Forest Lakes Agenda 05/07/2024May 7, 2024 Forest Lakes MSTU 1/1
AGENDA
May 7, 2024
I.CALL TO O RDER
II.ATTENDANCE
Advisory Committee:
Greg Pollock – Chair (4/21/2026) Marianne Fanning (4/21/2026)
Kathy Thomson – Vice Chair(4/21/2027) Jerry Norsic (4/21/2028)
Patrick Bernal (4/21/2027)
County Staff:
Brian Wells – Director, PTNE
Dan Schumacher – MSTU Project Manager
Contractor(s):
Aaron Gross – Ground Zero Landscaping
III.APPROVAL OF AGENDA
IV.APPROVAL OF MINUTES – APRIL 02
V.CONTRACTOR REPORTS
A.Ground Zero Landscaping – Aaron Gross
VI.PROJECT MANAGERS REPORT – Dan Schumacher
A.BUDGET REPORT
B.MSTU Asset Management Review
C.Illegal Business Flyers
VII.ONGOING BUSINESS
A.Fountain Maintenance & Repairs
B.Drainage Swales – Rip-Rap Data and Plats & Easements
VIII.NEW BUSINESS
A.Lake 15 Wall Breach
B.Repaving Assessment
IX.COMMITTEE MEMBER COMMENTS
X.PUBLIC COMMENTS
XI.ADJOURNMENT
NEXT M EETING
J UNE 4 TH, 2024 - 10:00 AM
FOREST L AKES C ONDO ASSOCIATION C LUBHOUSE
1058 F OREST L AKES DRIVE, N APLES, FL 34112
(239)261-5497
FOREST
LAKES
ROADWAY AND DRAINAGE M.S.T.U.
ADVISORY COMMITTEE
8300 Radio Road
Naples, FL 34104
MINUTES
April 2, 2024 Forest Lakes MSTU 1/7
FOREST
LAKES
ROADWAY AND DRAINAGE M.S.T.U.
ADVISORY COMMITTEE
8300 Radio Road - Naples, FL 34104
MINUTES
APRIL 2, 2024
I. CALL TO ORDER
Chair Fanning called the meeting to order at 10:01 A.M. Roll call was taken, and a quorum of five
was present.
II. ATTENDANCE
Advisory Committee Marianne Fanning – Chair
Greg Pollock – Vice Chair
Patrick Bernal
Jerry Norsic
Kathy Thomson
Staff Brian Wells – Director, PTNE (Excused)
Dan Schumacher – Project Manager
Rosio Garcia – Operations Coordinator (Excused)
Contractors Aaron Gross - Ground Zero Landscaping
Wendy Warren - Premier Staffing (Transcription)
Public Attendees Barbara Bell - Resident
Doug Burnham – GM Quail Run Golf Club
Paul Carletta - Resident
Sonie Dopkowski - Resident
Jack Hedenstrom - Resident
Deborah Hestrup – Resident
Tom Kinniry – Quail Run GC
Rick Korb - Resident
Bob Wiggins - Resident
Stacie Young – Resident
III. APPROVAL OF AGENDA
Mr. Norsic moved to approve the April 2, 2024, Agenda of the Forest Lakes Roadway and Drainage
Advisory Committee MSTU as amended:
Add: VII. Ongoing Business – C. Roadway Pavement Markers Forest Lakes Boulevard.
Second by Ms. Thompson. Carried unanimously 5 - 0.
IV. APPROVAL OF MINUTES – March 5, 2024
Ms. Thomson moved to approve the minutes of the March 5, 2024, Forest Lakes MSTU Advisory
Committee meeting as presented. Second by Mr. Bernal. Carried unanimously 5 - 0.
V. CONTRACTOR REPORTS
A. Ground Zero Landscaping – Aaron Gross
Mr. Gross reported:
• The community landscaping is in good condition.
MINUTES
April 2, 2024 Forest Lakes MSTU 2/7
• Front entrance plantings were sprayed with insecticide.
• The entrance and Forest Lakes Boulevard areas will be fertilized in April.
Mr. Schumacher noted:
Grounds Maintenance Multi-Year Contract
• The multi-year contract for three (3) years with two (2) 1-year renewal options will be
awarded to Ground Zerto Landscaping.
• The contract is subject to approval of the Board of County Commissioners (BCC).
VI. PROJECT MANAGERS REPORT – Dan Schumacher
A. Budget Report
(The full report is included in the distributed Agenda meeting packet, which is accessible at the
link shown at the end of these Minutes).
