Loading...
Haldeman Creek MSTU Agenda 01/11/2021 Haldeman Creek MSTU Advisory Committee Meeting AGENDA January 11, 2021 3:30 PM 3299 Tamiami Trail E 3rd Floor BCC Chambers, Naples, Florida 34112 Acting Chairman Roy Wilson Jacob Dutry van Haeften, James King, Kate Samblanet, 1. Call to order and Roll Call 2. Pledge of Allegiance 3. Adoption of Agenda 4. Approval of Minutes a. December 10, 2020 Minutes (Attachment) 5. Community / Business – Presentations 6. New Business a. Election of Chair and Vice Chair b. Courthouse Shadows Apartment-Proposed Viewing Deck (Attachment) c. Vacancy Haldeman Creek MSTU Advisory Committee: submit an application online at https://www.colliercountyfl.gov/your-government/advisory-boards/online- advisory-board-application. 7. Old Business a. Calendar Revised- (Attachment) 8. Staff Report a. CRA Directors Report – (Attachment) b. Project Manager’s Report – (Attachment) c. Private Development Update – (Attachment) d. Maintenance Report – (Attachment) e. Financials- (Attachment) 9. Correspondence and Communication 10. Public Comment 11. Staff Comments: Reminder for Kate Samblanet to reapply for Advisory Committee 12. Advisory Board General Communications 13. Next meeting date: a. February 1, 2021 @ 3:30pm 14. Adjournment 21.A.2 Packet Pg. 315 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Agenda Item 4a- December 10, 2020 meeting minutes HALDEMAN CREEK MSTU MINUTES OF THE DECEMBER 10, 2020 MEETING The meeting of the Haldeman Creek MSTU Advisory Committee was called to order by Vice Chair Roy Wilson at 4:30 p.m. at 3299 Tamiami Trail E, 3rd Floor BCC Chambers, Naples, FL 34112. I. Roll Call: Advisory Board Members Present: Vice Chair, Roy Wilson, Kate Riley, and Jim King. Jacob Dutry van Haeften was approved to attend virtually. MSTU Staff Present: Debrah Forester, CRA Director, Ellen Summers, Principal Redevelopment Specialist, and Shirley Garcia, Operations Coordinator II. Pledge of Allegiance- Was led by Roy Wilson III. Adoption of Agenda: Jim King made a motion to approve the agenda, Kate Riley second. Approved unanimously. IV. Adoption of Minutes: Jim King made a motion to approve the minutes, Kate Riley second, approved unanimously. V. Community / Business – Presentations VI. Old Business: a. Signage and Derelict Boats on Haldeman Creek - Chris D’arco, Coastal Zone Management attended to provide an update on signage, specifically what the State is doing. He did not get information specifically on Haldeman Creek when he spoke with Kate Gorman; however, she did give him a time frame of when they will be working in Naples and possibly Haldeman Creek. This work is for installing Manatee Signage. Roy Wilson asked to have signs on both sides of Haldeman Creek but Chris D’arco said it would have to go through the State and Mr. Wilson could email Ms. Gorman to ask for more specifics. Mr. D’arco provided an update on the derelict grant funds and the report provided in the packet. Unfortunately, the grant funds have been exhausted but they recommended having the application ready so when the funds are replenished they would be first on the list for funding. They have 3 boats on the priority list, one of the boats is located at the Sandpiper location. Jim King asked if Haldeman Creek MSTU could expended their funds now and get reimbursement from restitution. Mr. D’arco did not recommend that action and wanted to be clear that restitution is not likely to be successful especially if the individual that owns the boat is not a great candidate to pay for restitution. Kate Riley was concerned that there were no signs on the west side of Regatta Landings. She noted there is only a sign on the east side so when 21.A.2 Packet Pg. 316 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) boaters are leaving Celebration Food Park they seem to go on-plane which causes a lot of waves. Mr. D’arco suggested calling in to Marine Patrol and also email Kate Gorman to ask if there was an opportunity to put a sign on the west side. Roy Wilson asked about a particular boat that was in the middle of Haldeman Creek that the Sheriff’s Marine Patrol pulled and moored it to Naples Land Yacht Harbor dock. Mr. Darco stated they do not have the jurisdiction to remove any vessels but FWC and the Sheriff’s office usually handles all the legal process to deem it derelict for the disposal process. Mr. Wilson also wanted to thank Mr. D’arco