The URL can be used to link to this page

RRB MSTU Agenda 02/13/2023o!pe21 : 5ZL5Z) £Z-£�-ZO peob oipeb - dnjoeg I? epueBV :juewLjoe;jay �A 35.A.2 f Radio Road Beautification M.S.T.U. Advisory Committee 83oo Radio Road Naples Florida 3410 February 13, 2023 3:00 PM AT BERKSHIRE LAKES MASTER ASSOCIATION CLUBHOUSE 495 BELVILLE BLVD. Others are encouraged to attend via Zoom video conference AGFNI)A I. CALL TO ORDER AND PLEDGE OF ALLEGIANCE II. ATTENDANCE Advisory Committee Vacant (3/3/24) Maria Schoenfelder Vice Chairman (3/3/25) Michael Cashman (3/3/26) Frank Cooper (3/3/24) Harry Wilson (3/3/25) Staff Harry Sells- Project Manager, Transcriptionist Wendy Warren III. APPROVAL OF AGENDA IV. APPROVAL OF MINUTES: December 12, 2022 V. LANDSCAPE — SUPERIOR LANDSCAPE VI. ELECTION OF OFFICERS VII. REVIEW OF BY-LAWS VIII. PROJECT MANAGER REPORT- HARRY SELLS A. Review of Current Budget Report 02/13/2023 B. Sightline Issues at Appleby - Removal of plants C. Status of Irrigation System IX. OLD BUSINESS A. Discussion of Budget Reserve Policy, Maintenance Plan B. Discussion of FY 24 Budget X. NEW BUSINESS XI. COMMITTEE MEMBER COMMENTS XII. PUBLIC COMMENTS XIII. ADJOURNMENT NEXT MEETING: MARCH 13, 2023 3:00 PM 495 BELVILLE BLVD. Packet Pg. 1100 35.A.2 ~ Radio Road Beautification M.S.T.U. Advisory Committee N 8300 Radio Road N Naples, Florida 34104 r December 12, 2022 I. CALL TO ORDER AND PLEDGE OF ALLEGIANCE Chair Lewis called the meeting to order at 3:01 PM. A quorum of five was present. The Pledge of Allegiance was recited. II. ATTENDANCE Advisory Committee: Dale Lewis, Chair; Maria Schoenfelder, Vice Chair. Michael Cashman; Frank Cooper; Harry Wilson County Staff: Harry Sells, Project Manager; Michelle Arnold, Director PTNE (ZOOM); Rosio Garcia, Operations Coordinator (Excused) Landscape: Juan Cruz, Superior Landscaping and Lawn Service Others: Wendy Warren, Premier Staffing, Transcriptionist III. APPROVAL OF AGENDA Chair Lewis moved to approve the Agenda of the Radio Road Beautification M.S. T. U. Second by Vice Chair Schoenfelder. Carried unanimously 5 - 0. IV. APPROVAL OF MINUTES September 12, 2022 Chair Lewis moved to approve the minutes of the September 12, 2022, meeting as presented. Second by Mr. Cooper. Carried unanimously 5 — 0. November 14, 2022 Chair Lewis moved to approve the minutes of the November 14, 2022, meeting as presented. Second by Mr. Cashman. Carried unanimously 5 — 0. V. LANDSCAPE MAINTENANCE REPORT — Introduction of Superior Landscaping Mr. Sells introduced Juan Cruz, Supervisor for Superior Landscaping and Lawn Service who also maintains Radio Road for Collier County. The three-year contract, with two (2) one-year renewal options, commencing December 12, 2022, includes monthly landscape and irrigation maintenance of Devonshire Boulevard and the Rich King Memorial Greenway landscaping. Mr. Sells noted that ornamental trees on Devonshire Boulevard, destroyed by Hurricane Ian, have yet to be replaced. VI. PROJECT MANAGER REPORT — Harry Sells A. Review Current Budget Report 12/12/2022 Radio Road MSTU Fund Budget 158 dated December 12, 2022 • FY-23 Taxable Value increased 17.39% over FY-22. Packet Pg. 1101 35.A.2 • The FY-23 millage rate, approved by the Board of County Commissioners (BCC), is 0.0000. • The FY-23 budget will be funded by Carry Forward Funds. • Transfers and Contributions, Line 9, are $332,326.20, a carry-over of unexpended FY-22 funds. • Total Revenue, Line 10, is $443,026.20, including investment interest, transfers, contributions, and expenditures. • Purchase Orders: (Contractors) ➢ Hannula Landscaping — Landscape & Irrigation for Rich King Entryway. The project is completed. ➢ Premier Staffing — Transcription Services. ➢ SiteOne Landscape Supply — Irrigation Parts & Pumps. ➢ Superior Landscaping Services — o Incidentals is for landscape refurbishment and miscellaneous. o Grounds Maintenance includes irrigation repairs. • Red indicates a Purchase Order has been closed and the money expended. • Operating Expense, Line 25, is budgeted at $154,700.00; with current Commitments of $94,270.69, Expenditures of $11,722.01, and a Budget Remainder (unspent operating funds) of $48,707.30. • Capital Outlay, Line 27, budgeted at $68,026.20, has a current Commitment of 8,000.00 for balance of payment on the Rich King Memorial Greenway Entrance Project, Expenditures for invoices paid to Hannula Landscaping in the amount of $10,026.20 and a Budget remainder of $50,000.00. • Transfer to Fund 111, Line 28, in the amount of $43,900.00, is for M.S.T.U. Staff salaries and accrued County overhead related to M.S.T.U. operations. • Reserves, Line 31, budgeted at $67,400.00, is designated for Insurance and Catastrophic damage repair. • Total Budget, Line 32, lists FY-23 M.S.T.U. budgeted funds at $334,026.20; with tabulated Commitments of $102,270.69, Expenditures of $21,748.21, and a Budget Remainder (total unspent funds) of $210,007.30. The Budget amount of $334,026.20 does not change during the fiscal year. B. Sightline Issues at Appleby — Removal of Plants • Green Apple Ficus shrubs were removed to improve the left view line of sight exiting the shopping center at the Appleby location. • A cost quote will be solicited to remove four (4) Sabal Palms on Devonshire Boulevard. Vice Chair Schoenfelder motioned to retain five Sabal Palms in the existing group in the Devonshire Boulevard median. Second by Chair Lewis. Carried unanimously 5 — 0. C. Status of Irrigation System Rich King Memorial Greenway • Adjustments are being made to the system to ensure the volume of water distributed is adequate for the plantings. • The system has a smart irrigation controller which can be operated manually if necessary D. Rich King Refurbishment Status Report Hannula Landscaping and Irrigation, Inc. has completed the landscaping project at the south entry of the Rich King Memorial Greenway on Radio Road. N Packet Pg. 1102 35.A.2 • Florida Power & Light's (FPL) installation of poles on the east side of the property damaged a palm tree, perennial peanut and possibly irrigation lines. • FPL will pay for the refurbishment of damaged M.S.T.U. assets. VII. OLD BUSINESS A. Discussion of Budget Reserve Policy, Maintenance Plan Reserve for Capital • Funds from Reserves, Line 30, can be accessed for the current year's expenditures or to finance special projects consistent with the M.S.T.U. Ordinance, upon a recommendation by the Advisory Committee and approval by the Board of County Commissioners (BCC). • The Capital Asset Management Plan, which identifies community assets and defines financial requirements to maintain these assets, as well as reserves for catastrophic events, are reflected in the Budget as Capital for Reserve. • The maintenance of the Rich King Greenway will increase original projection for annual landscape maintenance by $3,000.00, bringing the total commitment to $106,900.00. • Structural damage caused by Hurricane Ian was significantly less than Hurricane Irma, however Reserves must be adequate to finance a catastrophic event. The Committee discussed: • The Plan, updated annually, should be formatted in two (2) sections — ➢ Asset Repair and Replacement expense short and long term. ➢ Asset Annual Maintenance Expense. Mr. Sells will: • Reformat and update the Asset Management Plan report. • Present the plan for review to the Committee at the January 2023 meeting. • Initiate internal FY-23 budget