Radio Road East MSTU Agenda 04/13/2016 Radio Road East
M.S.T.U. Advisory Committee
3299 East Tamiami Trail Suite 103
g Naples,FL 34112
MEETING AGENDA
April 13, 2016 10:00AM
LOCATION ADDRESS
Sanctuary Club House 7906 Haven Drive
The gate code is #0819
I. Call to Order
II. Attendance
Dale Johnson, Chairman (10/27/19)
Sue Chapin, Vice Chairman (10/27/16)
Janice Bundy (10/27/19)
Renato Fernandez (10/27/17)
Holly Amodeo (10/27/16)
III. Approval of Agenda
IV. Approval of Minutes:
A. March 9, 2016
V. Project Manager Report, Harry Sells
A. Sue Chapin and Holly Amodeo Terms expire 10/27/19
B. Budget Report -March 9, 2016
C. Status of Landscape Project
D. Status of Irrigation System
VI. Landscape Architect's Report -Urban Green, Dayna Frederick
III. Landscape Maintenance - Commercial Landscape Maintenance
IV. Old Business
VII. New Business
VIII. Committee Comments
IX. Public Comments
X. Adjournment
NEXT MEETING
May 11, 2016— 10:00 AM
Sanctuary Club House 7906 Haven Drive
111111:g Rae. R'ottot 6e
..S'. /. ritota.40, committee
3299$aat 7aacia•xi 7aail Suite 103
7 1.4 Olee. 74 34112
MEETING MINUTES
MARCH 9, 2016
LOCATION
Sanctuary Club house 7906 Haven Drive
I. Call to Order
Ms. Chapin called the meeting to order at 10:00 am. Roll call was taken and a quorum of 4was
established. Dale Johnson arrived at 10:02, assumed the role of Chairman and a quorum of 5 was
established.
II. Attendance
Members: Chairman Dale Johnson, Suzanne Chapin, Renato Fernandez, Janice Bundy, Holly
Amodeo
County: Harry Sells—Project Manager, Michelle Arnold—Director
Others: Dayna Fendrick, Urban Green Studio, Inc., Gary Gorden— Commercial Land
Maintenance, Wendy Warren —Juristaff.
III. Approval of Agenda
Ms.Amodeo moved to approve the Agenda as presented. Second by Ms. Bundy. Carried
unanimously 5- 0.
IV. Approval of Minutes: February 10, 2016
Ms. Chapin moved to approve the minutes of the February 10, 2016 Radio Road East MSTU
Advisory Committee meeting subject to the following changes:
Page 1, Item I. Call to Order from"...Mr. Johnson called the meeting to order) ..,"to .... Ms.
Chapin called the meeting to order)."
Page 1, Item I. Approval of Agenda from"...Ms. Chapin called approved the Agenda as
presented. Second by Ms. Amodeo) ..," to .... Ms. Amodeo approved the Agenda as presented.
Second by Mr. Fernandez)."
Second by Mr. Renato. Carried unanimously 5- 0.
1
V. Project Manager Report, Harry Sells
A. Sue Chapin and Holly Amodeo Terms Expire 10/27/16
Mr. Sells notified Ms. Chapin and Ms. Amodeo their terms are expiring and recommended
they submit their application via the County website. He will contact the web site
administrator to confirm the forms are posted on line.
B. Budget Report—February 10, 2016
Mr. Sells distributed and reviewed the Radio Road East MSTU budget report for Fund 166, dated
March 9, 2016 noting:
• $123,519 of the $138,500 FY16 Ad Valorem tax revenue has been collected.
• Operating funds available for the remainder of the year total $44,718.04.
• Projected incidental expenses for the balance of FY16 estimated at $51,000.
• The Shell Area project is complete and mulch has been applied.
• Estimated cost for mulch for the remaining eighty percent of medians is projected to be
between $8,000 and $9,000 resulting in an expense shortfall of$20,000 for FY16.
• A budget amendment for$20,000 is on the Board of County Commissioners consent
agenda for March 22, 2016.
• Landscape maintenance will be approximately forty per cent higher this year as it is being
performed weekly vs. biweekly.
• The Florida Land Maintenance, Inc. (dba Commercial Land Maintenance) contract
is on the Board of County Commissioners agenda for approval March 22, 2016 and a
budget amendment will be requested to cover the contract. The funds will be reflected in
April's budget.
Mr. Sells will provide two budget scenarios for the April meeting: One reflecting the loan
balance including amortization and the other a traditional fund 166 monthly budget.
C. Status of landscape Project
Mr. Sells reported Amado Lawn Service has completed the median refurbishment project.
D. Status of Irrigation System
Mr. Sells reported the Motorola irrigation system has been analyzed and proposals submitted
for the hardware portion of the irrigation system which will be split off from the County
system.
Mr. Sells presented two proposals from Contemporary Controls & Communications, Inc. for
isolation of the Radio Road East irrigation system from the County system. He noted they are
for informational purpose highlighting:
• On-site service for network configuration for splitting from the County system in the
amount of$340.
• Central/Field programming and training for two Project Managers in the amount of
$3,400 will be shared by three MSTU's.
The Committee tabled approval of the proposals for a future meeting.
Mr. Sells updated the Committee on the operations of the irrigation system noting:
2
• Two controllers at the West and East end were not functioning properly.
• Staff instructed Commercial Land Maintenance to convert controllers to the Hunter
system and rechargeable batteries have been ordered.
• The system is programmed to operate on Sunday, Tuesday and Thursdays from 12:01
am to 5:30 am.
Mr. Sells will present alternative irrigation system options to the Committee once the new
system has been installed for the Radio Road MSTU.
F. Commercial Land Maintenance Contract
Mr. Sells reported the Florida Land Maintenance, Inc. (dba Commercial Land Maintenance)
contract is on the Board of County Commissioners agenda for approval March 22, 2016.
Mr. Sells recommended the Landscape Architects service contract go out to bid in FY16 to ensure
a service provider is in place October 1, 2016.
VI. Landscape Architect's Report—Urban Green Studio,Dayna Fendrick
Ms. Fendrick distributed the "Landscape Architect's Field Report 2016—3" for field visits on
2/19/16, 2/22/16 and 3/6/16 (see attached) highlighting:
• Adjust watering schedule for Crotons to three times per week.