Forest Lakes MSTU Fund 1626 Budget for April 2, 2024, prepared March 27, 2024.
Mr. Schumacher provided an overview of the budget highlighting:
• Purchase Orders
1. City of Naples – reclaimed irrigation water.
2. FPL – electricity.
3. Ground Zero Landscaping – grounds maintenance.
a. Incidentals – landscape materials and refurbishment.
b. Maintenance – regular landscape, swales & irrigation maintenance.
4. Hart’s Electrical – lamp pole #106 replacement.
5. Mettauer Environmental – lake weed control and aerator maintenance.
6. Mettauer Environmental – lake fountain maintenance.
7. Premier Staffing – transcription services.
8. Shenandoah General Construction – stormwater pipe scoping & cleaning.
9. Simmonds Electrical – lighting & general electrical services.
10. SiteOne Landscape Supply – irrigation parts and pumps.
• Budget Summary
a. Line 1, Revenue – Millage Collected and Interest budgeted at $1,180,800.
b. Line 2, Carry Forward – Unexpended Prior Year (2023) Funds 1,693,412.
c. Line 3, Revenue Total – A total of $2,874,212.
d. Line 22, Operating Expense – Of the $255,412 budgeted, $131,765 is committed to existing
Purchase Orders and $51,004 is expended, leaving the remainder of $72,642 available
within budget for additional operating expenses as needed.
e. Line 26, County Overhead – Of the $104,200 budgeted, $97,775 has been transferred and a
balance of $6,424 remains for transfer. (PTNE Staff & support, Property Appraiser & Tax
Collector).
f. Line 27, Reserves for Capital - A balance of $2,114,600 remains for improvement projects.
g. Line 28, Reserves for Roadway Paving – $400,000 of budgeted Capital Reserve funds are
designated for roadway paving.
h. Line 29, Capital Reserves total balance is $2,514,600 (the combined total of Lines 27 and
28).
i. Line 30, All Expenses – Of the $2,874,212 budgeted, tabulated Commitments to existing
Purchase Orders total $131,765, $148,779 has been expended, leaving a remainder of
$2,593,666 available for MSTU expenditures.
MINUTES
April 2, 2024 Forest Lakes MSTU 3/7
• General
a. MSTU Tax Rate: 4.00 Mills (0.4%) to maintain MSTU Roadways and Stormwater
Drainage within the taxing district.
b. Gross taxable value increased 14.22% FY-23 to FY-24 generating additional revenue of
$146,628 for the MSTU.
c. Funds collected by the Forest Lakes MSTU cannot be utilized outside of the MSTU.
Mr. Schumacher noted:
• Agnoli, Barber & Brundage (ABB) has been purchased by LJA Land Development (LJA),
headquartered in Houston, TX. The new company name is in the process of replacing
ABB in the Procurement Divisions vendor listing.
• Ground Zero Landscaping will continue service under their existing contract until the new
Grounds Maintenance contract is executed.
• The Purchase Order for Hart’s Electrical will be closed out.
• Simmonds Electrical will provide a cost quote to repair 14 lamp outages.
• The Lake 15 retaining wall repair will be funded from the Reserves for Capital category.
FY-25 Budget Process
• The budget planning process for 2025 has commenced.
• The financial reserve for roadway paving will be evaluated during the FY-25 budget
planning process.
• The millage rate of 4.00 per $1,000 of Ad Valorem taxable value will be continued in
FY-25 and subsequently be reviewed again for FY-26.
• The Fiscal Year 2025 budget is effective October 1, 2024.
B. MSTU Asset Management Review
Mr. Schumacher reported:
• The baseline Asset Management Plan report format for estimating service life expectancies of
MSTU assets and corresponding future expenditures projections for maintenance or
replacements was presented to the Committee for review.
• Assets include roadway pavement, stormwater drainage swales & structures, landscaping &
irrigation, lake fountains & weed control, seawalls, sidewalks & lighting, and fencing.
• Annual inflation is incorporated into the long-term estimates.
• The data is provided to the Office of Budget Management (OMB) to assist with budget
planning and justification for the MSTU millage rate.
C. Election of Officers
Nomination for Chair
Ms. Fanning nominated Mr. Pollock for the position of Chair of the Forest Lakes Roadway
and Drainage MSTU Advisory Committee for the 2024/2025 term. Second by Ms. Thomson.