discussions with the Office of Budget Management (OMB). Ms. Arnold commented the Committee's proactive approach to the review of Reserve Funds and interest in collecting data for documentation and tabulation to identify needs is positive. B. Radio Road at Devonshire Blvd. and Countryside Dr. Intersection Improvements • The Road Maintenance Division and Traffic Operations plan to modify the Radio Road left turn lanes at the intersection of Devonshire Blvd. and Countryside Dr. by twelve (12) feet. • The main water line for Devonshire Blvd. runs under the roadway and must be relocated. • The Road Maintenance Division will prepare the contract, perform the work, and install a new irrigation line parallel to the County's line. • Funds for the irrigation line relocation will be expensed from the M.S.T.U. Capital Outlay budget after installation. The Committee will be apprised of the timeline and cost for the irrigation line construction by Staff at a future meeting. 3 Packet Pg. 1103 35.A.2 VIII. NEW BUSINESS None IX. COMMITTEE MEMBER COMMENTS None X. PUBLIC COMMENTS None XI. ADJOURNMENT There being no further business to come before the Committee, the meeting was adjourned by the Chair at 4:18 P.M. NEXT M.S.T.U. MEETING JANUARY 9, 2023 - 3:00 PM 495 Belville Boulevard Naples, Florida 34104 RADIO ROAD MSTU ADVISORY COMMITTEE , Chair The Minutes were approved by the Committee on ,2023 as presented or as amended 4 Packet Pg. 1104 35.A.2 RADIO ROAD BEAUTIFICATION MUNICIPAL SERVICE TAXING UNIT (MSTU) ADVISORY COMMITTEE BYLAWS ARTICLE I Name The name of this Advisory body shall be the Radio Road Beautification Municipal Service Taxing Unit (MSTU) Advisory Committee ARTICLE II Jurisdiction The Advisory Committee shall function as an advisory body to the Board of County Commissioners (BCC) and is governed under Ordinances 2001-043, 2006-37, 2009-18, and 2009- 70, as amended. The Committee will make recommendations to the BCC in matters related to Beautification Projects in the Radio Road MSTU area, preparation of bid documents, management of contracts, and managing the annual budget. The BCC shall have the final authority over the actions of the MSTU. ARTICLE III Officers and their Duties Section 1. The officers shall consist of a Chair and Vice -Chair. Section 2. The Chair shall preside at the meetings and shall have the duties normally conferred by parliamentary usage of such officers. Section 3. The Chair may call special meetings, appoint subcommittees, and act as a liaison with government bodies and other related committees. Section 4. The Chair shall have the privilege of discussing all matters before the Committee and shall have the same voting rights as all Committee members. Section 5. The Vice -Chair during the absence of the Chair or the Chair's inability to serve, exercise all of the duties and powers of the Chair. Section 6. The full Committee may participate in the election process and vote. Section 7. The Advisory Committee shall adopt procedures by which it shall operate. ARTICLE VI Election of Officers Sections 1. Nomination of Chair and Vice -Chair shall be made from the floor at the annual organization meeting in January of each year, and the election shall be held immediately thereafter. 