• Schedule spring fertilization.
• Trim Golden Creeper in all medians.
• Repair damage on Medians #35, #38 and#39 caused by automobiles.
• Prune the Silver Saw Palmetto, Gumbo Limbo and Silver Buttonwood trees.
• Fertilize Palm trees on Medians #31 and#34.
• Trim Muhly Grass.
• CLM is now responsible for eradicating weeds in the newly planted areas.
VII. Landscape Maintenance Report—Commercial Landscape Maintenance
Mr. Gorden updated the Committee on Landscape Maintenance noting:
• Bromeliads have been replanted in the Shell areas.
• Golden Creeper will be trimmed median by median.
• The Silver Saw Palmetto will be trimmed week ending March 12, 2016.
• The Gumbo Limbo trees will be structurally pruned under Mr. Gorden's supervision by
mid-April. The white fly pesticide applications have been effective.
• Mr. Gorden and Mr. Sells will review the Silver Buttonwood trees and ensure pruning
achieves a natural look.
• Supplemental fertilizer has been applied to the Palm tree on Median#31.
• Palm Tree on Median#34 will be fertilized.
• Muhly Grass trimming will be completed by next service date.
• Torpedo Grass has been pulled out.
• Fire Ant treatment continues to be applied.
• Mulch will be applied to the remaining medians the end of March.
3
The Committee and Staff instructed Commercial Land Maintenance to discontinue the
herbicide application with green dye.
Ms. Arnold inquired regarding the completion date for trimming of the Golden Creeper.
Mr. Gorden, CLM, noted trimming is done median by median, and will contact Mr. Kindelan,
CLM, to see if he will approve dedicating a crew to the Golden Creeper pruning.
Ms.Arnold and Mr. Sells will compare the proposals for mulch application between CLM and
the County.
Mr. Gorden submitted a proposal for plant replacement for Median #32 in the amount of
$4,552. The Committee tabled a decision to a future meeting.
The Committee requested Commercial Land Maintenance submits a plant replacement list for
all medians to Staff. The Committee will provide direction to CLM upon receipt of the total
project list.
VIII. Old Business
Staff reported meetings for preparation of the FY 17 budget commence next week.
IX. New Business
None
X. Committee Comments
The Committee complimented Staff and Commercial Land Maintenance for the landscaping
improvements.
XI. Public Comments
None
There being no further business to come before the Committee, the meeting was adjourned
by the Chair at 11:20 pm.
NEXT MEETING: MARCH 9,2016—10:00 AM
SANCTUARY CLUB HOUSE 7906 HAVEN DRIVE
NAPLES,FL 34112
RADIO ROAD EAST MSTU ADVISORY COMMITTEE
Dale Johnson, Chairman
The Minutes were approved by the Committee on , 2016 as presented ,
or as amended .
4
Collier County,Florida
Radio Road East MSTU Loan $65,079.24 ' PER YEAR PAYMENT
Amortization Schedule
Principal Principal Per Interest Per
Payment Date Principal Interest Balance Fiscal Year Fiscal Year
550,000.00
7/1/2012 3,847.00 1,576.67 546,153.00
8/1/2012 3,857.64 1,565.63 542,295.36
9/1/2012 3,868.69 1,554.58 538,426.67 11,573.33 4,696.88
10/1/2012 3,879.78 1,543.49 534,546.89
11/1/2012 3,890.91 1,532.36 530,655.98
12/1/2012 3,902.06 1,521.21 526,753.92
1/1/2013 3,913.25 1,510.02 522,840.67
2/1/2013 3,924.46 1,498.81 518,916.21
3/1/2013 3,935.71 1,487.56 514,980.50
4/1/2013 3,947.00 1,476.27 511,033.50
5/1/2013 3,958.31 1,464.96 507,075.19
6/1/2013 3,969.66 1,453.61 503,105.53
7/1/2013 3,981.04 1,442.23 499,124.49
8/1/2013 3,992.45 1,430.82 495,132.04
9/1/2013 4,003.90 1,419.37 491,128.14 47,298.53 17,780.71
10/1/2013 4,015.37 1,407.90 487,112.77
11/1/2013 4,026.88 1,396.39 483,085.89
12/1/2013 4,038.43 1,384.84 479,047.46
1/1/2014 4,050.00 1,373.27 474,997.46
2/1/2014 4,061.61 1,361.66 470,935.85
3/1/2014 4,073.26 1,350.01 466,862.59
4/1/2014 4,084.93 1,338.34 462,777.66
5/1/2014 4,096.64 1,326.63 458,681.02
6/1/2014 4,108.39 1,314.88 454,572.63
7/1/2014 4,120.17 1,303.10 450,452.46
8/1/2014 4,131.98 1,291.29 446,320.48
9/1/2014 4,143.82 1,279.45 442,176.66 48,951.48 16,127.76
10/1/2014 4,155.70 1,267.57 438,020.96
11/1/2014 4,167.61 1,255.66 433,853.35
12/1/2014 4,179.56 1,243.71 429,673.79
1/1/2015 4,191.54 1,231.73 425,482.25
2/1/2015 4,203.56 1,219.71 421,278.69
3/1/2015 4,215.61 1,207.66 417,063.08
4/1/2015 4,227.69 1,195.58 412,835.39
5/1/2015 4,239.81 1,183.46 408,595.58
