Agenda 07/27/2010 Item #10CAgenda Item No. 10C
July 27, 2010
Page 1 of 7
EXECUTIVE SUMMARY
Recommendation to adopt a resolution establishing Proposed Millage Rates as
the Maximum Property Tax Rates to be levied in FY 2010111 and Reaffirm the
Advertised Public Hearing dates in September, 2010 for the Budget approval
process.
OBJECTIVE: To adopt a resolution which establishes proposed millage rates as the maximum
property tax rates to be levied in FY 2010/11 and reaffirms the Advertised Public Hearing dates
for the adoption of the FY 2010/11 Amended Tentative Budgets (September 9, 20 10) and the
FY 2010/11 Final Millage Rates and Final Adopted Collier County Budget (September 23,
2010).
CONSIDERATIONS: The tax rates hereby adopted must be provided to the Collier County
Property Appraiser by August 4, 2010, for use in preparing the statutorily required Notice of
Proposed Taxes (TRIM Notice). Each Collier County property owner will receive this notice,
which must be mailed by August 24, 2010, under the Florida Truth in Millage (TRIM) law.
During the September, 2010, advertised public hearings the Board may maintain or lower
millage rates in each taxing district unit at or below the level of the proposed millage rates. The
millage rates may not be raised subsequent to the adoption of this resolution, without meeting
additional public notice and advertising requirements.
The proposed millage rates and associated tax dollars are included as exhibits entitled "FY
2011 Proposed Maximum Property Tax Rates ", and Property Tax Dollars based upon July 1,
2010 Taxable Values ". A chart of taxable values is also included by taxing district and reflects
data provided by the Property Appraiser on July 1, 2010.
The General Fund (001) maximum proposed millage rate is 3.5645 per $1,000 of taxable
value (or $356.45 per $100,000 of taxable value) and is below the statutory rolled back rate
of $4.0900 per $1,000 of taxable value. This is a millage neutral rate from FY 2010 and
represents a 12.85% decrease from the rolled back rate.
• The Unincorporated Area General Fund (111) maximum proposed millage rate is .7161 per
$1,000 of taxable value (or $71.61 per $100,000 of taxable value) and is below the statutory
rolled back rate of $.8402 per $1,000 of taxable value. This is a millage neutral rate from FY
2010 and represents a 14.77% decrease from the rolled back rate.
Public hearings on the FY 2010/11 Collier County budget will be held on Thursday,
September 9, 2010 and Thursday, September 23, 2010 at 5:05 in the third floor board
room in the W. Harmon Turner building at the County Government Center Complex.
Agenda Item No. 10%
July 27, 2010
Page 2 of 7
During the budget workshop meetings, staff noted no Board changes to the budget. However,
with receipt of new taxable value numbers from the Property Appraiser, budgets for all funds
which receive ad valorem property tax revenue are customarily adjusted and these changes are
reflected in the tentative budget submitted to the Board on July 15, 2010.
Other noteworthy changes to the tentative budget submitted on July 15, 2010 are listed below
and reflect previous actions of the Board. These include;
Changes to the impact fee trust funds and other funds which were impacted by
refinancing of the twelve commercial paper loans previously authorized by the Board. On
July 13, 2010 electronic bids were received and the lowest true interest cost totaled
4.269 %. This is considered an excellent interest rate on the refinancing — reflective of
Collier County's investment grade credit. Additional savings above that originally
budgeted were shifted to reserves within the applicable impact fee trust funds. This
strategy will be important as the FY 2012 budget is developed especially in light of
continued economic market uncertainty.
2. Previous Board action connected with the new State of Florida Intersection Safety
program led to the addition of $700,000 in budgeted appropriation to pay vendor
expenses during FY 2011. Actual expenses will be offset by fine revenue.
GROWTH MANAGEMENT IMPACT: There is no Growth Management Impact associated with
this Executive Summary.
LEGAL CONSIDERATIONS: This item is legally sufficient for Board action. -JAK
FISCAL IMPACT: The proposed General Fund (001) millage rate of 3.5645 is budgeted to
generate $220,436,100 in ad valorem tax revenue for FY 2011.
The proposed Unincorporated Area General Fund (111) millage rate of .7161 is budgeted to
generate $27,528,600 in ad valorem tax revenue for FY 2011.
The proposed tax levy, inclusive of all special taxing districts, is budgeted to generate
$273,194,200 in ad valorem tax revenue for FY 2011.