1 Packet Pg. 1105 35.A.2 Section 2. A candidate receiving the majority vote shall be declared elected and shall serve a term of one (1) year, or until a successor shall take office. An Officer is eligibility for reelection if the term of the Advisory Committee is extended. Section 3. Vacancies in the position of Chair and Vice -Chair shall be filled immediately by regular elections procedures. Section 4. The Chair of Vice -Chair may be removed by a super majority of the Committee with or without cause. ARTICLE V Committee Structure and Meeting Requirements Section 1. The Radio Road Beautification MSTU Advisory Committee shall consist of five (5) members. Section 2. Committee Appointments - Appointment of members to the Advisory Committee shall be by resolution of the BCC, which resolution shall set forth a date of appointment. Each appointment shall be for a term of three years. Appointments to fill any vacancies on the Advisory Board shall be for the remainder of the unexpired term. Section 3. Regular Meetings — Regular meetings of the Advisory Committee shall be held on the second Monday monthly at the Berkshire Lakes Master Association Club House, 495 Belville Blvd, Naples FL 34104. The meetings will begin at 3:00 p.m. If a regular meeting is required to be held at a time and location other than what is specified herein, notice will be provided at least 72 hours prior to the meeting and posted on the County website. Section 4. Special Meetings — Special meetings of the Advisory Committee may be convened by the Chair upon giving notice thereof. Section 5. Notices — Notices of an Advisory Committee meeting shall be given to all members and to the Public at least seventy-two (72) hours in advance of the meeting. At any meeting, the Committee may set a future meeting date. Staff may provide notices and agendas to members at least seventy-two (72) hours prior to meetings. Section 6. Attendance — Members may notify the Staff Liaison if they cannot attend a meeting. If a member misses two (2) successive Committee meetings without a satisfactory excuse, he/she may forfeit his/her appointment. Attendance is preferred in person but may occur telephonically provided that (1) there is a quorum of the Committee members physically present; and (2) the members who are present both authorize the participation by telephone and find that the absence was due to "extraordinary circumstances." Once approved to participate, the absent member can conduct themselves in the same manner as if they were present, including making motions and voting on items. 2 Packet Pg. 1106 35.A.2 Section 7. Quorum — A quorum of the Advisory Committee shall consist of three (3) members and an affirmative vote of a majority of those present and voting shall be necessary to pass any motion. In the absence of a quorum, those members present may review the agenda items and make recommendations that may be reviewed for approval by the Advisory Committee at its next meeting where there is a quorum present. Section 8. Voting — Voting shall be by voice vote, or show of hands, if necessary, and may be recorded by individual (or group). Section 9. Meetings - All meetings shall be open to the public to encourage public awareness and participation. Section 10. Minutes - Minutes shall be taken at all Advisory Committee meetings. Voice recording of meetings is acceptable. A written record of meetings, resolutions, findings and determinations shall be kept for the Advisory Committee. Section 11. Documents - The Public Transit and Neighborhood Enhancement staff shall assist with preparation, duplication, and distribution of materials necessary for meetings. Copies of all Advisory Committee minutes, resolutions, reports and exhibits shall be submitted to the Clerk's Office and posted on the County Website for public viewing. Section 12. Except as otherwise provided in these Bylaws, Roberts Rules of Order shall be followed at all meetings. Section 13. Agendas — Agendas are set by the Chair with coordination with the Staff Liaison. Members may send agenda items request to the Staff Liaison prior to the publishing of the Agenda. Otherwise, the agenda may be