6/1/2015 4,251.97 1,171.30 404,343.61
7/1/2015 4,264.16 1,159.11 400,079.45
8/1/2015 4,276.38 1,146.89 395,803.07
9/1/2015 4,288.64 1,134.63 391,514.43 50,662.23 14,417.01
10/1/2015 4,300.93 1,122.34 387,213.50
11/1/2015 4,313.26 1,110.01 382,900.24
12/1/2015 4,325.63 1,097.64 378,574.61
1/1/2016 4,338.03 1,085.24 374,236.58
2/1/2016 4,350.46 1,072.81 369,886.12
3/1/2016 4,362.93 1,060.34 365,523.19
4/1/2016 4,375.44 1,047.83 361,147.75
5/1/2016 4,387.98 1,035.29 356,759.77
6/1/2016 4,400.56 1,022.71 352,359.21
Collier County,Florida
Radio Road East MSTU Loan $65,079.24 ' PER YEAR PAYMENT
Amortization Schedule
Principal Principal Per Interest Per
Payment Date Principal Interest Balance Fiscal Year Fiscal Year
7/1/2016 4,413.18 1,010.09 347,946.03
8/1/2016 4,425.83 997.44 343,520.20
9/1/2016 4,438.52 984.75 339,081.68 52,432.75 12,646.49
10/1/2016 4,451.24 972.03 334,630.44
11/1/2016 4,464.00 959.27 330,166.44
12/1/2016 4,476.80 946.47 325,689.64
1/1/2017 4,489.63 933.64 321,200.01
2/1/2017 4,502.50 920.77 316,697.51
3/1/2017 4,515.41 907.86 312,182.10
4/1/2017 4,528.35 894.92 307,653.75
5/1/2017 4,541.33 881.94 303,112.42
6/1/2017 4,554.35 868.92 298,558.07
7/1/2017 4,567.41 855.86 293,990.66
8/1/2017 4,580.50 842.77 289,410.16
9/1/2017 4,593.63 829.64 284,816.53 54,265.15 10,814.09
10/1/2017 4,606.80 816.47 280,209.73
11/1/2017 4,620.01 803.26 275,589.72
12/1/2017 4,633.25 790.02 270,956.47
1/1/2018 4,646.53 776.74 266,309.94
2/1/2018 4,659.85 763.42 261,650.09
3/1/2018 4,673.21 750.06 256,976.88
4/1/2018 4,686.61 736.66 252,290.27
5/1/2018 4,700.04 723.23 247,590.23
6/1/2018 4,713.52 709.75 242,876.71
7/1/2018 4,727.03 696.24 238,149.68
8/1/2018 4,740.58 682.69 233,409.10
9/1/2018 4,754.17 669.10 228,654.93 56,161.60 8,917.64
10/1/2018 4,767.80 655.47 223,887.13
11/1/2018 4,781.46 641.81 219,105.67
12/1/2018 4,795.17 628.10 214,310.50
1/1/2019 4,808.92 614.35 209,501.58
2/1/2019 4,822.70 600.57 204,678.88
3/1/2019 4,836.53 586.74 199,842.35
4/1/2019 4,850.39 572.88 194,991.96
5/1/2019 4,864.30 558.97 190,127.66
6/1/2019 4,878.24 545.03 185,249.42
7/1/2019 4,892.23 531.04 180,357.19
8/1/2019 4,906.25 517.02 175,450.94
9/1/2019 4,920.31 502.96 170,530.63 58,124.30 6,954.94
10/1/2019 4,934.42 488.85 165,596.21
11/1/2019 4,948.56 474.71 160,647.65
12/1/2019 4,962.75 460.52 155,684.90
1/1/2020 4,976.98 446.29 150,707.92
2/1/2020 4,991.24 432.03 145,716.68
3/1/2020 5,005.55 417.72 140,711.13
4/1/2020 5,019.90 403.37 135,691.23
5/1/2020 5,034.29 388.98 130,656.94
6/1/2020 5,048.72 374.55 125,608.22
7/1/2020 5,063.20 360.07 120,545.02
Collier County,Florida
Radio Road East MSTU Loan $65,079.24 ' PER YEAR PAYMENT
Amortization Schedule
Principal Principal Per Interest Per
Payment Date Principal Interest Balance Fiscal Year Fiscal Year
8/1/2020 5,077.71 345.56 115,467.31
9/1/2020 5,092.27 331.00 110,375.04 60,155.59 4,923.65
10/1/2020 5,106.87 316.40 105,268.17
11/1/2020 5,121.50 301.77 100,146.67
12/1/2020 5,136.19 287.08 95,010.48
1/1/2021 5,150.91 272.36 89,859.57
2/1/2021 5,165.68 257.59 84,693.89
3/1/2021 5,180.48 242.79 79,513.41
4/1/2021 5,195.34 227.93 74,318.07
5/1/2021 5,210.23 213.04 69,107.84
6/1/2021 5,225.16 198.11 63,882.68
7/1/2021 5,240.14 183.13 58,642.54
8/1/2021 5,255.17 168.10 53,387.37
9/1/2021 5,270.23 153.04 48,117.14 62,257.90 2,821.34
10/1/2021 5,285.34 137.93 42,831.80
11/1/2021 5,300.49 122.78 37,531.31
12/1/2021 5,315.68 107.59 32,215.63
1/1/2022 5,330.92 92.35 26,884.71
2/1/2022 5,346.20 77.07 21,538.51
3/1/2022 5,361.53 61.74 16,176.98
4/1/2022 5,376.90 46.37 10,800.08
5/1/2022 5,392.31 30.96 5,407.77
6/1/2022 5,407.77 15.04 0.00 48,117.14 691.83
Total $ 550,000.00 $ 100,792.34
■
1.
C1 1D 0 111 (V N CO CO CO r- N N
CO m m P /CI tD If) r. 01 .1 01 CO
. ) m CO N CO CO 1n f VI P N P tr
A �F
Z
C 1 I I I I I
m P P rl O V) N 0 O O N 01 01 .-1 N 01 0 r O h 0 0 0
O h P P r O N O O O O .1 N N N m r 0 r tD .-I O O O
1-.4 U) V) 01 D) r P N N 0 O O V) P P h m m O m N .-I 0 0 6
1-I: 0 0 0 0 .1 co O O O .I ••■ N m m 0 0 1D tD 0 0 0 0
W 111 h 01 V) O) m 37 O) V) W P P 0 .-I .-1 CO V) O v) U) .-1 U)
(a .4 m to P P N I/) in 0 O N V) N N .-1 H h .-i tD
O:. *�% N 0 O O m m N as m
iii H .-I .-I 1--1
H
O
m I 1 1 1 1 1 1 1
,-t m to tD 01 O V) N m .i .i 01 m .i m 0 m
• O I k h CO U1 N O N O co h h co to N N P m
m o • • • • • • • . . . . . . . . .
