estimated no activity for FY 2016) 9

12 General Fund Budget Lake Maintenance These services include monthly inspections and treatment of aquatic weeds and algae, herbiciding, and algae control and removal. (Estimated no activity for FY 2016) Transfer Out Capital Reserve Fund Represents projected excess funds above operating capital requirements in the General Fund. 10

13 Maintenance Assessment Calculation Adopted FY 2016 Subdivision Track Units Annual Gross Maintenance Per Unit FY15 Adopted Gross Maintenance Per Unit FY15 Street Lighting Supplement Assessment Total Adopted Gross Maintenance Per Unit FY 16 Increase (Decrease) O&M NonaCrest C SF $ $ N/A $ $0.00 $44,034 D SF $ $ N/A $ $0.00 $30, LaVina Mirabella A SF $ $ N/A $ $0.00 $50,627 Ziani B SF75 66 $ $ N/A $ $0.00 $31,228 Capri E SF50 48 $ $ $85.02 $ $0.00 $26,805 Solvino F SF50 50 $ $ $57.45 $ $0.00 $26, Lake Nona Preserve K Multi 228 $ $ N/A $ $0.00 $58,113 G Comm/Office $0.11 $0.11 N/A $0.11 $0.00 $15,011 G Multi Family 370 $68.05 $68.05 N/A $68.05 $0.00 $25,180 H Comm/Office $0.12 $0.12 N/A $0.12 $0.00 $8,232 Total Gross Assessments $316,237 11

14 Adopted Budget Capital Reserve Fund - Nona Crest Adopted Actual Projected Total Adopted Budget thru Next Projected Budget Description FY2015 7/31/15 2 Months 9/30/15 FY2016 Revenues Transfer In $11,807 $11,807 $0 $11,807 $17,966 Interest $0 $18 $4 $22 $0 Carry Forward Surplus $64,621 $64,247 $0 $64,247 $76,061 Total Revenues $76,428 $76,072 $4 $76,076 $94,028 Expenditures Capital Projects $0 $0 $0 $0 $0 Bank Fees $0 $15 $0 $15 $0 Total Expenditures $0 $0 $0 $15 $0 Excess Revenues $76,428 $76,072 $4 $76,061 $94,028 12

15 Adopted Budget Capital Reserve Fund - La Vina Adopted Actual Projected Total Adopted Budget thru Next Projected Budget Description FY2015 7/31/15 2 Months 9/30/15 FY2016 Revenues Transfer In $16,130 $16,130 $0 $16,130 $23,147 Interest $0 $17 $4 $21 $0 Carry Forward Surplus $55,955 $55,941 $0 $55,941 $72,077 Total Revenues $72,085 $72,088 $4 $72,092 $95,224 Expenditures Capital Projects $0 $0 $0 $0 $0 Bank Fees $0 $15 $0 $15 $0 Total Expenditures $0 $15 $0 $15 $0 Excess Revenues $72,085 $72,073 $4 $72,077 $95,224 13

16 Adopted Budget Capital Reserve Fund - Nona Preserve Adopted Actual Projected Total Adopted Budget thru Next Projected Budget Description FY2015 7/31/15 2 Months 9/30/15 FY2016 Revenues Transfer In $5,195 $5,195 $0 $5,195 $7,246 Interest $0 $12 $3 $15 $0 Carry Forward Surplus $43,904 $43,890 $0 $43,890 $49,085 Total Revenues $49,099 $49,097 $3 $49,100 $56,331 Expenditures Capital Projects $0 $0 $0 $0 $0 Bank Fees $0 $15 $0 $15 $0 Total Expenditures $0 $15 $0 $15 $0 Excess Revenues $49,099 $49,082 $3 $49,085 $56,331 14