RECOMMENDATIONS: That the Board of County Commissioners:
Adopt by resolution:
1. The proposed property tax rates for FY 2011 as detailed in the attachments to the
resolution; and
2. Reaffirm the Advertised Public Hearing dates for the adoption of the FY 2011 Amended
Tentative Budgets (September 9, 2010) and the FY 2011 Final Millage Rates and Final
Collier County Adopted Budget (September 23, 2010).
PREPARED BY: Mark Isackson, Corporate Financial Planning and Management Services,
County Manager's Office
Agenda Item No. 10C
July 27, 2010
Page 3 of 7
COLLIER COUNTY
BOARD OF COUNTY COMMISSIONERS
Item Number:
10C
Item Summary:
Recommendation to adopt a resolution establishing Proposed Millage Rates as the Maximum
Property Tax Rates to be levied in FY 2010111 and Reaffirm the Advertised Public Hearing
dates in September, 2010 for the Budget approval process. (Mark lsackson,. Corporate
Financial Planning and Management Services Director)
Meeting Date:
7/27/2010 9:00.00 AM
Prepared By
Mark Isackson
Management /Budget Analyst, Senior Date
Office of Management &
Office of Management & Budget
Budget
Approved By
OMB Coordinator
Date
County Manager's Office
Office of Management & Budget 7(1912010 1:38 PM
Approved By
Leo E. Ochs, Jr.
County Manager Date
County Managers Office
County Managers Office 7/19/2010 3:07 PM
Approved By
Susan Usher
ManagementBudget Analyst, Senior Date
Office of Management &
Office of Management &Budget 7111912010 3:49 PM
Budget
Approved By
Jeff Klatzkow
County Attorney Date
7,'2012010 11:33 AM
RESOLUTION NO. 10-
Agenaa Item No. 10C
,Idly 27. 2010
Page 4 of 7
A RESOLUTION APPROVING THE COUNTY'S PROPOSED MILLAGE RATES AND
REAFFIRMING THE PUBLIC HEARING DATES FOR ADOPTION OF THE FY 2010/11
AMENDED TENTATIVE BUDGETS AND FY 2010 /11 FINAL MILLAGE RATES AND BUDGETS.
WHEREAS, Section 200.65, Florida Statutes, provides the procedure for fixing the millage rates; and
WHEREAS, Section 129.03, Florida Statutes, sets forth the procedure for preparation and adoption of the budget; and
WHEREAS, the Board of County Commissioners has received and examined the tentative budgets for each of the County's
funds including all estimated receipts, taxes to be levied and balances expected to be brought forward and all estimated
expenditures, reserves and balances to be carried over at the end of the year; and
WHEREAS, Section 200.065, Florida Statutes, provides that the Board of County Commissioners shall hold public hearings
to adopt the tentative budgets.
NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF COUNTY COMMISSIONERS OF COLLIER
COUNTY, FLORIDA, that:
1. The proposed millage rates set forth in Exhibit "A" and incorporated herein are hereby approved as the County's
proposed millage rates pursuant to Sections 129.03 and 200.065, Florida Statutes.
2. The public hearings to adopt the FY 2010/11 amended tentative budgets and the FY 2010 /11 final millage rates ane
budgets, respectively, pursuant to Section 200.065, Florida Statutes, will be held by the Board of County
Commissioners on September 9, 2010 at 5:05 p.m. at the Collier County Government Center, W. Harmon Turner
Building, Third Floor Board Room, 3301 Tamfami Trail East, Naples, Florida and on September 23, 2010 at
5:05 p.m. at the Collier County Government Center, W. Harmon Turner Building, Third Floor Board Room, 3301
Tantiami Trail East, Naples, Florida.
BE IT FURTHER RESOLVED that the Clerk is hereby ordered and directed to spread this Resolution in full among the
minutes of this meeting for permanent record in his office.
This Resolution adopted this 276' day of July, 2010, after motion, second and majority vote.
ATTEST:
DWIGHT E. BROCK, Clerk
By
DEPUTY CLERK
Jeffrey
to Join and legal sufficiency:
Attorney
BOARD OF COUNTY COMMISSIONERS
COLLIER COUNTY. FLORIDA
By:
FRED W. COYLE, CHAIRMAN
Aaenda Item No 10C
July 27, 2010
Page 5 of 7
Exhibit A
Collier County Florida
FY 2011 Promised Maximum Propert jax Rates
-- Jul I 1 Taxable Values
Fund Title
General Fund
Water Pollution Control
Fund No.
001
114
Prior Year
Millage
Rate
3.5645
0.0293
Rolled Back
Millage
Rate
4.0900
0.0337
Proposed
Millage
Rate
3.5645
0.0293
% Change Frm.