change at the meeting prior to approval of the Agenda. ARTICLE VI Order of Business I Call to Order II Roll Call III Approval of Agenda IV Approval of Minutes V Budget Report VI Project Manager Report VII Other Report(s) VIII Old Business IX New Business X Public Comments on items NOT on the Agenda XI Members Comments XII Adj ourn Next Meeting Date 3 Packet Pg. 1107 35.A.2 ARTICLE VII Public Participation All Radio Road Beautification MSTU Advisory Committee meetings will be public meetings as required by Florida Statutes. Participation by the Public is encouraged and in an effort to be fair to all wishing to participate, the following rules shall apply when receiving public comment. Section 1. Public Comment on Items on the Agenda - During each portion of the agenda the Chair may open up the meeting for public comments. a. The Chair shall declare when the floor will be open to public comments. b. The Chair shall declare when the public comments period for the Agenda item is closed for public comments. Once the item is closed for public comment there shall be no further comment from the floor. c. All persons wishing to speak on an Agenda item must register with the Staff liaison prior to the presentation of the Agenda item by completing a speaker's slip. d. Each public participant must identify themselves by name and address. e. All registered speakers will receive up to three (3) minutes to speak unless the time is adjusted be the Chair. f. There will no sharing of minutes among those present in an effort to extend the time permitted to speak. g. Once a participant has been afforded the opportunity to speak he/she may not speak again unless requested by the Chair. Sections 2. Public Comment on Items NOT on the Agenda — A Public Comments section will be included in each agenda. During this portion of the meeting items that have not been brought forward previously or were not on the agenda may be discussed or raised by the Public. a. All persons wishing to speak on under public comments on items not on the Agenda must register with the Staff liaison prior to this portion of the Agenda by completing a speaker's slip. b. Each public participant must identify themselves by name, address, and specify subject matter. c. All registered speakers will receive up to three (3) minutes to speak unless the time is adjusted be the Chair. d. There will no sharing of minutes among those present in an effort to extend the time permitted to speak. e. Once a participant has been afforded the opportunity to speak he/she may not speak again unless requested by the Chair. ARTICLE VIII Amendment to B. Section 1. Any proposed amendment to the By -Laws shall be provided to every Advisory Committee member at least seven seventy-two (72) hours before it is voted on at a regular 4 Packet Pg. 1108 35.A.2 meeting. Section 2. These Bylaws, and any and all amendments to the By -Laws, will become effective upon an affirmative vote of a majority of the quorum. These By -Laws for the Radio Road Beautification MSBU Advisory Committee are hereby approved this day of , 2023 Radio Road Beautification MSTU Advisory Committee By: Date: Chair By: Date: Vice Chair By: Date: By: Date: By: Date: Attested by: Date: Michelle Arnold, PTNE Director 5 Packet Pg. 1109 RADIO ROAD MSTU FUND 158 February 13, 2023 35.A.2 Vendor Item PO# Budget Commitments Expenditures Total 1 OVERNIGHT INTEREST $ - $ $ 1,055.49 $ 1,05! 