Nominations were closed, and no others were tendered. Carried unanimously 5 - 0.
Mr. Pollock assumed the Chair.
MINUTES
April 2, 2024 Forest Lakes MSTU 4/7
Nomination for Vice Chair
Mr. Bernal nominated Ms. Thomson for the position of Vice Chair of the Forest Lakes
Roadway and Drainage MSTU Advisory Committee for the 2024/2025 term. Second by Ms.
Fanning. Nominations were closed, and no others were tendered. Carried unanimously 5 - 0.
Ms. Thomson assumed Vice Chair.
VII. ONGOING BUSINESS
Mr. Schumacher reported:
A. Fountain Maintenance and Repairs
Lake 14
• Aerators on both fountains were disabled by a power outage on January 12, 2024, at the
pump house on Lake 14.
• Mettauer Environmental removed the pumps for service.
• The west unit was repaired, under warranty, by Kasco Marine.
• The east fountain pump, entangled with fishing lines and a disconnected north anchor line,
was removed and general maintenance performed.
• Reinstalled the 2 fountainshas been delayed by the low water table in the lake, preventing
access to the anchor lines and reactivation of the fountains.
• Mettauer will coordinate the reactivation with Mr. Burnham.
Lake 9
• The quote received to replace the Lake 9 fountain with a model replicating the Lake 14
fountains exceeded $3,000.
• A Request for Quote (RFQ) will be solicited through the County’s bid system, OpenGov.
Mr. Schumacher renotified Turtle Lake Condominiums that fishing is prohibited in the lakes.
B. Drainage Swales – Riprap Data and Plats & Easements
Mr. Schumacher reported:
Rip-Rap Data and Plats and Easements
• Agnoli, Barber & Brundage, Inc. was acquired by LJA Engineering in March 2024.
• The Work Order document, processed by the Procurement Division, is pending
verification of documentation required to register LJA as a vendor.
• Upon completion of the name change a Purchase Order and Notice to Proceed will be
issued.
• The project will incorporate recent survey data of the Forest Lakes MSTU - Quail Run
Golf Club swales into the plans prepared in 2022, as approved by the Committee on
August 29, 2023, including Riprap data.
C. Roadway Pavement Markers Forest Lakes Boulevard
Mr. Schumacher reported:
• Vehicles are encroaching on the northwest corner section of the sidewalk in the vicinity of
Daisy Lane.
MINUTES
April 2, 2024 Forest Lakes MSTU 5/7
• The Road Maintenance Division evaluated the situation and proposed removing the outer
stripe, offsetting it to six (6) inches and installing white Roadway Pavement Markers
(RPM’s) with yellow reflective centers.
• The Road Maintenance Division submitted a cost quote to remove the stripe, reapply and
offset it six (6) inches, and install fifty (50) markers between Eucalyptus and Camelia
Lanes.
• A Purchase Order in the amount of $1,400 will be issued to McShea Contracting to install
the markers.
VIII. NEW BUSINESS
Mr. Schumacher reported:
A. Lake 15 Wall Replacement
A Scope of Work (SOW) for bid solicitation for repair of the Lake #15 bulkhead is finalized.
• The wall replacement will be a like-kind vertical structure.
• The Scope of Work and Request for Quote (RFQ) are structured for design-build project.
• The bid solicitation was distributed to 6 County approved marine contractors under
contract #19-7624.
• The bids, due April 5, 2024, will be evaluated toward awarding a contract.
• Material deliveries will be staged in the Golf Course parking lot and equipment access will
be coordinated with Mr. Burnham, GM, Quail Run Golf Club.
• Installation can be scheduled after May 15, 2024, contingent on issue of a Purchase Order
and the vendor’s availability.
Mr. Schumacher will send the bid results to Committee members for review.
B. Repaving Assessment
Mr. Schumacher reported:
• Forest Lakes roads are in County inventory but not maintained by the County.
• The County contracted Roadway Asset Services, LLC (RAS) to collect video and GPS
data of the roadway for a pavement evaluation survey allowing the County to plan and
manage the maintenance and rehabilitation of the roadway network more effectively.
• Ms. Thomson reported that the contractor had toured the primary Forest Lakes roads.
• An Invitation to Bid for the Woodshire Lane repaving is anticipated for fall of 2024, with
work commencing early 2025.