Roiled Back
- 12.85%
-13.06%
3.5938
4.1237 1
3.5938
- 12.85%
111
- - --
Unincorporated Area General Fund
0.7161
0.8402
0.2354
0.7161-
0.1990
14.77%
- 15.46%
Golden Gate Community Center
130
134
139
0_1791
Victoria Park Drainage
Naples Park Drainage - _
0,0653
0.0090
0.4716
1.8990
4.0000
0.0736
0.0112
0.5297
2.3827
5.0348
3.1157
_1.4645
0.0500
0.0090
- 32.07%
- 19.64%
-5.61%
-
- 0.5000
Vanderbilt Beach MSTU
143
- - - ---
Isle of Capri Fire
- -- -- - - - - -- - -
Ocho ee Fire Control
Collier County Fire
Goland Fire MSTU
144
146
148
149
-
151
-
2.0000
- -
4.0000
2.0000
16.06%
- -
20.55%
2.0000
- 35.81%
1.2760
1.2760
- 12.87%
- --- - -
Sabal Palm Road MSTU -- --
---
Parkway Bea
Golden Gate utification
-- - ----
0.8918
3.2028
0.1000
96.88%
0.5000
0.7221
0.5000
- 30_76 °k
_753
152
154
-
158
-
2.0000
- -
0.1209 -
0 2521
2_2937
0.1276
0.2949
1_3974
0.9166
2.1577
2.0000
0.0500
-
0.2949
_ - 12.80%
60.82%
0.00%
Lely Golf Estates Beautification
- -
Hawksridge Stormwater Pumping MSTU
---- -
Radio Road Beautification
_ _
Forest Lakes Roadway & Drainage MSTU
Immokalee Beautification MSTU
159
162
163
_ 164
165
166
-
1.1563
0.2606
- 81.35%
1.0000
1.7892
_- _0.9166
2.1577
- 0.00%
- 0.00%
Bayshore Avalon Beautification
- - --
Held Creek Dredging
- -
Rock Road -
Radio Road East MSTU
0.5000
2.6243
0.0000
-
()'65- 64
3.6355
0.0000
0_6564
0.000%
3.0000
- 17.48%
-NIA
0.4400
- --
Conservation Collier
172
259
0.1206
-
2.8437
- --
0.074 6
0.0548.
0.1108
0.0531
0.1387
--
3.4367
-
0.0858
0.0630
0.1356
0.0555
0.1008
-
27.33 °h
- -- --
Forest Lakes Debt Service
3.7394
8_811%
-0.58%
-- on Odl -- -
Conservation Collier Debt Service (2005) _
-- ---
Conservation Collier Debt Service (2008) -_
- -- . -
CollrCountyLighting
ie
Pelican Bay MSTBU
272
273
..0.0853
0.0639
0.1356
0.0531
_1.43%
0.00%
d.32%
760
778
LAggregate Millage Rate
4.2870
1 4.9264
4.2596
1 - 13.54%
�emda l',err No OC
-[Av 27. 2010
Pane 6 of 7
Exhibit A
Collier County, Florida
Property Tax Dollars Based upon July 1, 2010 Taxable Values
FY 2011 Proposed
Prior Year
Current Year
Proposed
Fund
Adjusted Tax
Rolled Back
Tax
% Change
Fund Title
No.
Dollars
Tax Dollars
Dollars
Frm. Rolled Back
General Fund
001
245,238,656
252,934,188
220,436,164
- 12.85%
Water Pollution Control
114
2,050,319
2,084,079
1,811,974
- 13.06%
247,288,975
255,018,267
222,248,138
-12.85%
Unincorporated Area General Fund
111
31,322,337
32,299,323
27,528,618
- 14.77%
Golden Gate Community Center
130
361,424
380,109
321,333
- 15.46%
Victoria Park Drainage
134
1,834
1,834
1,246
- 32.06%
Naples Park Drainage
139
10,185
10,278
8,259
- 19.64%
Vanderbilt Beach MSTU
143
975,499
1,063,519
1,003,888
- 5.61%
Isle of Capri Fire
144
1,336,317
1,337,395
1,122,588
- 16.06%
Ochopee Fire Control
146
1,682,964
1,694,684
1,346,376
- 20.55%
Collier County Fire
148
528,228
528,922
339,521
- 35.81%
Goodland /Horn's Island Fire MSTU
149
111,367
111,313
96,985
- 12.87%
Sabal Palm Road MSTU
151
43,345
43,636
1,362
- 96.88%
Lely Golf Estates Beautification
152
239,834
240,094
209,351
- 12.80%
Golden Gate Parkway Beautification
153
398,653
401,558
278,049
- 30.76%
Hawksridge Stormwater Pumping MSTU
154
7,358
7,357
2,883
- 60.81%
Radio Road Beautification
158
306,134
307,745
307,745
0.00%
Forest Lakes Roadway & Drainage MSTU