.i m 1 in O O N P N N P CO CO N CO W. tD r CO
O 01 01 O) .-1 co m co co 1.0 tO CO m m 01
3-/ 1 h o o to m m V) V) C11 m Ul co P m
a $1 0 m 1D 1D V1 N N N r O h H .-1
-.1 ,.1 Z Y' N tD to tp P m m
H U O4 le
0
U)
a
W _
2
H 0
I
Y
H O 0 0
O Y a a 11
a b U1
1,
0
T H
O 1 1 1 1 1 I
'(} O O O O O O O O O O O O o 0 0 0 0 0 0
.-• 'Yp�� 0 0 o O O O O o O 0 0 0 0 0 0 o 0 0 0•..4 0 ibN 0 0 0 O 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Ii i1 0 N 'O' O O O O 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
tl U O▪ 0) mI O to to P 01 In O O O O to h m P V) D1 tD H V)-
CI .{ a W .n O O N CO m m m m m N N N P .-1 N r H O
V •C 0 P. R1 r r o o N 1D In .-1 01 m
Nt r�1 H U) W 4
-..0• 0 0 0 03 t ,.
Aski CO 0 0 N t...._,
I W 0 1 I I.1 I
0 N C. a a a a . . . . . . . . . . . . . . .
H 0 0 0 O O o Co 0 0 0 0 0 0 0 0 0 0 0 0
O A 0 � !/V N 0 0 0 O O O O O O O O O O O O O O O O
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
at i O tD CO P 0) V) O O O O 1n h m P V) 01 tD .-1 V)
L 1 m a a N V) m m m m m N N N P rl N h H tD
�1 .ri r h a O N to N H 0) 01 pi 0
1
4V ,4`
TO• m . w 0 H ~1 O L4 H i VW, H OO Z N a
.i C7 1.� H H X.. .e^, 3 H Z CO Ul 0
T1 tz-I y X $ H H QO'. pA Lo1G CO W f(rU��� 01 � [,H.7 H (4 W p0 O:
CO o CD U r.i O W pc Z 4.1
IX 0 CI gO N In CIt V) N W H CO U IZ O H D 0 3'. 0 CU EX 0 r-i I3 3'3 CO rzy rzy pad O X W W H W Z W H N CO W
N N r 41 + x •0 U H O 0 . 2 Z 0 a OG r� W H W 04 W Z Z O 0 4 U W W
j I A 100 )-1i-1161E-1H UU 2 A FG 0 a H U U D. H
�� 0 N (40 0 0 o pO 0 0 0 0 `�' H O o 0 o 0003000
0
I\ O W D O r m N H O o 0 o W H o 4) o O 0 L+. o o 01 0
u H 0p Z. r1 H r1 m D'. t0 r N 01 Vl V) H .-I .i co Ul ■0 r Pi O O
e•e 14 gg Z W .•1 .-i .-I .1 H tD tO 01 01 Z l N H N m 0 0 W N co
WP 14 b• W' •'C W . H to tD to 2 CO CO m CO W W m ,,,777.yII r h h m m 1n 01 01
41' P g 0 4 0 4,M G' (a] m m m m O P P P P W O tD 0 m m m H 01 01 D Ol O)C)
H •0 (J v0 ID f9 [�
ILI i •0 "Ct ^ TS 10 4 r •
Vii 4 der Or .+, U 3 I{.). + • t f t -3 k . # k i # 1 1. # t i i 3 1' I. r r 4 i
Radio Road East MSTU
FUND 166
April 13,2016
Vendor Item PO# Budget Commitments Expenditures Total
1 CUR AD VALOREM TAX $ (138,500.00) $ - $ (128,796.68) $ (9,703.32)
2 FIFTH THIRD 0/N INTEREST $ - $ -
3 OVERNIGHT INTEREST $ (12.72) $ 12.72
4 INVESTMENT INTEREST $ (276.29) $ 276.29
5 INTEREST TAX COLLECTOR $ (3.94) $ 3.94
6 REVENUE STRUCTURE $ (138,500.00) $ - $ (129,089.63) $ (9,410.37)
7 TRANSFER FROM 111 $ (61,200.00)
8 TRANSFER FROM PROP.APPR. $ - $ - $ -
9 TRANSFER FROM TAX COLL. $ - $ -
10 CARRY FORWARD GEN $ (23,300.00) $ - $ - $ (23,300.00)
11 CARRY FORWARD OF ENCUMB AMT $ (1,700.00) $ - $ - $ (1,700.00)
12 NEG 5%EST REV $ 7,000.00 $ - $ - $ 7,000.00
13 TRANSFERS&CONTRIB $ (79,200.00) $ - $ - $ (18,000.00)
14 TOTAL REVENUE $ (217,700.00) $ - $ (129,089.63) $ (88,610.37)
15 ENG FEES OTHER Urban Green Studios UA Services TBD $ 11,500.00 $ 9,200.00 $ 1,400.00 $ 900.00
16 INDIRECT COST REIMBURS Collier County Indirect Cost Direct Pay $ 1,300.00 $ 1,300.00 $ - $ -
17 LANDSCAPE INCIDENTALS Fla.Land Emergency Storm Debi 4500165990 $ 9,000.00 $ - $ 1,019.18 $ 7,980.82
Affordable Landscaping Ground Maintenance 4500154604 $ 1,700.00
Fla.Land Grounds Mainternace 4500162429 $ 1,053.00 $ 40,640.00
Harts Electrical Correct Grounding on P 4500162868 $ 142.05 $ 607.95
Ground Zero Landscaping Plant Crotons/Purple Qt 4500163681 $ - $ 4,882.00
Amado Lawn Service Median Refurbishment 4500164324 $ 615.00 $ 61,154.19
18 OTHER CONTRACTUAL $ 145,300.00 $ 3,510.05 $ 107,284.14 $ 34,505.81
19 ELECTRICITY FPL Electricity 4700002752 $ 800.00 $ 225.11 $ 274.89 $ 300.00
20 RENT EQUIPMENT JM Todd Copy Machine Lease 4500163346 $ 300.00 $ 133.06 $ - $ 166.94
21 INSURANCE GENERAL Collier County Insurance Direct Pay $ 200.00 $ 50.00 $ 150.00 $ -
Contemporary Control Repair Controler 4500165552 $ 1,387.50 $ 112.50
Florida Irrigation Supply Irrigation Parts Visa Payment $ 150.77
Florida Irrigation Supply Irrigation Parts 4500164398 $ 900.00 $ 300.00
22 SPRINKLER SYSTEM MAINT $ 3,500.00 $ 2,287.50 $ 563.27 $ 649.23