IX. COMMITTEE MEMBER COMMENTS
Mr. Schumacher reported:
Roadway Maintenance
• Concrete, 2 valley gutters and 2 flumes on Forest Lakes Drive are dislodged and require
repair.
• Pavement Maintenance (PMI) evaluated the condition and will provide a quote to repair the
area.
MINUTES
April 2, 2024 Forest Lakes MSTU 6/7
Tree Roots
• Guidance will be sought for a method to remove trees or their roots encroaching the roadway
prior to paving.
Perimeter Sidewalk Maintenance
• A concrete slab, across from the pump on the golf course side of Forest Lakes Drive, is
broken.
• A potential trip hazard is defined as a variance of one-half (1/2) inch or more between two
slabs.
• A quote will be secured to repair the slab to ensure it is in conformance with the standard.
Mr. Schumacher and Mr. Pollock will walk the perimeter sidewalk and mark areas for
repair/replacement.
Street Lamp Maintenance
• A quote will be solicited from Simmonds Electrical to replace 14 street lamps.
• A retrofit conversion option to replace metal halide lamps with LED’s will be researched.
X. PUBLIC COMMENT
Mr. Schumacher reported:
Sidewalk Maintenance
• Mud accumulates on the sidewalk area adjoining Woodshire Lane and the Pine Ridge
Shopping Center.
• The sidewalk is not an MSTU asset, however Mr. Schumacher will view the area with
Mr. Gross, Ground Zero Landscaping, to assess the situation and options for maintenance.
Crosswalk Woodshire Lane
• Mr. Hedenstrom conveyed a request by residents to install a crosswalk between Woodshire
Lane and the maintenance area for safety considerations.
Mr. Schumacher will meet with residents to share guidance received from the Traffic Operations
Division addressing Association concerns.
Landscaping Woodshire Lane
Mr. Schumacher will contact Robert McGuiness, Kite Realty, to discuss maintenance or replacement
of the hedge between Woodshire Lane and the Pine Ridge Crossing Shopping Center.
XI. ADJOURNMENT
There being no further business to come before the Committee, the meeting was adjourned by the
Chair at 11:09 A.M.
MINUTES
April 2, 2024 Forest Lakes MSTU 7/7
FOREST LAKES ROADWAY AND DRAINAGE MSTU ADVISORY COMMITTEE
________________________________
Greg Pollock, Chair
The Minutes were approved by the Committee on ,2024 as presented ____, or
as amended ____.
Forest Lakes Roadway & Drainage MSTU | Collier PTNE Collier PTNE
NEXT MEETING: MAY 7, 2024 - 10:00 A.M.
FOREST LAKES CONDO ASSOCIATION CLUBHOUSE
1058 FOREST LAKES DRIVE
NAPLES, FL 34105
(239) 261-5497
Forest Lakes M.S.T.U.
Fund 1626
May 7, 2024
FY-24 Vendor Item PO# Budget Commitments Expenditures Available
1 MILLAGE COLLECTED & INTEREST MSTU Revenues (1,180,800.00)$ -$ (1,135,206.67)$ (45,593.33)$
2 CARRY FORWARD Unexpended Prior Year Funds (1,693,412.12)$ -$ -$ (1,693,412.12)$
3 ALL REVENUES (2,874,212.12)$ -$ (1,135,206.67)$ (1,739,005.45)$
Agnoli, Barber & Brundage (ABB)Stormwater Engineering 450022- - - -25,000.00$ -$ -$
4 ENG. FEES & OTHERS (631400)25,000.00$ -$ -$ 25,000.00$
5 INDIRECT COST REIMBURSE Collier County Indirect Cost Direct Pay 5,700.00$ -$ 5,700.00$ -$
Ground Zero Landscaping Landscape Incidentals 4500226908 2,000.12$ 3,999.88$