159
203,965
204,113
38,065
- 81.35%
Immokalee Beautification MSTU
162
312,373
364,015
364,015
0.00%
Bayshore Avalon Beautification
163
877,997
883,899
883,899
0.00%
Haldeman Creek Dredging
164
51,484
51,486
51,466
0.00%
Rock Road
165
37,344
37,674
31,089
- 17.48%
Radio Road East MSTU
166
0
0
153,263
NIA
Conservation Collier
172
8,439,196
8,577,499
6,233,684
- 27.33%
Forest Lakes Debt Service
259
501,614
501,985
546,199
8.81%
Conservation Collier Debt Service (2005)
272
5,220,265
5,306,052
5,275,131
- 0.58%
Conservation Collier Debt Service (2008)
273
3,834,726
3,896,052
3,951,710
1.43%
Collier County Lighting
760
567,488
576,644
576,544
0.00%
Pelican Bay MSTBU
778
285,317
285,579
273,230
-4.32%
Total Taxes Levied
1 304,946,223
314,130,932
273,194,657
Aggregate Taxes
1 295,389,618
304,426,843
263,421,617
Agenda Item No. 40C
July 27, 2010
Page 7 of 7
Collier County, Florida
Taxable Property Values (July 1, 2010)
For FY 2011
Year
Current Year
Current Year
Fund
ss
Adjusted
Gross
Fund Title
No.
Value
Taxable Value
Taxable Value
Change
County Wide Taxable Values
001
,749,096
60,845,240,553
61,842,099,698
- 11.62%
General Fund
114
60,845,240,553
61,842,099,698
- 11.62%
Water Pollution Control
,749,096
Dependent Districts and MSTU's
111
37,690,807,626
7o�
38,442,421,826
- 13.25%
Unincorporated Area General Fund
130
,951,279
1,535,539,.567
1,614,738,656
- 19.98°
Golden Gate Community Center
134
,001,134
24,908,514
24,917,726
- 11.28%
Victoria Park Drainage
139
,084,789
,672,107
910,928,877
917,641,829
- 18.91%
Naples Park Drainage
143
1,841,659,662
2,007,775,559
- 2.94%
Vanderbilt Beach MSTU
144
,487,415
,695,113
560,832,067
561,294,064
- 20.24%
Isle of Capri Fire
146
334,266,310
336,594,027
- 20.00%
Ochopee Fire Control
148
,740,913
264,113,999
169,537,226
169,760,317
- 35.72%
Collier County Fire
Island Fire MSTU
149
87,278,588
76,044,446
76,007,445
- 12.91%
Goodland/Horr's
Sabal Palm Road MSTU
151
48,604,428
13,533,730
104,560,566
13,624,253
104,675,491
- 71.97%
-12.71%
Lely Golf Estates Beautification
152
153
119,917,030
797,305,507
552,049,679
556,097,624
- 30.25%
Golden Gate Parkway Beautification
Hawksridge Stormwater Pumping MSTU
154
60,857,613
57,641,913
57,658,797
-5.26%
Radio Road Beautification
158
1,214,337,046
1,037,964,128
1,043,556,076
146,066,013
- 14.06%
- 17.19%
Forest Lakes Roadway & Drainage MSTU
159
176,394,909
145,959,956
397,136,116
27.14%
Immokalee Beautification MSTU
162
312,372,928
490,720,489
340,804,999
406,908,217
409,648,806
- 16.52%
Bayshore Avalon Beautification
163
164
102,968,754
78,432,985
78,436,768
- 23.82%
Haldeman Creek Dredging
165
14,230,196
10,272,063
10,362,946
- 27.18%
Rock Road
166
0
341,988,349
348,324,543
N/A
Radio Road East MSTU
172
69,976,749,096
60,845.240,553
61,842,099,698
- 11.62%
Conservation Collier
259
176,394,909
145,959,956
146,066,013
- 17.19%
Forest Lakes Debt Service
Collier Debt Service (2005)
272
69,976,749,096
60,845,240,553
61,842,099,698
- 11.62%
Conservation
Conservation Collier Debt Service (2008)
273
69,976,749,096
60,845,240,553
61,842,099,698
- 11.62%
16.99%
Collier County Lighting
760
5,121,728,442
4,184,133,922
5,137,345,298
4,251,797,568
5,145,569,473
-
- 4.24%
Pelican BayMSTBU
778
5,373,199,299