17 Adopted Budget Capital Reserve Fund - Parcels G&H Adopted Actual Projected Total Adopted Budget thru Next Projected Budget Description FY2015 7/31/15 2 Months 9/30/15 FY2016 Revenues Transfer In $6,271 $6,271 $0 $6,271 $7,613 Interest $0 $16 $4 $20 $0 Carry Forward Balance $58,363 $58,349 $0 $58,349 $64,625 Total Revenues $64,634 $64,636 $4 $64,640 $72,238 Expenditures Capital Projects $0 $0 $0 $0 $0 Bank Fees $0 $15 $0 $15 $0 Total Expenditures $0 $0 $0 $15 $0 Excess Revenues $64,634 $64,636 $4 $64,625 $72,238 15

18 Adopted Budget Debt Service Fund Adopted Actual Projected Total Adopted Budget thru Next Projected Budget Description FY2015 7/31/15 2 Months 9/30/15 FY2016 Revenues Carry Forward Surplus $101,200 $104,630 $0 $104,630 $111,398 Assessments- Tax Roll $317,131 $325,433 $0 $325,433 $317,131 Interest Income $100 $17 $3 $20 $100 Total Revenues $418,431 $430,080 $3 $430,083 $428,628 Expenditures Series 2013A-1 Special Call $0 $0 $0 $0 $0 Interest - 11/1 $49,274 $49,274 $0 $49,274 $48,394 Principal - 5/1 $110,000 $110,000 $0 $110,000 $110,000 Interest - 5/1 $49,274 $49,274 $0 $49,274 $48,394 Series 2013A-2 Special Call 11/1 $0 $0 $0 $0 $0 Interest - 11/1 $34,488 $32,569 $0 $32,569 $31,391 Principal - 5/1 $40,000 $35,000 $0 $35,000 $40,000 Interest - 5/1 $34,488 $32,569 $0 $32,569 $31,391 Special Call 5/1 $0 $10,000 $0 $10,000 $0 Total Expenditures $317,524 $318,685 $0 $318,685 $309,569 (1) Excess Revenues $100,907 $111,395 $3 $111,398 $119,060 Series 2013A-1 Nov 1, 2016 $47,376 Series 2013A-2 Nov 1, 2016 $30,366 Net Assessments $317,131 Add: Discounts & Collections $20,242 Gross Assessments $337,373 (1) Excess Revenues will be utilized to pay November 1 semi-annual interest payment. 16

19 Debt Service Fund - Series 2013A-1 Amortization Schedule Series 2013A-1 Fiscal Date Principal Interest Total 11/1/15 $48,394 $48,394 5/1/16 $110,000 $48,394 11/1/16 $47,376 $205,770 5/1/17 $115,000 $47,376 11/1/17 $46,140 $208,516 5/1/18 $115,000 $46,140 11/1/18 $44,703 $205,843 5/1/19 $120,000 $44,703 11/1/19 $43,053 $207,755 5/1/20 $125,000 $43,053 11/1/20 $41,178 $209,230 5/1/21 $125,000 $41,178 11/1/21 $39,146 $205,324 5/1/22 $130,000 $39,146 11/1/22 $36,871 $206,018 5/1/23 $135,000 $36,871 11/1/23 $34,374 $206,245 5/1/24 $140,000 $34,374 11/1/24 $31,749 $206,123 5/1/25 $145,000 $31,749 11/1/25 $28,921 $205,670 5/1/26 $150,000 $28,921 11/1/26 $25,921 $204,843 5/1/27 $160,000 $25,921 11/1/27 $22,721 $208,643 5/1/28 $165,000 $22,721 11/1/28 $19,298 $207,019 5/1/29 $170,000 $19,298 11/1/29 $15,770 $205,068 5/1/30 $180,000 $15,770 11/1/30 $12,035 $207,805 5/1/31 $185,000 $12,035 11/1/31 $8,196 $205,231 5/1/32 $195,000 $8,196 11/1/32 $4,150 $207,346 5/1/33 $200,000 $4,150 $204,150 $2,665,000 $1,099,990 $3,764,990 17