for removing the hazardous obstruction in the Creek. b. Legal Opinion for use of funds for extra patrols on Creek- Ms. Forester attached a memo from the County Attorneys Office that stated the ordinance does not allow expenditure of funds for paying for Sheriff’s Deputies, it only allows expenditures for maintenance and dredging. Ms. Forester did mention that the staff will be amending the ordinance to expand the boundary to include the new residential area in Courthouse Shadows and if they wanted to expand the purposes of the district that could be initiated at the same time. Mr. King said he is not in support of paying for off duty patrols because it is very expensive, and they should not be paying for it out of dredging money. c. Mangrove Street Seawall Update – Ms. Forester provided the update from the Stormwater Division. The owner of the property (Ms. Cassidy) just east of the seawall is willing to accept the responsibility of the repair of the seawall if the property is transferred to her through a quick claim. There would be time frames for completion of the repairs if they do a quick claim deed to her so she will have to follow the timeframes in order to get the property. VII. New Business: a. 2021 Meeting Calendar – There was discussions on the new time and the date changes for the 2021 Calendar. There was discussion with a decision to move the January 14 meeting to January 11th to 3:30pm. Ms. Forester suggested moving the meetings to Monday if it’s more convenient for the Board. Roy Wilson requested that a new calendar be presented with the Monday dates for the Board to consider at their next meeting. b. January 14, 2021 Election of Officers – Ms. Forester wanted to remind the advisory committee of the election of officers in January. c. Vacancy Haldeman Creek MSTU Advisory Committee - Debrah Forester, mentioned the vacancy and thanked Jack Bonzelaar for his volunteer service on the committee. The online link to complete the application is on the CRA website and the County’s website. VIII. Staff Report: a. CRA Directors Report- Staff provided the report and if anyone had any questions. Mr. King did ask about the proposed Jet Ski Rental, Ms. Summers updated the committee that the current zoning does not allow the use. The applicant would have to go through a conditional use process which requires a public hearing and show that the business would not negatively affect the 21.A.2 Packet Pg. 317 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) surrounding neighborhood. No further action has taken place to date. b. Project Manager Report- Roy Wilson asked about the Thomasson Drive and Roundabout completion because he did notice the sidewalks were installed and was wondering about the rest of the project. Ms. Summers said it looked like the project would be completed in the summer of 2021. c. Private Development Update- Staff provide the update and if anyone had any questions. d. Maintenance Report – Maintenance report was provided if anyone has any questions. e. Financials- The financial report was provided. IX. Correspondence and Communications: Roy Wilson asked about the taxes with the new businesses and properties that were built but he wanted to ask Jaap if he was willing to review the addresses and the boundary map to audit it and see if there was any discrepancies. Mr. King said he will go into the property appraisers and request the address list within the HCMSTU boundary. Mr. Dutry van Haeften said he would be more than happy to audit the records provided to him. X. Public Comments: XI. Staff Comments: none XII. Advisory Committee Comments: none XIII. Next Meeting Date: a. January 11, 2021 @ 3:30pm. XIV. Adjournment: 5:40 pm Roy Wilson, Vice Chair 21.A.2 Packet Pg. 318 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Collier County Community Redevelopment Agency Bayshore Gateway Triangle Community Redevelopment Area 3299 Tamiami Trail E, Unit 103, Naples, Florida 34112 Phone: 239-252-8844 Online: www.bayshorecra.com January 11, 2021 Kristina Johnson, P.E. J.R. Evans Engineering, P.A. 9351 Corkscrew Road, Suite 102 Estero, FL 33928 Re: Courthouse Shadows Apartments Haldeman Creek Maintenance Dredging Municipal Service Taxing Unit Letter of No Objection for Viewing Deck To whom it may concern: As representative of the Haldeman Creek MSTU, I have received and reviewed the Request for a Letter of No Objection for