2 INVESTMENT INTEREST $ (1,700.00) $ $ 631.43 $ 1,06; 3 REVENUE STRUCTURE $ (1,700.00) $ (1,686.92) $ (1: M 4 TRANSFERS FROM PROP APP $ $ $ $ N 5 TRANSFERS FROM TAX COLL $ $ O $ tV 61 CARRY FORWARD GEN $ 314,400.00 $ $ $ 314,401 7 CARRY FORWARD OF ENCUMB $ 18,026.20 $ $ $ 18,021 8 NEG 5 % EST REV $ 100.00 $ - $ - $ 101 �+ 9 TRANSFERS & CONTRIB $ 332,326.20 $ $ (332,321 fC 10 TOTAL REVENUE $ 334,026.20 $ $ 1,686.92) $ (332,33! i 11 ENGINEERING FEES $ 2,500.00 $ - $ - $ 2,501 d 12 INDIRECT COST Collier County Direct Pa $ 3,400.00 $ 1,700.00 $ 1,700.00 $ LL 131 INTERDEPT PAYMENT $ 4,000.00 $ - $ - $ 4,001 14 Superb Landscaping Landscape Incidentals 4500220272 $ 5,400.00 $ r 15 Superior Landscaping Landscape Incidentals 4500222418 $ 21,000.00 E 16 LANDSCAPE INCIDENTALS $ 30,000.00 $ 26,400.00 $ - $ 3,601 E 17 Superb Landscaping Grounds Maintenance 4500220272 $ - $ 15,475.00 p 18 Superior Landscaping Grounds Maintenance 4500222418 $ 48,943.62 $ 3,640.58 V 19 THE FA BARTLETT TREE EXPERT COMPANY Tree Removal 4500223175 $ 2,225.00 21 O 20 OTHER CONTRACTUAL $ 100,000.00 $ 51,168.62 $ 19,115.58 $ 29,71; .N 21 ELECTRICITY FP&L Electricity 4700004665 $ z,000.00 $ 1,464.68 $ 395.32 $ 141 > 22 INSURANCE GENERAL Collier County Insurance Direct Pa $ 300.00 $ 225.00 $ 75.00 $ Q 23 SPRINKLER MAINTENANCE SiteOne Landscape Supply Irrigation Parts 4500220274 $ 5,000.00 $ 2,874.56 $ 625.44 $ 1,501 24 MULCH $ 1,500.00 $ - $ - $ 1,501 co 25 LEGAL ADVERTISING $ 300.00 $ - $ - $ 301 261 OTHER MISCELLANEOUS Premier Staffing Transcriptionist Services 4500221197 $ 2,000.00 $ 2,600.00 $ 148.50 $ 74i 27 COPY CHARGES JM TODD Monthly CPC Shared 4500221236 $ 200.00 $ 134.90 $ 65.10 O 1 $ O 28 FERT HERB CHEM $ 2,500.00 $ - $ - $ 2,501 29 OTHER OPERATING SUPPLIES $ 1,000.00 $ - $ - $ 1,001 U 30 OPERATING EXPENSE $ 154,700.00 $ 86,567.76 $ 22,124.94 $ 46,00', r 31 IMPROVEMENTS GENERAL Hannula Landscaping Landscape & Irri . Rich King 4500217712 $ 68,026:20 $ 10,026.20 $ 58,001 32 CAPITAL OUTLAY $ 68,026.20 $ $ 10,026.20 $ 58,001 d 331 Reimbursement for Staff Support $ 43,900.00 1 $ $ - $ 43,901 m 34 TRANSFERS $ 43,900.00 $ - $ - $ 43,901 35 RESERVE FOR CAPITAL $ 67,400.00 $ - $ - CU $ 67,401 O 36 RESERVES $ 67,400.00 $ - $ - $ 67,401 W 37 TOTAL BUDGET $ 334,026.20 1 $ 86,567.76 $ 32,151.14 $ 215,30- O 1,214,337,046 FY 10 Final Taxable value 1,039,288,028 FY 11 Final Taxable value 984,103,688 FY 12 Final Taxable Value 955,918,992 FY 13 Final Taxable Value 967,155,849 FY 14 Final Taxable Value 996,994,678 FY 15 Final Taxable Value 1,066,174,009 FY 16 July Taxable Value 1,145,697,249 FY 17 July Taxable Value 1,242,647,732 FY 18 July Taxable Value 1,304,336,542 FY 19 July Taxable Value 1,358,426,325 FY 20 July Taxable Value FY 21 July Taxable Value 1,492,545,736 FY 22 July Taxable Value 1,752,064,682 FY 23 July Taxable Value 17.39 % Adj. FY 22 to FY23 FY 23 July Taxable Value FY 22 Millage 0.0000 0.0000 Extension 0 0 Maximum Cap = .5000 f� N Total Available Balance $ 215,3U ll� Plus Commited And Not Spent $ 86,56' N Estimated Cash $ 301,87! v Prepared1/31/23 Packet Pg. 1110 N Q ui M AJOSInp`d f11SW uoi;eoiji;neae peon{ oipeN : SZLSZ) £Z-£�-ZO peob oipeN - dnMoe8 +g epua6Ny :;uauayoe;;d c m d N u N 4-0 � O L •cr E L w L L O N sw � V i m m to a O J El � 0 0 Oo 0 0 O Oo O 0 in o Op Oo 0 O as1 N M U) O O� In O N N 0 O 0 o c In M N N C a) tn• t/} t/} t/} t/} t/} tn- tn. tn- t/} t/} t/} Q cr z 0 0 00 0 0 0 OD 0 0 0 0 OD 0 O 0 OD N rj o N o N O 0 O � o 0 0 0 D o O 0 0 to N c-I t/} O N N N tn- c-I t/} — tn- tom/} O 0 O O O r-1 t/} tn- tf. l9 vi- M %0} t/} v i V o l0 -I l0 to l0 to -I m -::I- m W Q l0 0 N O fV O -zt O N O N O fV O (V O M O N O fV O x x x x N 0 N fV N fV N fV N fV N fV lV N N >r I� M 0 -1 c 1 N N r-I c-I O O I- m v v, O 0 r-1 0 fV 0 (V 0 N 0 O 0 O 0 N 0 fV 0 N 0 fV 0 x x x x 0 o >- C fV N fV N fV N fV N fV lV fV N Q a Q a Q a Q a Q a Q a w w w w 11 LL w w w w w w w w D ++ a i Ln a-r a 0- O O c-I M c-I M Ln N M M rl rl rl 3 O 0 N U U bA bA bA bA o a a a, a a, O