20 Debt Service Fund - Series 2013A-2 Amortization Schedule Series 2013A-2 Fiscal Date Principal Interest Total 11/1/15 $31,391 $31,391 5/1/16 $40,000 $31,391 11/1/16 $30,366 $101,756 5/1/17 $40,000 $30,366 11/1/17 $29,341 $99,706 5/1/18 $45,000 $29,341 11/1/18 $28,188 $102,528 5/1/19 $45,000 $28,188 11/1/19 $27,034 $100,222 5/1/20 $50,000 $27,034 11/1/20 $25,753 $102,788 5/1/21 $50,000 $25,753 11/1/21 $24,472 $100,225 5/1/22 $55,000 $24,472 11/1/22 $23,063 $102,534 5/1/23 $55,000 $23,063 11/1/23 $21,516 $99,578 5/1/24 $60,000 $21,516 11/1/24 $19,828 $101,344 5/1/25 $60,000 $19,828 11/1/25 $18,141 $97,969 5/1/26 $65,000 $18,141 11/1/26 $16,313 $99,453 5/1/27 $70,000 $16,313 11/1/27 $14,344 $100,656 5/1/28 $75,000 $14,344 11/1/28 $12,234 $101,578 5/1/29 $80,000 $12,234 11/1/29 $9,984 $102,219 5/1/30 $85,000 $9,984 11/1/30 $7,594 $102,578 5/1/31 $85,000 $7,594 11/1/31 $5,203 $97,797 5/1/32 $90,000 $5,203 11/1/32 $2,672 $97,875 5/1/33 $95,000 $2,672 $97,672 $1,145,000 $694,869 $1,839,869 18

Deer Run. Community Development District. Proposed Budget

Deer 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 information

Falcon Trace. Community Development District Adopted Budget FY 2019

Falcon 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 information

Falcon Trace. Community Development District Adopted Budget FY 2018

Falcon 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 information

Windsor at Westside Community Development District. Proposed Budget

Windsor 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 information

Candler Hills East. Community Development District. Adopted Budget

Candler 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 information

Remington Community Development District Adopted Budget Fiscal Year 2016

Remington Community Development District Adopted Budget Fiscal Year 2016 Remington Adopted Budget Presented by: Table of Contents 110 General Fund 11 Pavement Management Fund 12 Capital Projects Fund 13 Debt Service Fund Series 20081 1415 Debt Service Fund Series 20082 COMMUNITY

More information

Six Mile Creek Community Development District Approved Budget FY 2017

Six 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 information

Adopted Budget Fiscal Year Reserve Community Development District #2

Adopted 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 information

Adopted Budget. Fiscal Year Amelia Concourse Community Development District

Adopted 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 information

Windsor at Westside Community Development District. Proposed Budget

Windsor 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 information

Adopted Budget. Fiscal Year Aberdeen Community Development District

Adopted 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 information

TSR Community Development District. Adopted Budget

TSR 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 information

Storey Park Community Development District. Adopted Budget

Storey 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 information

Approved Budget Fiscal Year Amelia Walk Community Development District

Approved 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 information

Adopted Budget Fiscal Year East Homestead Community Development District

Adopted 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 information

Adopted Budget Fiscal Year Orchid Grove Community Development District

Adopted 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 information

Adopted Budget Fiscal Year Ridgewood Trails Community Development District

Adopted 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 information

Brandy Creek. Adopted Budget. Community Development District. Fiscal Year 2019

Brandy 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 information

Adopted Budget Fiscal Year Bartram Springs Community Development District

Adopted 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 information

Proposed Budget Fiscal Year Heron Isles Community Development District

Proposed 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 information

Adopted Budget Fiscal Year Heron Isles Community Development District

Adopted 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 information

Proposed Budget Fiscal Year South-Dade Venture Community Development District

Proposed 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 information

STEVENS PLANTATION. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2018

STEVENS 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 information

HERITAGE LAKE PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2013

HERITAGE 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 information

(i) Sale of property by the dependent special district to private developers, including:

(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 information

Turnbull Creek. Community Development District. Approved Budget Fiscal Year 2019

Turnbull Creek. Community Development District. Approved Budget Fiscal Year 2019 Approved Fiscal Year 2019 June 12, 2018 TABLE OF CONTENTS General Fund Summary of Revenues and Expenditures Page 12 Narrative Administrative and Maintenance Page 310 Debt Service Fund Series 2015A1A2 Page

More information

Brandy Creek. Adopted Budget. Community Development District. Fiscal Year 2018

Brandy 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 information

Approved Budget Fiscal Year Durbin Crossing Community Development District

Approved Budget Fiscal Year Durbin Crossing Community Development District Approved Budget Durbin Crossing June 26, 2017 TABLE OF CONTENTS General Fund Budget Page 1-2 Budget Narrative Page 3-13 Debt Service Fund Series 2005A Budget Page 14 Series 2005A Amortization Schedule

More information

CREEKSIDE AT TWIN CREEKS COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2018 PREPARED AUGUST 17, 2017

CREEKSIDE 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 information

Montecito. Community Development District. Proposed Budget

Montecito. 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 information

Baytree Community Development District

Baytree 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 information

River's Edge. Community Development District. Adopted Budget Fiscal Year 2017

River'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 information

Adopted Budget Fiscal Year Vizcaya in Kendall Community Development District

Adopted 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 information

Proposed Budget Fiscal Year Vizcaya in Kendall Community Development District

Proposed 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 information

River's Edge. Community Development District. Adopted Budget Fiscal Year 2018

River'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 information

VILLA SOL. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Approved Tentative Budget

VILLA 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

WATERCHASE. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2015

WATERCHASE. 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 information

LIVE OAK LAKE. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 1 - Adopted Budget 7/27/2018

LIVE 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 information

VISTA LAKES. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 4 - Adopted Budget:

VISTA 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 information

Annual Operating and Debt Service Budget Fiscal Year 2019

Annual 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 information

ESTANCIA AT WIREGRASS

ESTANCIA 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 information

LIVE OAK NO. 2. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017

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 information

Majorca Isles Community Development District

Majorca 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 information

Annual Operating and Debt Service Budget

Annual 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 information

Lakeside Plantation Community Development District

Lakeside 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 information

LIVE OAK NO. 1. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019

LIVE 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 information

Adopted Budget Fiscal Year Turtle Run Community Development District

Adopted 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 information

Bella Collina. Community Development District. Amended Budget

Bella Collina. Community Development District. Amended Budget Amended Budget FY 2018 Table of Contents 1 Water & Sewer Fund 2-6 Water & Sewer Narrative Amended Budget Water & Sewer Actuals FY2018 FY2018 Thru Adopted Increase/ Amended Description 9/30/18 Budget (Decrease)

More information

AVENTURA ISLES COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2018 PREPARED JUNE 23, 2017

AVENTURA ISLES COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2018 PREPARED JUNE 23, 2017 ADOPTED BUDGET FISCAL YEAR 2018 PREPARED JUNE 23, 2017 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1 Definitions of General Fund Expenditures 2-3 Debt Service Fund Budget - Series

More information

PARKLANDS WEST COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2015 ADOPTED BUDGET JULY 10, 2014

PARKLANDS 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 information

MEADOW POINTE. Community Development District. Annual Operating Budget. Fiscal Year Version 3 - Final Budget (Adopted at August 1, 2013 meeting)

MEADOW 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 information

Viera Stewardship District General Fund Budget Fiscal Year 2019

Viera 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 information

AVENTURA ISLES COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 PREPARED APRIL 30, 2018

AVENTURA ISLES COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 PREPARED APRIL 30, 2018 ADOPTED BUDGET FISCAL YEAR 2019 PREPARED APRIL 30, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1 Definitions of General Fund Expenditures 2-3 Debt Service Fund Budget - Series

More information

Majorca Isles Community Development District

Majorca 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 information

WATERCHASE. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2018

WATERCHASE. 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 information

THE HAMMOCKS. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year Version 2 - Adopted Budget:

THE 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 information

Adopted Budget Fiscal Year Coral Bay Community Development District

Adopted 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 information

Urban Orlando. Community Development District. Operating and Debt Service Budget. Fiscal Year Adopted Budget on August 18th, 2010.