6 LANDSCAPE INCIDENTALS (634990)10,000.00$ 2,000.12$ 3,999.88$ 4,000.00$
Ground Zero Landscaping Grounds Maintenance 4500226908 24,460.00$ 35,540.00$
7 OTHER CONTRACTUAL (634999)103,700.00$ 24,460.00$ 35,540.00$ 43,700.00$
Mettauer Environmental Aquatic Vegetation Control 4500223616 2,875.00$ 4,310.00$
Mettauer Environmental Lake Fountain Maintenance 4500228515 625.00$ -$
Shenandoah Stormwater Pipe Scope & Clean 4500228430 -$
P-card Tree Scaping TRX 5911-13 -$ -$
Naples Awards Plaque G Fogg 4500229702 76.50$ -$
Shenandoah 4500228430 63,755.00$ 11,776.20$ 51,978.80$
McShea 4500230766 1,400.00$
8 OTHER CONTRACTUAL (639990)66,900.00$ 16,752.70$ 56,288.80$ (6,141.50)$
9 ELECTRICITY FPL Electricity 4700004874 15,000.00$ 10,829.57$ 7,390.43$ (3,220.00)$
10 WATER & SEWER City of Naples Water - Reclaimed Irrigation 4700004875 1,500.00$ 873.07$ 626.93$ -$
11 INSURANCE GENERAL Collier County Insurance Direct Pay 500.00$ 125.00$ 375.00$ -$
12 SPRINKLER SYSTEM SiteOne Irrigation Parts & Pumps 4500227396 1,500.00$ 2,506.06$ 193.94$ (1,200.00)$
13 MULCH 1,000.00$ -$ -$ 1,000.00$
Hart's Electrical (FY-23)Electrical Services 4500220484 9,580.32$
Simmonds Electrical (FY-24)Electrical Services 4500226938 4,610.00$ 390.00$
14 LIGHTING MAINTENANCE (646451)18,412.12$ 4,610.00$ 9,970.32$ 3,831.80$
15 LICENSE & PERMITS 2,000.00$ -$ -$ 2,000.00$
16 Premier Staffing Transcription 4500227901 2,042.35$ 935.55$
17 OTHER MISCELLANEOUS (649990)3,000.00$ 2,042.35$ 935.55$ 22.10$
18 OFFICE SUPPLIES 100.00$ -$ -$ 100.00$
19 COPYING CHARGES J.M. Todd Copier CPC 4500227403 200.00$ 90.19$ 59.81$ 50.00$
20 FERT HERB CHEM 600.00$ -$ -$ 600.00$
21 OTHER OPERATING 300.00$ -$ -$ 300.00$
22 OPERATING EXPENSES 255,412.12$ 64,289.06$ 121,080.66$ 70,042.40$
23 PTNE STAFF & DIVISION OVERHEAD -2.4%70,300.00$ -$ 70,300.00$ -$
24 PROPERTY APPRAISER -0.3%9,000.00$ -$ 4,259.36$ 4,740.64$
25 TAX COLLECTOR -0.9%24,900.00$ -$ 23,216.48$ 1,683.52$
26 COUNTY OVERHEAD 3.6%104,200.00$ -$ 97,775.84$ 6,424.16$
27 RESERVES FOR CAPITAL 2,114,600.00$ -$ -$ 2,114,600.00$
28 RESERVES FOR ROADWAY REPAVING 400,000.00$ -$ -$ 400,000.00$
29 CAPITAL RESERVES 2,514,600.00$ -$ -$ 2,514,600.00$
30 ALL EXPENSES 2,874,212.12$ 64,289.06$ 218,856.50$ 2,591,066.56$
31 FY-24 BUDGET GRAND TOTAL = ALL REVENUES - ALL EXPENSES -$ 64,289.06$ (916,350.17)$ 852,061.11$
Page 1/2
Forest Lakes M.S.T.U.
Fund 1626
May 7, 2024
129,715,669 FY 13 Final Taxable Value -2.4%Total Available Balance 2,591,066.56$
129,977,881 FY 14 Final Taxable Value 0.2% Plus Commited And Not Spent 64,289.06$
140,171,072 FY 15 Final Taxable Value 7.8%
152,711,783 FY 16 Final Taxable Value 8.9%Estimated Cash 2,655,355.62$
165,722,702 FY 17 Final Taxable Value 8.5%
190,428,196 FY 18 Final Taxable Value 14.9%
202,132,375 FY 19 Final Taxable Value 6.1%Prepared 04.30.2024 ZS
210,299,015 FY 20 Final Taxable Value 4.0%
219,999,549 FY 21 Final Taxable Value 4.6%
227,701,198 FY 22 Final Taxable Value 3.5%
257,799,765 FY 23 Final Taxable Value 13.2%+6.3% Average
$294,456,887 FY 24 Gross Taxable Value
14.22%Adjustment FY 23 to FY 24
FY 24 Gross MSTU Revenue FY 23
Millage 4.0000 4.0000 4.0 mill cap
Tax Dollars $1,177,828 $1,031,199 $146,628 Increase
Page 2/2