L by c bO C w c L L � O U >— L U U U U t cr of cr Cf O N Y le Y N V) le \ N IN \\\ a) J O t t t O O t v 0 0 i1 L1 \ G! O N U_ cr _U of U_ cr > W > W _U in > a > a) cn cn . >0 0 0 0 e 0 0 c c c F- Ln O O O O av v v v 0 0 0 no 4 -, +, i l]o lap c c c T aJ O O N a1 aJ C = E a v —_ Q a1 c a Q? a1 aJ ? v i O U a1 aJ 41 m— t O O -p -a co co v c 4- M T u co u ca m U U to 4t� c c c Q O> c v a) D_ coc v 0- v Q v c ' O U O U O pp O qp O O O v 3 H X N N In O N 4- c + c — — E co rB w a a i O c pip + v N c co V N Q ui M AJOSInp`d f11SW uoi;eoiji;neae peon{ oipeN : SZLSZ) £Z-£�-ZO peob oipeN - dnMoe8 +g epua6Ny :;uauayoe;;d O O O o O O O O O Un rn .Ln tn- t/')- v v v v _0 _0 _0 _0 (U a) v a) v v v v z z z z Q Q Q Q v v v v a v a v a vQ v v v v v z z z z O x O N O x O O N N N x Q Q LL X w w LL X 00 C) UA C Y 4A N \ cn Y O O a1 N a Of � 0 O v Q) a) -� v C — (n a)v a) v v U (o i > > U ro O uo w Q) E v v v c c N N O IZ a uo c � Q O ru co U a1 cn i t]A 'O Q J Radio Road Budget FY 23 and FY 24 35.A.2 Vendor Item PO# Bud et FY23 Budget F 24 1 OVERNIGHT INTEREST $ - 2 INVESTMENT INTEREST $ (1,700.00) $ (700.00 3 REVENUE STRUCTURE $ (1,700.00) $ (700.00) 4 TRANSFERS FROM PROP APP $ 5 TRANSFERS FROM TAX COLL $ 61 CARRY FORWARD GEN $ 314,400.00 $ 67,400.00 7 CARRY FORWARD OF ENCUMB $ 18,026.20 8 NEG 5 % EST REV $ 100.00 9 TRANSFERS & CONTRIB $ 332,326.20) $ 67,400.00 10 TOTAL REVENUE $ 334,026.20 $ 68,100.00 11 ENGINEERING FEES $ 2,500.00 $ 2,500.00 12 INDIRECT COST Collier County Direct Pa $ 3,400.00 $ 3,400.00 131 INTERDEPT PAYMENT $ 4,000.00 $ 4,000.00 14 Superb Landscaping Landscape Incidentals 4500220272 $ 5,400.00 $ 15 Superior Landscaping Landscape Incidentals 4500222418 $ 24,600.00 $ 21,000.00 16 LANDSCAPE INCIDENTALS $ 30,000.00 $ 21,000.00 17 Superb Landscaping Grounds Maintenance 4500220272 $ 13,000.00 $ 18 Superior Landscaping Grounds Maintenance 4500222418 $ 85,000.00 $ 64,000.00 19 THE FA BARTLETT TREE EXPERT COMPANY Tree Removal 4500223175 $ 2,000.00 $ - 20 OTHER CONTRACTUAL $ 100,000.00 $ 64,000.00 21 ELECTRICITY FP&L Electricity 4700004665 $ 2,000.00 $ 2,500.00 22 INSURANCE GENERAL Collier County Insurance Direct Pa $ 300.00 $ 300.00 23 SPRINKLER MAINTENANCE SiteOne Landscape Supply Irrigation Parts 4500220274 $ 5,000.00 $ 5,000.00 24 MULCH $ 1,500.00 $ 1,500.00 25 LEGAL ADVERTISING $ 300.00 $ 261 OTHER MISCELLANEOUS Premier Staffing Transcriptionist Services 4500221197 $ 2,000.00 $ 2,500.00 27 COPY CHARGES JM TODD Monthly CPC Shared 4500221236 $ 200.00 $ 200.00 28 FERT HERB CHEM $ 2,500.00 $ 2,500.00 29 OTHER OPERATING SUPPLIES $ 1,000.00 $ 1,000.00 30 OPERATING EXPENSE $ 154,700.00 $ 110,400.00 31 IMPROVEMENTS GENERAL Hannula Landscaping Landscape & Irri . Rich King 4500217712 $ 68,026.20 $ 32 CAPITAL OUTLAY $ 68,026.20 $ 331 Reimbursement for Staff Support $ 43,900.00 $ 45,000.00 34 TRANSFERS $ 43,900.00 $ 45,000.00 35 RESERVE FOR CAPITAL $ 67,400.00 36 RESERVES $ 67,400.00 $ - 37 TOTAL BUDGET $ 334,026.20 $ 155,400.00 1,214,337,046 FY 10 Final Taxable value 1,039,288,028 FY 11 Final Taxable value 984,103,688 FY 12 Final Taxable Value 955,918,992 FY 13 Final Taxable Value 967,155,849 FY 14 Final Taxable Value 996,994,678 FY 15 Final Taxable Value 1,066,174,009 FY 16 July Taxable Value 1,145,697,249 FY 17 July Taxable Value 1,242,647,732 FY 18 July Taxable Value 1,304,336,542 FY 19 July Taxable Value 1,358,426,325 FY 20 July Taxable Value FY 21 July Taxable Value 1,492,545,736 FY 22 July Taxable Value 1,752,064,682 FY 23 July Taxable Value 17.39 FY 23 July Taxable Value Millage 0.0000 Extension 0 Adj. FY 22 to FY23 FY 22 0.0000 Maximum Cap 0 Packet Pg. 1113 N Q LA M peoN oipeN : SZLSZ) CZ-£4-Zo peoM oipeN - dnMoe8 ig epu9BV :}uewgoejjVll ��dELI . . At,