Urban 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 information

PARKLANDS LEE COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2018 PREPARED MAY 2, 2017

PARKLANDS 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 information

HERITAGE BAY. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2017

HERITAGE 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 information

PARKLANDS LEE COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 UPDATED AUGUST 6, 2018

PARKLANDS 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 information

Annual Operating and Debt Service Budget Fiscal Year 2014

Annual 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 information

LEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2012

LEXINGTON 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 information

OSPREY OAKS COMMUNITY DEVELOPMENT DISTRICT PROPOSED BUDGET FISCAL YEAR 2019 PREPARED APRIL 30, 2018

OSPREY OAKS COMMUNITY DEVELOPMENT DISTRICT PROPOSED BUDGET FISCAL YEAR 2019 PREPARED APRIL 30, 2018 PROPOSED BUDGET FISCAL YEAR 2019 PREPARED APRIL 30, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1 Definitions of General Fund Expenditures 2-3 Debt Service Fund Budget - Series

More information

PARKLANDS WEST COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2018 ADOPTED BUDGET PREPARED MAY 2, 2017

PARKLANDS WEST COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2018 ADOPTED BUDGET PREPARED MAY 2, 2017 FISCAL YEAR 2018 ADOPTED BUDGET PREPARED MAY 2, 2017 TABLE OF CONTENTS Description General Fund Budget Definitions of General Fund Expenditures Debt Service Fund Budget - Series 2012 Bonds Debt Service

More information

Lakeside Community Development District. Financial Statements (Unaudited) December 31, 2015

Lakeside Community Development District. Financial Statements (Unaudited) December 31, 2015 Lakeside Community Development District Financial Statements (Unaudited) December 31, 2015 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 12/31/2015 (In Whole Numbers) Debt Service

More information

SOUTHERN HILLS PLANTATION III COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2019 ADOPTED BUDGET UPDATED APRIL 23, 2018

SOUTHERN HILLS PLANTATION III COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2019 ADOPTED BUDGET UPDATED APRIL 23, 2018 FISCAL YEAR 2019 ADOPTED BUDGET UPDATED APRIL 23, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1 Definitions of General Fund Expenditures 2-3 GENERAL FUND BUDGET FISCAL YEAR 2019

More information

Meadow Pointe II Community Development District

Meadow 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 information

Cascades at Groveland Community Development District

Cascades at Groveland Community Development District Cascades at Groveland Community Development District Financial Statements (Unaudited) November 30, 2018 Prepared by: Rizzetta & Company, Inc. cascadesatgrovelandcdd.org rizzetta.com Balance Sheet As of

More information

OSPREY OAKS COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2018 PREPARED MAY 19, 2017

OSPREY OAKS COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2018 PREPARED MAY 19, 2017 ADOPTED BUDGET FISCAL YEAR 2018 PREPARED MAY 19, 2017 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1 Definitions of General Fund Expenditures 2-3 Debt Service Fund Budget - Series 2012

More information

BRIGER. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2020

BRIGER. 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 information

WATERFORD LANDING COMMUNITY DEVELOPMENT DISTRICT PROPOSED BUDGET FISCAL YEAR 2019 PREPARED MAY 1, 2018

WATERFORD 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 information

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. PROPOSED OPERATING BUDGET GENERAL FUND III. GENERAL FUND 001 DESCRIPTIONS...