a viewing deck to be located within the County’s “Haldeman Creek Maintenance Dredging Municipal Service Taxing Unit” as established in Ordinance No. 2006-60 and Ordinance 2018-04. The viewing deck will be an elevated platform, located on the landward side of the existing mangroves, and will not impede in the navigable waterway of Haldeman Creek nor the maintenance required within Haldeman Creek. The viewing deck is proposed on the property located at Parcel No. 28750000769, and it will be owned and maintained by the underlying property owner, JDA Courthouse Shadows, LLC, or any other subsequent property owner, and it will be utilized by only the residents of the Courthouse Shadows Apartment community. This project was reviewed at the January 11, 2021 Haldeman Creek MSTU Advisory Board meeting and the Board raised no objections. Based on their input, I have no objection to the proposed viewing deck as proposed on the attached site plan; it will be an elevated platform, located on the landward side of the existing mangroves, and it will not impede the navigable waterway of Haldeman Creek nor the maintenance required within Haldeman Creek. This Letter of No Objection shall not preclude the property owner from the necessary local, state, or federal permitting requirements, and the work should comply with all applicable laws, codes, or ordinances. Sincerely, Debrah Forester, AICP CRA Director Haldeman Creek MSTU 3299 Tamiami Trail East, Ste. 103 Naples FL 34112 Item 6b 21.A.2 Packet Pg. 319 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) 21.A.2Packet Pg. 320Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) 21.A.2Packet Pg. 321Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) 21.A.2Packet Pg. 322Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Haldeman Creek MSTU Advisory Committee Meeting Calendar 2021 Meetings are held on the first Monday of each month at 3:30 PM unless otherwise notified January 11, 2021 – 2nd Monday of the month due to New Years. February 1, 2021- TBD March 1, 2021 – TBD April 6, 2021 – BCC/CRA/MSTU Workshop TBD 9am April 5, 2021- TBD May 3, 2021- TBD June 7, 2021 – Summer Break July 12, 2021 – Summer Break -2nd Monday due to 4th of July Holiday August 2, 2021 - Summer Break September 13, 2021- Summer Break- 2nd Monday due to Labor Day October 4, 2021 –tentative November 1, 2021 December 6, 2021 BCC Holiday Schedule 2021 The Board of County Commissioners recognizes the following holidays in 2021, observed on the dates listed below: •New Year’s Day Friday, January 1, 2021 •Martin Luther King, Jr. Day Monday, January 18, 2021 •President’s Day Monday, February 15, 2021 •Memorial Day Monday, May 31, 2021 •Independence Day Monday, Observed July 5, 2021 •Labor Day Monday, September 6, 2021 •Veteran’s Day Thursday, November 11, 2021 •Thanksgiving Day Thursday, November 25, 2021 •Day After Thanksgiving Friday, November 26, 2021 •Christmas Eve Friday, December 24, 2021 •Christmas Day Monday, December 27, 2021 Offices: 3299 Tamiami Trail E, Unit 103, Naples, Florida 34112 Phone: 239-252-8844 Online: www.bayshorecra.com Item 7a 21.A.2 Packet Pg. 323 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) ITEM 8a – CRA PROJECT UPDATES – January 2020 1. MINI-TRIANGLE Gateway Mini Triangle PPL: PL20200001193 Metropolitan Naples - 5.27 ACRE CATALYST SITE - The closing of this site took place on November 13, 2020. Subdivision Split proposed to create three parcels with the intent to have separate Site Development Plans for each one. One parcel -totaling approximately 1.6 acres sold to Naples Triangle Development on November 13 (simultaneous closing). Application submitted on Dec. 22 for Subdivision Construction Plans and Plat. This project proposes to create 3 separate parcels with the intent to have separate SDP’s for each parcel. Drainage Easement is being processed through GMD. Parcel 1 – Naples Naples Triangle Development (NTD) is submitting for Site Development Plan approval to construct. 240 luxury apartments. More information is provided in the Private Development Report. Gateway of Naples (P6NT) – Request for incentives to BCC on January 12. See Private Development Report on update of Site Development Plan modification request. The applicant is requesting a redesign. This project includes 24 condo units, 120 hotel units, restaurant space, 204 parking spaces, and 9 stories in height. 