23 MULCH Forestry Resources Mulch 4500165400 $ 9,000.00 $ 28.50 $ 8,971.20 $ 0.30
24 OTHER MISCELLANEOUS Juristaff Transcriptionist 4500162779 $ 2,100.00 $ 666.56 $ 833.44 $ 600.00
25 OFFICE SUPPLIES Staples Office supplies 4500162385 $ 200.00 $ 163.30 $ 36.70 $ (0.00)
26 COPYING CHARGES J.M Todd Copy charges 4500163436 $ 300.00 $ 173.52 $ 126.48 $ (0.00)
Florikan E S A Fertilizer 4500163323 $ 2,180.50
Diamond Fertilizer Fertilizer 4500163324 $ 384.16 $ -
27 FERT HERB CHEM $ 4,000.00 $ 2,564.66 $ - $ 1,435.34
28 OPERATING EXPENSE $ 187,500.00 $ 20,302.26 $ 120,659.30 $ 46,538.44
29 REIMBURSEMENT FOR STAFF SUPPORT $ 24,500.00 $ - $ 24,500.00 $ -
30 TRANSFERS $ 24,500.00 $ - $ 24,500.00 $ -
31 Budget Trans from Appraiser $ 2,200.00 $ - $ 857.49 $ 1,342.51
32 Budget Trans from Tax Collector $ 3,500.00 $ - $ 2,742.20 $ 757.80
33 TRANSFERS CONST $ 5,700.00 $ - $ 3,599.69 $ 2,100.31
34 TOTAL BUDGET $ 217,700.00 $ 20,302.26 $ 148,758.99 $ 48,638.75
0 FY 10 Final Taxable Value Total Available Balance $ 48,638.75
348,180,488 FY 11 Final Taxable value Plus Commited And Not Spent $ 20,302.26
337,298,857 FY 12 Final Taxable Value
339,525,637 FY 13 Final Taxable Value
360,698,717 FY 14 Final Taxable Value Estimated Cash $ 68,941.01
389,150,714 FY 15 Final Taxable Value
Estimated Cash Less
418,235,994 FY 16 July Taxable Value Uncollected Ad Valorem Taxes $ 59,237.69
7.47%Adj.15 to 16
FY 16 FY 15
Mil lage 0.3311 0.2401
Extension 138,478 93,435
Maximum=.5000
Property Tax Limitation Impact
FY 16 Gross Taxable Value 418,235,994
Minus:New Const.Annex. 318,278
Plus:Amendment#1 TV Component 0
Adj.Taxable Value 417,917,716
Prior Year FY15 Levy(Proceeds) 93,435
Rolled Back Rate(less Amend.One) 0.2236
91%of Rolled Back Rate 0.2035
0_ p . L0
w O "-N °
0 N w o N 't.i, C 0 r--- H c a o ZU o � .t c 1
j • is
Q LL o a,
-o c
O
,. S. 6 "w.s a #41, G
441.1
k II
d 0
e.. .‘. c Oa '0-- ._
t t, . ..„1, .. .
o
J
00
aJ C yj
aL.+ O N 0.1 aJ
ru
a to a3i co L Y Y
c 7 O C C N -o C
7 a) aJ a
0 E U 7 C Y N N Y co co
u (0 ° $ o n 3 .3 L a
Q m c > cl) a) 3 m a) o0 c L-.
a a c C .: Y O
(0 (• >a - c >O j N L c CJ (6 O 0
7 v a s a Y (o a, a
L U_ a) -° N L .0 a a) 0`J C
W a) 00 V E C
U LL °" (0 C N U L i H ns °
Z a 4-) o a) 7 V E > E (0
Q C a) > E in 00 E 7 -0 7 0
Z VI ns
w (7 i +� O m al YO Y E o i O
H Q 2 (0 c MM •N (>o C L OJ 0
0,0 7 Y
2 J 7 u O 00 L CI) Y 00 '° N
Q u U c ,_ ;� ° C O d '0 v, C > a)
(O (0 m Y ° Y 4! C
C ao o 3 0 '3 o Y =
z °w) o = - o v r▪ o a a 0
(0 c
J > i .` >, > (0 f0 a▪ L.+ ~ aJ 00 O U•Q i I-
CU m s- L a-; c .0
us C,7
W (0 O L a N L °' L O1
2 v - 3 C �- Y E Y a
2 m N. a) 3 CO c ° U Y v s_ (o
w _0 > t' aa) `^ C7 Y ° L al 0 73 co co
C f0 co l7 0_
U U CO 'y Y (n a a O E +' >• O l7 >,
2 Q o 00 u L m C v co .� E v a)
Q V C
2 LL., t0 Z ((00 N co V 3 c E 3 a7 • •U ° a)
W Z W Q aL L a) 7 t0 0 7 4-, U Y Y d to y a L.+
Z 00 w CD v t6 >. E c c C a u N (n a L c
° C H
Q 2 Z H i c0 O N C N a°) OJ HI m LL L L 0o L-. L L O Q = v `-' 3 0 'a c 3 c s E W aJ N i L y� c `O N`^ - a) E 7 0o O no o _a C O C .0 w >' N d -0 E, C a > v
oc CO` CO O a Y -U C C c no
Fr ..., c x Q y v ... m .., y o m a
watS Wa ? v E w v o o n a O o coo •DL (0 f0 C O N 3 Y 'N ° .T C L aJ C U C L Y_ c(o Y L O 7 O bl) U c G aJ (0 (0 t0 O Y H O-w v ;. o no v c vs L Q H a n ° v O H v o ° —_ t c a c f0 E
Q W -1,75 W 2 -. iJ (0 N c0 Y 0 -00 H (6 C O O
cl U ~ a) O 00 7 00
4... L 3 - -° C Z a@ a)
F- z H • v( -O (n C N • `) '= c a w v to
-' _.. U < <
Z i N O c7 N co co O (o a
cu
U Q W H '�• Q ° N a) !�' 7 •Y C c • v W C O y a
W H w K a/ w L a) C N aJ C 00 O L m V a) 3
Z z N W L L i E L v = L E Y L C L
1 oC O Q w H 7 ro H H E '� H m - c o w H v H v
•O_ U CL l,7 ti Vf N M w V fl. (11 E E .i 00 NL..
c a 13
Ill
.E `~ i
M O a$' O 6 It O E M 1 p c o *a a
s o a m e>, 0 3
lb y
CO W , 0 1 c
I a $ ,, 044.., iI-,, t 11,--- .1 ill .,..0z
f ,
a
c a
II L.0 Cu
F 2 CD CD CD CD CD CD
2 2 2 2 2
O
I— 2 2 2 2 2 CO 2 CD
ill
O O O O 0 O
ti
G `hI .0 c .`�
3 0 a c c
X ° o ° 3>a C OI z .`L. O c U
c 0 o a .o L.