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. PROPOSED OPERATING BUDGET GENERAL FUND III. GENERAL FUND 001 DESCRIPTIONS... 2017 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. PROPOSED OPERATING BUDGET GENERAL FUND 001... 2 III. GENERAL FUND 001 DESCRIPTIONS... 3 IV. PROPOSED OPERATING BUDGET GENERAL FUND 002... 5

More information

MIAMI WORLD CENTER COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2019 ADOPTED BUDGET PREPARED AUGUST 8, 2018

MIAMI WORLD CENTER COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2019 ADOPTED BUDGET PREPARED AUGUST 8, 2018 FISCAL YEAR 2019 ADOPTED BUDGET PREPARED AUGUST 8, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1-2 Definitions of General Fund Expenditures 3-5 Debt Service Fund Budget: Series

More information

LEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budgets. Fiscal Year 2018

LEXINGTON 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 information

UNIVERSITY SQUARE COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2018 AUGUST 1, 2017

UNIVERSITY SQUARE COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2018 AUGUST 1, 2017 ADOPTED BUDGET FISCAL YEAR 2018 AUGUST 1, 2017 TABLE OF CONTENTS Description Page Number(s) General Fund 1 Definitions of General Fund Expenditures 2-3 Debt Service Fund - Series 2012 4 Amortization Schedule

More information

Lakeside Community Development District. Financial Statements (Unaudited) May 31, 2016

Lakeside Community Development District. Financial Statements (Unaudited) May 31, 2016 Lakeside Community Development District Financial Statements (Unaudited) May 31, 2016 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 5/31/2016 Debt Service General Fund Reserve

More information

Trails Community Development District

Trails Community Development District Trails Community Development District Financial Statements (Unaudited) May 31, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 N Fifth Street, Unit 403 St. Augustine, Florida 32084

More information

Community Development District Final Annual Operating Budget Fiscal Year 2014 Proposed August 22, 2013

Community Development District Final Annual Operating Budget Fiscal Year 2014 Proposed August 22, 2013 Final Annual Operating Budget Fiscal Year 2014 Proposed August 22, 2013 Final Annual Operating Budget Fiscal Year 2014 Table of Contents Section 1: Budget Introduction Section 2: Operating Budget Fund

More information

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET FUND

SECTION 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 information

Amended Operating Budget Fiscal Year 2010

Amended Operating Budget Fiscal Year 2010 Amended Operating As Revised August 4, 2010 WWW.DMSUS.COM Amended Operating Table of Contents Section 1: Introduction Section 2: Operating Fund Balance Projections Section 3: Operating Comparative Analysis

More information

Arlington Ridge Community Development District. Adopted Budget FY 2018

Arlington Ridge Community Development District. Adopted Budget FY 2018 Adopted Budget FY 2018 Table of Contents Pages General Fund General Fund Narrative Restaurant 13 417 1819 Capital Reserve 20 Debt Service 21 Debt Service Fund Series 2006A Amortization 22 General Fund

More information

Sandy Creek Community Development District

Sandy Creek Community Development District Sandy Creek Community Development District Financial Statements (Unaudited) November 30, 2018 Prepared by: Rizzetta & Company, Inc. sandycreekcdd.org rizzetta.com Balance Sheet As of 11/30/2018 (In Whole

More information

Easton Park Community Development District

Easton Park Community Development District Easton Park Community Development District Financial Statements (Unaudited) January 31, 2019 Prepared by: Rizzetta & Company, Inc. eastonparkcdd.org rizzetta.com Balance Sheet As of 1/31/2019 (In Whole

More information

Catalina at Winkler Preserve Community Development District

Catalina 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 information

As of. September 30, The balances in the funds and accounts under the Indenture as of :

As of. September 30, The balances in the funds and accounts under the Indenture as of : ISSUER ANNUAL REPORT (Pasco County, Florida) Capital Improvement Revenue Refunding Bonds, Series 2015A-1 $10,345,000, due May 1, 2036 CUSIP No. 94184T Multiple Series 2015A-2 $495,000, due May 1, 2036

More information

Portico Community Development District

Portico Community Development District Portico Community Development District Financial Statements (Unaudited) June 30, 2018 Prepared by: Rizzetta &, Inc. porticocdd.org rizzetta.com Balance Sheet As of 6/30/2018 (In Whole Numbers) General