2. DEL’S PROPERTY ACQUISITION Closed on November 20, 2020. Notice to vacate by January 19, 2021 issued. Asbestos Survey scheduled – completion date Feb. 2, 2021. Demolition of warehouse and retail store will be scheduled following the completion of the survey. 3. PUBLIC ART PLAN – Scheduled for January 26, 2020 BCC Presentation. Final revisions completed. December draft posted on website. NTD 21.A.2 Packet Pg. 324 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) 4. 17 AC BOARDWALK Procurement Department is finalizing the proposal and will schedule for advertising. The request is for master plan of the entire 17 acres including evaluation of stormwater capacity and construction plans for Phase 1 which will include the pedestrian connection to Sugden Park. The process for selection of consultant will take several months. 5. BRANDING Paradise Advertising and Marketing, Inc. – New contract was approved by the BCC on October 13, 2020. Final scope is developed, and Phase 1 will begin in January. 6. COASTERS/SHUTTLE SERVICE – Coasters and Posters were distributed the week of November 23 and will continue through season. Results as of December 14, 2020: 147 Responses 7. LAND USE REGULATIONS – Revision scheduled to be presented at the January 11 Advisory Board meeting. Work order has been approved to extend contract to December 31, 2021 and increase public outreach task to allow for additional input and revisions are needed. 8. US41 FDOT Safety Improvement Project - The project is scheduled to let to construction on Feb 17, 2021. Construction usually begins a couple months afterwards and there are 300 calendar days of contract time. Tentative completion Feb. 2022. 7 existing light decorative poles are called out be removed as well as the “porkchop” at the corner of Bayshore and US41. 21.A.2 Packet Pg. 325 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) 21.A.2Packet Pg. 326Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) 21.A.2Packet Pg. 327Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) 21.A.2Packet Pg. 328Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Page 1 of 6 January 2021 Private Development Update Zoning Petitions Brookside Marina, CPUD Rezone: PL20190001540 Location: 2015 and 2025 Davis Blvd. Status: First GMD Review Letter sent out on 8/24/2020. Pending resubmittal from applicant. The applicant is rezoning this property to a Commercial PUD in order to restore wet slips in the western basin and allow for recreational boat rental operations (Freedom Boat Club). Generally, the CPUD is proposing 3 tracts, with permitted uses that range from marina, rental boat operations, wet slips and associated uses. This site qualifies for 311 wet and dry slips, due to their ‘preferred’ ranking under the County’s Manatee Protection Plan. Camden Landing, PUDA and GMPA: PL20190001364 and PL20190001387 Location: 2801 Thomasson Drive, Folio 61840560008 Status: CCPC Hearing scheduled for January 21 Proposed amendment to the Cirrus Point PUD to rename to Camden Landing to allow 127 multi-family dwelling units, utilizing 97 units from the Bayshore Density Pool. This project is proposing market rate housing, with development standards allowing 4 stories above parking. This project is also seeking a GMPA to receive the 97-density bonus unit as it currently does not meet the GMPA criteria without an amendment. Item 8c 21.A.2 Packet Pg. 329 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Page 2 of 6 Sabal Bay PUD Rezone: PL20190002305 Location: South Bayshore Drive Status: BCC Hearing scheduled for January 12. CCPC hearing was held on 11- 19-2020. This PUD is expanding the boundaries to add 102 acres and 230 additional residential units. Naples Boat Yard PUD Rezone: PL20200000007 Location: 2775 Bayview Drive Status: Pre-Application Meeting held on 1-22-2020; no applications have been submitted at this time. This rezone requests to allow commercial uses in the single-family home district and the vacant lot located next to it. No additional information at this time. Bayshore Food Wine Venue Alcohol Beverage Distance Waiver: PL20200001934 Location: NE Area of Bayshore Drive and Becca (Folio 71580240005, and 71580220009) Status: Under second review. The request for a waiver of the 500-foot separation between establishments whose primary function is the sale of alcoholic beverages for consumption on-site, to allow for a 100.3-foot separation between the Celebration Food Truck park and the Bayshore Wine and Food Venue. 