0 i ic, c a�i O c OU E E O CJ
lD
CC c h 3 aJ -c 0 C> O N N yO 'L v
D p OV 8O O' p Ot v •i O. ate.. p CO 3 O
ON ;O .O L. O 1 b, v Cu O. O N a u O
7# c v o c v " 0 c 3 a s a r aJ
} o a o a c • o y u a v c
z0 ? 3 a aE o o ,° a, 0 r
o 0 3 • 3 0 Z a E o - Y 3 0 0
0.1 CC Q o v ° °o 0 z o o y a
J a U Cr Ot V u
CU
v . a to a 0
0 +' al N a a 0 N C E O in > .�
(0 ..) °- C V -a -0 'O N C C — a) L Tu i CO u L H N -0 3
3 E 0 m co v a a a a s t u o v 3 ° ° Y a 0 Csi
W L (J M L v M ��,, f0 aL-+ C 3 t .L-. N L L L -°a) v C 4- 00 C a 10 7,,
_0 E a rl c VI > c Y Y 00 > L M w Y a IL i1 "O L f0 OYJ
-O N r_° O L v -° Co Y '^ L > m a C O
CV It 0 c '0 O c O r Y c
C u "O c CO 0 ` C 0 OA Cli t 7 CO CIO . N C m a a - 0
C _ cCO V N p "0 (0 > E 3 Y 00 c0 c Y _a Ul M ( C Y 4 !-' (0 O.
Z >. QJ C O f0 E a CO a s CO. CCU —..9 =1 _ i C O M c CO a . Y 0. a
0_ .N v . 0 -C 3 .0 - a c o v o Y 3 °- 3 v `a 3 a • ° u L E•W a) 1 V1 V 0 C a) C 3 C ° j C pp a O a s CO t O. O F
> p a O > Y on - c c ° �f CO C — c^ Y 2 c a = Y a s �o ^
O OD i L O C c - -0 •y,, C Q L of �, w vl a C _ >
co i N N 3 ,, L E Q �. N 7 O. 0 a c -° a Y N C Q E a _ c N 3 > L
Oz o -u a t v o o Y c Y ° c ° >O a .� -0 an c o } N M Q o
a1 v N o n m w 3 v v ° Ccn C a a `0 ° c m` ° m 3 a Y Y0 E 0 _ o
C O O c 'p _O - '6 L C O C 40
00 a N N ` 3 .O a± co 0
CC -0 .c L a a+ a 3 Ca 9 - 0 3 n ~ v; U >. j = c cco L 7X .= •_ 'u > a v c >
= C m F > t0 •a c C aJ Y 3 > a 0_ 0 -O 4 0 f0 +' c -O L a O Y
~ CO 00 - Cn 0 9 O C y O YO L N c O C C O U o0 a O is O a aa+ am +L.+ CO O u Q
z 30 a to L 0 c^ 0 10 c 'o -0 Y C o0 CO 0 0 a 0-_, ° a E E cu v
O m V c E_ u o m .- 0 a c a — t p o a ▪ v u m
-(2 a O a 1 3 '� Y N = -O `J c>a L •-O C a I- 2 a 0. Y C L , Ca L
L > E ° o c > a m L Y c a aJ 3 ai ao E a _, a 3 > v 0 O
V - L ti. C ` L J O. O > a ul H C co co U 4L.+ ... C CD a O L •� aL-, v Y > >
Z i Y a, O V a M >r C O. ° Y a CO +' O Y m 0 L1 c O .0 Y
• C In Y E to ° L C a O 3 C a .a U iJ N a -O O 0 N L
2• O V C t4 0 c .E C v Y CO 0 E 15 e 00 is ° a Y m y 0 0 °(_0 3 a a O c 0 Y
a = o o U a a m 0 c a •C . c a (D Q y o E -0 > 3
O m ai a 3 .a •� E 3 aJ v -° E E o a c •e 3 0 " L L cc0^ a v a o
U L �_ 3 a�J L v u v 7 0 a, aJ o a a 3 a o o ° aJ 0 r *' 7 a
CO ,^ a CO a- E _c, C 3 C '^ N c C L Y O 0 CO > a Y U L p +' CO
Me CO
Q) CO > CO • a a a tl0 0 C0 C -0 `- 0 CC 0) > ._ 0 C v1 Y Y 0 d O
OZ{ = a 0 U a O. _ L O! a aJ O Y CO i O -O O kr)'> `� U i m +' L L a a .0 '-' 7 L f0 (0 - N C0 -° c C E 3 c
Z •C d "O fi c a s E •O �Y,, a L a2S m CIO 0 a U O a L -0 -0 a t N ra+
O 0=0 L O O. -p N Y L C ~ a O. aL-+ Y a UO N @ > Y C 17' E C -° C v1 Y a 00
Q o 3 Y o T N o > a a 3 p > N v v o u Y on o . a co -0 a > a
m boo 7 j (7 w V > > Lo 3 N 7 O Cn L a 00 E L t0 •.E m Y f0 O. - YO >
W L > .- .- E Y , L aL,+ V C 'O u L > 0C C L O I vi O 111.1 ° 3 U L ` -° 11 U L L Y
al1- C• c 0 a Y aJ ° ,_ 3 40 F c ro m` `o H — 3
m O. O O ° a O m aJ U ` a N a •7 E a i C o M L O w `^ Ol y O
O ■-■ y1 u u 4 3 N Y M N c a ■I'1 C C a V M '^ O. c c Y -0 at u ^ U < co w 00 3 tic
w " m
s E -0
3 4 E c o oa
0.1 CU
o o �•� c -a
O , N a `. 0
If 0 3 # y� v 3 v `
t a° .E c ril. a o e
1 a C u
( z c 0
CO CD 0
a
U W �. Z l3 > cc U' cc cc U' (CC Z p p w w Z 4 O Z O W O Z Z Z W
Z v, 0 x W O - Q O O Z O o 0 Z Z Z 0 Z
3t cc O O
CU v y o o = '.