More information

BONITA LANDING COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2018 ADOPTED BUDGET PREPARED JUNE 30, 2017

BONITA LANDING COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2018 ADOPTED BUDGET PREPARED JUNE 30, 2017 FISCAL YEAR 2018 ADOPTED BUDGET PREPARED JUNE 30, 2017 TABLE OF CONTENTS Description General fund budget Definitions of general fund expenditures Page Number(s) 1 2-3 Debt Service Fund Budget - Series

More information

BONITA LANDING COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2019 PROPOSED BUDGET UPDATED MAY 1, 2018

BONITA LANDING COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2019 PROPOSED BUDGET UPDATED MAY 1, 2018 FISCAL YEAR 2019 PROPOSED BUDGET UPDATED MAY 1, 2018 TABLE OF CONTENTS Description General fund budget Definitions of general fund expenditures Page Number(s) 1 2-3 Debt Service Fund Budget - Series 2016

More information

FLEMING ISLAND PLANTATION

FLEMING 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 information

WATERGRASS. Community Development District II. Annual Operating and Debt Service Budget. Fiscal Year Version 4 - Final Budget:

WATERGRASS. 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 information

Greater Lakes/Sawgrass Bay Community Development District

Greater 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 information

Lucaya Community Development District

Lucaya Community Development District Lucaya Community Development District Financial Statements (Unaudited) October 31, 2018 Prepared by: Rizzetta & Company, Inc. lucayacdd.org rizzetta.com Balance Sheet As of 10/31/2018 (In Whole Numbers)

More information

HUNTER'S RIDGE OAKS COMMUNITY DEVELOPMENT DISTRICT NO. 1 FISCAL YEAR 2019 PROPOSED BUDGET PREPARED MAY 3, 2018

HUNTER'S RIDGE OAKS COMMUNITY DEVELOPMENT DISTRICT NO. 1 FISCAL YEAR 2019 PROPOSED BUDGET PREPARED MAY 3, 2018 FISCAL YEAR 2019 PROPOSED BUDGET PREPARED MAY 3, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1 Definitions of General Fund Expenditures 2-3 GENERAL FUND BUDGET Adopted Budget

More information

HUNTER'S RIDGE OAKS COMMUNITY DEVELOPMENT DISTRICT NO. 1 FISCAL YEAR 2018 ADOPTED BUDGET PREPARED MAY

HUNTER'S RIDGE OAKS COMMUNITY DEVELOPMENT DISTRICT NO. 1 FISCAL YEAR 2018 ADOPTED BUDGET PREPARED MAY FISCAL YEAR 2018 ADOPTED BUDGET PREPARED MAY 31 2017 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1 Definitions of General Fund Expenditures 2-3 GENERAL FUND BUDGET Adopted Budget FY

More information

Cascades at Groveland Community Development District. Financial Statements (Unaudited) April 30, 2015

Cascades at Groveland Community Development District. Financial Statements (Unaudited) April 30, 2015 Cascades at Groveland Community Development District Financial Statements (Unaudited) April 30, 2015 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 4/30/2015 (In Whole Numbers)

More information

Easton Park Community Development District

Easton Park Community Development District Easton Park Community Development District Financial Statements (Unaudited) February 28, 2019 Prepared by: Rizzetta & Company, Inc. eastonparkcdd.org rizzetta.com Balance Sheet As of 2/28/2019 (In Whole

More information

Easton Park Community Development District

Easton Park Community Development District Easton Park Community Development District Financial Statements (Unaudited) December 31, 2018 Prepared by: Rizzetta & Company, Inc. eastonparkcdd.org rizzetta.com Balance Sheet As of 12/31/2018 (In Whole

More information

Annual Operating Budget

Annual 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 information

HERITAGE OAK PARK. Community Development District. Annual Operating and Debt Service Budget. Fiscal Year 2019

HERITAGE 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 information