21.A.2 Packet Pg. 330 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Page 3 of 6 Development Review Petitions Gateway of Naples SDPA: PL20200000526 Location: Corner of Davis Blvd and US41 (Folio 00386880009 and 00386840007) Status: Approved on 12-23-2020 This site has a previously approved Site Development Plan. The applicant is requesting a redesign. This project includes 24 condo units, 120 hotel units, restaurant space, 204 parking spaces, and 9 stories in height. Metropolitan Naples - Lot 1 SDP: Location:1420 Brookside Dr. Status: Pre-Application Meeting held on 12-08-2020 This project proposes a 16-story mixed-use structure, with 270 residential units, 7,574 square feet of retail. Maximum height of this structure will not exceed 168 feet. Currently, this lot and the surrounding lots will be reconfigured through a subdivision plats and plans (PPL) that is currently under review. An application has not been submitted at this time. 21.A.2 Packet Pg. 331 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Page 4 of 6 Metropolitan Naples PPL: PL20200001193 Location: Mini-triangle parcels 2054 Davis Blvd. Status: Application submitted for review on 12-22-2020. This project proposes to create 3 separate parcels with the intent to have separate SDP’s for each parcel. WSA Bayshore Boutique Hotel SDP: PL20200001971 Location: SE of Bayshore Drive and Lunar St (Folio 5335336000, 53353320002, and 53353400003) Status: Pre-Application Meeting held on 10-20-2020. Plans have not been submitted for review This project proposes a two-story commercial building. The first floor will consist of retail commercial. The second floor will contain a 5-bedroom boutique hotel room. Manitoba Subdivision PPL: PL20200002436 Location: 4750 Pine St. Status: Pre-Application Meeting held on 12-16-2020 This project is for a subdivision plats and plans to divide a 1.94-acre lot into 9 individual lots for single-family homes. An application has not been submitted at this time. Oakes Farms Parking Lot SDP: PL20170004242 Location:1420 Brookside Dr. Status: Under Construction This SDP is for a 96-parking space, 39,000 square foot parking lot with associated stormwater, landscaping and irrigation. Anticipated completion of April 2021 21.A.2 Packet Pg. 332 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Page 5 of 6 Bayshore Food Wine Venue SDP: PL20190002611 Location: NE Area of Bayshore Drive and Becca (Folio 71580240005, and 71580220009) Status: Pending Resubmittal. Last review letter went out on 12-23-2020 Proposed 9,350 sq. ft. retail/office/restaurant/warehouse on vacant land. This project is currently seeking to remedy potential turn lane requirements prior to continuing SDP review. Courthouse Shadows SDPA: PL20200000554 Location: 3290 Tamiami Trail East, Folio 28750000028 Status: Utility Relocation Approved and work has commenced. Courthouse Shadows SDPA: PL20190002368 Location: 3290 and 3420 Tamiami Trail East, Folio 28750000028; 28750000523; 28750000769 Status: Review Comment letter issued on 12-28-2020. Pending resubmittal from applicants. This SDPA is for proposed development of 300 units of a multi-family residential community. There will be 5 residential buildings, a clubhouse, detached garages, trash compactor building, maintenance building, a pool amenity area, and an outdoor covered lounge. Things I like by Catherine LLC SIP: PL20190002153 Location: 3954 Bayshore Drive Status: SIP has been approved, CBIG approved, and pending final building permit approvals. Redevelopment of existing residential structure into a commercial art gallery. Naples Botanical Garden Horticultural Campus SDP: PL20190002586 Location: 4820 Bayshore Drive Status: Pre-application meeting held on 12-18-2019. Plans have not yet been submitted for review. The purpose of this application is to modify and expand the previously permitted grow house and recycle center to include the new horticultural center. The horticultural center will include several new various grow/green houses, office building and maintenance shop. Fifth Third Bank SDPA: PL20190001097 Location: 2898 Tamiami Trail East Status: Approved on 12-22-2020 New Fifth Third Bank at the corner of Tamiami Trail and Bayshore Blvd 21.A.2 Packet Pg. 333 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Page 6 of 6 Doggy Day Care & Storage Units SDP and