0 c o 0 er 3
` ,N o N v Ln
0 o a . 0 o, a o -co 0 m o E 0 > w . E E C OZ a h ) 3
.,_
C xL.
o y
v I c V a U v� ° 3 a E v C e .'io o ,I,, 4; ° .... u 0 .., a •
� v 0 0 ° o a a °i c h o E a as
- o h .., ` v a 1.0 .c o a, 0 0 a, v 4, a o
0
‘14..., >` =o a U o ° 30 0 0, '6' ° j c, a+ a 6.
- o
NI •o4° 0 t
,v ' av 4-0 s o w o N o Y v v = o a , ` c, r" o Y c-, o E a 0 v o a. m 0 a ./ E h
3 o o v a a O o ti a E a c o o o *c o a y
E t o a N a v o o 0 o ° v o $ o a; 0 L. 0,CU • c o u v °
� n c v E 4, 0 aE ` v 0• ° a 1-- 0 0 0 c, z a 0 0 a, L o
u v
U v o U v a 2 .o v Z ° vv a 2 c v u a 40 U -a
N
L '5 CU an =
c -a t>0 > U . L U a "O 0 L Oc E w
'(p o N L (0 m 3 a, a Gl Ll I- c (0 `,
aJ u, o L w 4- v, L 7 > a Y CO 0a w a 0
> v a-) > = o v C 3 l7 s Y v a`, • u v ai o — 3 •
W L -O a p 0 .-, .-, `0 a, (0 aL-, a M 00 a, C a O Nf•cc v > v C t c w Y C 3 E '. v, v a) c o v .� E St
cc N O m EO '6 d ° Y E Q a, O 'O u (6 i, 0 4' c Oa a) 0 C
C v, v a 0
VI -O E M Oc O .L-, w O a, y (0 of C C a a,
CO
p y a, -O E i N C ..P a, c ,n a, a, O Q - 'O
+� c n, o = N 0 E m C v w 3 co v
3 c c f0 OD L `° v E N _-, ` y ,o o at o 00 (o o a g
c M N C ? 0 as w 3 u E — C (0 +J C Y v, y� a, Q vi C
N 0 L a, t' OO 0_ 00 R • ea L co H E (0 u O
Ou c C a 0 7 C (0 (0 " w C 0" C 51 0 . •H a L co CO i d i (0
o 2 _ .o , a m a, o L a, co E ._• w C a, C E aai v N . a,
p w ''' N a, Co -a a a3 p0 y 0 'O 0 > ra io L 0 v, a, N
Oa 2 > a, O > c N C L (0 O Q O C •, L Q Y -' a, a, Q _
c w 0 Q a, c — .O`., = o > '�` v E " Q - .n a; v w aui L^ so L
v Q a o C Y .E '- L a, w ?' w v Y E v m N y CO ra £ '= a, }' Oc O O "O a N '6 0 a, +w w ''' 0 70 +-. (0 4- C tjj L
.n r0 'o y C C Q N U a, Y O_ C ,.� a y C p_ N O }'
ro—CO O_ c C a, O 7 .- T C 4- u a, .• L.+ Y O Y V, •u, CO C
•X 0 0 c -0 a, i N a, .0 (0 C > (0 0 C1J al N 0'
3 v v ns aci Q _ 0 CO > - L a -p Y c •. p a, a,
o • 3 0 m - (>a 0 z H v°', v a ° c v C m v C E Y -'
H 0 to v 3 L N 41 •y N > > N L O C O c "O Ou .-, al a, L •--= O >
_E E a 1° a, o L o CO m 3 u co no v m o >• E CO o
0(a > (o Zi v y u O a c N O C O O ... E O > a`, as
a a `O i Vl .-, ` ` `O N a, O (0 w a, _ • '-- m N N N 'C ° 0 L-
X Y a, a, p Qs s N "O u E E — N
Y C Y
N a, c C }', co a .•+ v, .a (o E a, •p0 c o C c .E 's- -o aJ C }'' 2/ a, C
•E C Y a) N C E E o c C - a,a) 0 a, a' o $ a, C 2 E Y c) v c c m ca L C -0 J O 7 C 4- CO 'O O > .0 i7. i a a, E
f- -0 N 2 a, 0 H CO a+ N v, O T a, a, N t •- CO Y v, a a, E p
O a, n ,a c a • a, •-. c a, E 0. n La > v -o c c a a o
C 'O 3 (0 L �' a, H C c0 a a 0 .-, T O (0 -a c0 > L O H w w
(0 a, O h u = j T O Y N co a O (a co E E N v, a0+ u 4., -p Sn = L ,v, Oc
E c p m L Q l7 -a E -Q a- v 0.0 aZS _� a E E o aN, v v Y nz
M T v o c > a, a, VI a H v = L N ^ L w E
a@ H e r E fl c L 4- Q a u°, a T Q .-, _ 2 3 -o CU
.., O O H OD O = Sn C t' N. '0
> a Se -O-- v w '- 4-... ._E c as E a u • z 12 v a 0 c >. a o 0 ar L Y � v
O O 7 w 0 C 0
• O C O- al _ a, @ > aL+ O 7 �• m L a -0 Oc c[ > a O LS
c 2 c -0 ro aJ
✓ «ate a, 3 o v r • °o a`, ma, v ° L a, (ca o .E v �' C E a, a, a, aa, 1) a`,
L L +, Vl a u p .n > O L = v, H .�, L C _ CO H Q T a H = H
H O -O H C h -6 = L oz o a H a, E 0 H al "O CO E E y ti ••...