APR: PL20200000020 and PL20200001991 Location: 2435 Pine Street Status: SDP Approved on 12-15-2020. APR approved on 10-28-2020 This project proposes approximately 7,156 square feet of a dog daycare facility, and a private storage building of approximately 7,852 square feet. The APR requests the reduction of 2 required parking spaces. Sunbelt Rentals SDP: PL20200000188 Location: 2560 Davis Blvd. Status: Approved and construction to commence Sunbelt Rentals is currently leasing three properties along Davis Boulevard. They are looking to construct a new building on the far east parcel, leave the existing business operational, receive a temporary CO on the new building and complete the site by demolishing the existing building and constructing a new parking and storage area. Trail Professional Center SDP: PL20200001177 Location: 3080 Tamiami Trail East Status: Review comment letter issued on 11-17-2020. Pending resubmittal from applicants. This project proposes to demolish the existing structure and replace with a new 3-story office building. Compass Place SDP: PL20180003671 Location: 3010-3050 Thomasson Drive Status: Under construction This project consists of two 15,788 square feet, 10-unit, multi-family structures. Nick’s Restaurant and Houka Lounge: PRBD 20200206652 Location: 3091 Tamiami Trail East (Corner of US41 and Andrew Dr.) Status: Ready for issuance. This project proposes a restaurant and houka lounge with mainly outdoor dining. The existing building will be renovated to increase the square footage under air and will include an open-air addition. 21.A.2 Packet Pg. 334 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Locations Activity Description/Issue s Date Results Status completion date 17 acres Site Received code complaints for exotics removal enormous amount of exotics behind Jeepers drive residents 11/15/2020 received quotes for exotic removal Contractor began removal of exotics and debris 17 acres Site Received complaints on homeless camp An enormous amount of garbage and tree limbs to hide under 12/6/2020 included the debris clean up on exotics quote Contractor working on clean up Light Pole #60 broke due to accident reported to insurance and SS to repair Light pole broke in 3 places had to install new pole 10/28/2020 Made an insurance claim with no police report Waiting for reimbursement after payment to contractor Item 8d 12/30/2020 Maintenance Report 21.A.2 Packet Pg. 335 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory Committee - January 11, 2021) Fund / Comm Item BCC Adopt Budget Tot Adopt Budget Tot Amend Budget Commitment Actual Available **** Grand Total-Fund/ CI *** 164 HALDEMAN CREEK MSTU 8,837.50 97,520.43-88,682.93 ** REVENUE Sub Total 727,200.00-727,200.00-727,200.00- 100,664.40-626,535.60- * REVENUE - OPERATING Su 141,000.00-141,000.00-141,000.00- 100,664.40-40,335.60- 311100 CUR AD VALORE 136,000.00-136,000.00-136,000.00- 100,060.03-35,939.97- 361170 OVERNIGHT INT 190.71-190.71 361180 INVESTMENT IN 5,000.00-5,000.00-5,000.00- 413.66-4,586.34- * CONTRIBUTION AND TRANS 586,200.00-586,200.00-586,200.00- 586,200.00- 486600 TRANS FROM PR 486700 TRANS FROM TA 489200 CARRY FORWARD 593,300.00-593,300.00-593,300.00- 593,300.00- 489900 NEG 5% EST RE 7,100.00 7,100.00 7,100.00 7,100.00 ** EXPENSE Sub Total 727,200.00 727,200.00 727,200.00 8,837.50 3,143.97 715,218.53 * OPERATING EXPENSE 60,800.00 60,800.00 60,800.00 8,837.50 375.00 51,587.50 631400 ENG FEES 50,000.00 50,000.00 50,000.00 8,412.50 41,587.50 634970 INDIRECT COST 700.00 700.00 700.00 350.00 350.00 634980 INTERDEPT PAY 2,000.00 2,000.00 2,000.00 2,000.00 634999 OTHER CONTRAC 5,000.00 5,000.00 5,000.00 5,000.00 641950 POST FREIGHT 1,000.00 1,000.00 1,000.00 1,000.00 645100 INSURANCE GEN 100.00 100.00 100.00 75.00 25.00 649100 LEGAL ADVERTI 2,000.00 2,000.00 2,000.00 2,000.00 * TRANSFERS 11,300.00 11,300.00 11,300.00 11,300.00 911870 TRANS TO 187 11,300.00 11,300.00 11,300.00 11,300.00 * TRANSFER CONST 4,900.00 4,900.00 4,900.00 2,768.97 2,131.03 930600 PA BUDGET TRANS 1,300.00 1,300.00 1,300.00 267.77 1,032.23 930700 TC BUDGET TRANS 3,600.00 3,600.00 3,600.00 2,501.20 1,098.80 * RESERVES 650,200.00 650,200.00 650,200.00 650,200.00 993000 RESV FOR CAPI 650,200.00 650,200.00 650,200.00 650,200.00 Fund 164 Haldeman Creek MSTUItem 8e 21.A.2 Packet Pg. 336 Attachment: Haldeman Creek Agenda Packet 1-11-2021 (14830 : Haldeman Creek MSTU Advisory