a, a/ O a, C"' 1 O T i, E N N M i V i, 0 ill (o OO p N t0 f� W aJ Ol
O T -a � a E E s-i c a w so = ,1 no a .1 a .1 Co u Sn N 0. .: L .1 .1 .1 v ,-i
co
c
0, rn o
c
a °
0 CU
Irk ' r� C lif 3 5
c a ?1 1
II
I.
v
o
0
v
W > (7 l7
CC z i° ka 2 2 ca O - W
\ O CD CD 0 `° i= 0 W 00 woo
u, crs m p p Z
2
v =a o
" e c a h 13
X c W •— 0 0i o a, a
in > a' > c 0 'o a e -c cu
v
X °. v y ° a) a1 a c 4,
3 0 `a a m L E o �, •� a c o 0
i ° a E o cu
a �, H a) r .a v
O . -a o c o ° a� c .C.'.- °
a E c = OO a 0 0 0 0 0 -0
,�, S a a m .1 a `ti u To a,
>r O v a 0 O _O O = L 0 a
n o t a° p ` O 3 ac ° v
cr_ c
cu o p o 0 0 o Z u° Z s 0 Z r
Ce CU 14.1
L. v aotl a V u
v cu a v u u
LL C ? -O
ro
C v, N -Cu v, 60 L
'� y O Y a) co = YO O
C 2 Y i 'O 7 'O '6 O•
LJJ a) co 00 co 0 N E N E CO Y ro
�' O C '�C--, 4 YO ; '-' N Q vs
7 Oq
CC N C co v os
�? O O Q ',9 C O E y YO
Ya) .-- rZ o
'D £ u 0 a) 'O O Y D 4J 0 C a0.,
° Y co
E f0 a a) , O = O u
c -0
_ Y
Y
i L
Y N N 3 a) 'o ro C O L C a) 'II C
C 4 L N •i a O j Y N C C
O C u .c co y ,n co 0 ro — 0 L
O0 u • O v Y i a, Y T 3 C L O
C 0 o Q 0 C O -O N N O 3 "6
.N C O. 3 y N 7 u, L 2 4-,0 E E C C Y -0 3 ar Y v co m .1 M c
_ Y 04 aJ
O r0 y aJ O L M CC C > c 'O ko L1
00 Xt a, M
v, to o m c i Y o E t it co
"a u E Y 41 C
co Y (o C ° a) C Y 0. L C (Q
i) O a) W Y fa O 0 CU 0 C•
C V°- -e
fl. 4-, rho C N m a) a, m L O E 'c a) D
W C T O O_ = YT ,—' c
o ▪ Y a) C, -o c 3 a) v Y
o a c o c c O 7 c v, c u
v c. -, _ CU v c _0 co m u .r0 m N
.w c a u v 2 O v - L 4 a) as w- tL
r0 C L L O C C Y d O '^ C ate., y O- Y !0
✓ 73-
▪ a, QJ m m v w v Y £ 0 3 r CU GS c
ar E 3 v 0 no ° v c o a 3 nG
N )", Y ,, co C co N E C o4 E
0 C N E ° E a) •� - ° cN C a, ro .G o 7 10 i O
✓ c E Qo Z ° - a C ° v I- �, 0
Y (a a) o O U C N N i -OO w w W O >-
a c °) Y " �_ C tiO 0 ¢ w g U t � m D c 1- I—
,_ O a) L N a) Y O v, ° 2 [0 a, Vf cc
= u E ~ u L N O N Q — V L L 4 L L U K 2 0 ro i-
Sri p_ . '- E o cc < -p io H co F O Q H co w C.
NN `J .0 Yt v N 3 M N N C .-1 (0 3 N a) M .‘L' < 0 < CC CC
SilleryTessie
From: ArnoldMichelle
Sent: Monday, April 11, 2016 1:56 PM
To: SilleryTessie
Cc: SellsHarry; SchumacherDan
Subject: Fwd: Your Article in Today's Daily News
Follow Up Flag: Follow up
Flag Status: Flagged
Tessie
Please share this with the MSTU committee members with their read ahead. I think that it might be better to
have the committee or it chair respond to the article.
Can you look it up for me or talk to Mike Sheffield's staff to see if they have a coy of the article that is
referenced.
Thanks.
Michelle
Sent from my iPhone
Begin forwarded message:
From: SKEARNEY239 <skearney239ri'comcast.net>
Date: April 11, 2016 at 10:55:25 AM EDT
To: "intheknowra?naplesnews.com" <intheknowtinaplesnews.com>
Cc: ArnoldMichelle <MichelleArnold(u.)colliergov.net>
Subject: Your Article in Today's Daily News
Tim: I need to share with you my response to your article concerning the landscaping of
median strips in Collier County. I have been and continue to be involved with many
Radio Road community members and the landscaping that continues to be completed
on our median strips on Radio Road from Santa Barbara to Davis Blvd. I copied
Michelle Arnold on this e-mail as she has been and continues to be my contact when
we have questions and concerns about the completion of this Radio Road project.
You state that residents of communities along roadways in the County that still do not
have acceptable landscaping are upset and want the County to address their concerns.
Let me share with you how we were able to get our landscaping approved and in
process. All communities along this stretch of Radio Road were asked if they would
support a millage increase in order to pay for the landscaping and we approved this
increase. What I am saying is that we, the residents of these communities are paying
for the landscaping.
My question, naturally, is - have the residents of the communities mentioned in your
article been given the same option and, if not, why not? I sure would be upset as many
of my friends and neighbors along Radio Road would be if we found out that, at some
point, the County approves the use of"County funds" to complete needed landscaping
while we continue to pay for our landscaping. I believe that a follow-up article by you to
share this with others in the County would be most appropriate if my concern has merit.
Maybe Michelle can shed some light on this situation.
1
I share this with you for whatever it may be worth in hopes that all people in the County
have a clear understanding and that those along the roadways you mention in your
article can have the work done if they are willing to pay extra millage for it.
I just had to share my thoughts with you. I would also welcome a response from you.
Bill Kearney, Sapphire Lakes, Radio Road
skearney239(a�comcast.net
Under Flnri+la I_aw.e ucail addresses arc prdclic cecoids.If you do not wool your e mail address released ill response to a public cecortls requesl.do not send
elraclronir nc;cil In Ibis entity luslead.cunlaci!his office by lelephone 01 in wriliny.
2