Resolution 2011-125RESOLUTION NO. 11- 125
A RESOLUTION APPROVING THE COUNTY'S PROPOSED MILLAGE RATES AND
REAFFIRMING THE PUBLIC HEARING DATES FOR ADOPTION OF THE FY 2011/12
AMENDED TENTATIVE EUDGETS AND FY 2011/12 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 teiltative budgets.
NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF COUNTY COMMISSIONERS OF COLLIER
COUNTY, FLORIDA, that:
I. 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 2011112 amended tentative budgets and the FY 2011/12 final millage rates and
budgets, respectively, pursuant to Section 200.065, Florida Statutes, will be held by the Board of County
Commissioners on September 8, 20 II at 5:05 p.m. at the Collier County Government Center, W. Harmon Turner
Building, Third Floor Board Room, 330] Tamiami Trail East, Naples, Florida and on September 22,20 II at
5:05 p.m. at the Collier County Government Center, W. Harmon Turner Building, Third Floor Board Room, 3299
Tamiami 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 ~C$(~I~I~j'w~i9~,dthis 26'" day of July, 20 I ], after motion, second and majority vott:.
, ,,\\J,. ....... 0....
' " .' .".-
ATT~:r:',--, ~"'" ,:, '. BOARD OF COUNTY COMMISSIONERS
DwtGH:f'tE.~R.Oct<, 'tiiir~ COLLIER COUNTY, FLORIDA
',~'_..' ~ t., ",... -.,;:E. (~ ) '-1 ^ W r -.. ~()
~:- tl~ ." " 7L-t.4L . '--'" O~
~i:PUW~.iflN:;':~~-- By: 'FRED W.COYU:, CHAIR~1AN-~---
Collier County, Florida
Taxable Property Values (July 1,2011)
For FY 2012
Prior Year Current Year Current Year
Fund Gross Adjusted Gross %
Fund Title No. Taxable Value Taxable Value Taxable Value Chan~e
County Wide Taxable Values
General Fund 001 61,436,197,437 57,887,443,608 58,399,698,901 -4.94 %
Water Pollution Control 114 61,436,197,437 57,887,443,608 58,399,698,901 -4.94%
Dependent Districts and MSTU's
Unincorporated Area General Fund 111 38,146,886,403 35,786,511,186 36,169,322,775 -5.18%
Golden Gate Community Center 130 1,538,072,610 1,378,330,155 1,402,251,395 -8.83%
Victoria Park Drainage 134 24,804,084 25,181,975 25,213,145 1.65%
Naples Park Drainage 139 914,744,849 860,728,669 866,198,999 -5.31 %
Vanderbilt Beach MSTU 143 2,005,897,752 1,912,106,986 1,916,508,715 -4.46%
Isle of Capri Fire 144 555,761,167 514,544,776 515,949,932 -7.16%
Ochopee Fire Control 146 330,220,388 310,672,283 312,852,213 -5.26%
Collier County Fire 148 156,958,425 142,276,015 142,696,900 -9.09%
Goodland/Horr's Island Fire MSTU 149 75,141,332 73,232,306 73,527,409 -2.15%
Sabal Palm Road MSTU 151 13,624,253 10,318,678 10,318,678 -24.26%
Lely Golf Estates Beautification 152 104,325,032 95,404,528 95,698,897 -8.27%
Golden Gate Parkway Beautification 153 548,992,684 486,069,252 487,196,972 -11.26%
Hawksridge Stormwater Pumping MS' 154 57,658,797 55,701,084 56,167,889 -2.59%
Radio Road Beautification 158 1,039,288,028 984,301,433 987,648,123 -4.97%
Forest Lakes Roadway & Drainage MS 159 145,888,273 132,977,137 133,055,175 -8.80%
Immokalee Beautification MSTU 162 348,231,922 321,110,830 326,809,040 -6.15%
Bayshore Avalon Beautification 163 403,922,955 366,903,107 366,976,710 -9.15%
Haldeman Creek Dredging 164 78,386,112 72,937,375 72,961,713 -6.92%
Rock Road 165 10,509,342 8,555,123 8,830,065 -15.98%
Radio Road East MSTU 166 348,180,488 328,344,201 339,017,579 -2.63%
Conservation Collier 172 61,436,197,437 57,887,443,608 58,399,698,901 -4.94%
Forest Lakes Debt Service 259 145,888,273 132,977,137 133,055,175 -8.80%
Conservation Collier Debt Service (200 272 61,436,197,437 57,887,443,608 58,399,698,90 I -4.94%
Conservation Collier Debt Service (200 273 61,436,197,437 57,887,443,608 58,399,698,901 -4.94%
Collier County Lighting 760 4,180,749,585 3,838,471,237 3,861,230,992 -7.64%
Pelican Bay MSTBU 778 5,147,494,551 5,076,453,991 5,096,886,665 -0.98%
EXHIBIT A
Collier County, Florida
Property Tax Dollars Based upon July 1, 2011 Taxable Values
FY 2012 Proposed
Prior Year Current Year Propoeed
Fund AdJuated T.. Rolled Back TIX % Change
Fund TItle No. Dolla,.. TIX 00111,.. 00111,.. Frm. Rolled Badl
Gen'l1Il Fund 001 215,838,831 220,488,083 208,185,727 -5.51%
IWller Pollution Control 114 1,800,081 1,818,231 1,711,111 -5.71%
217,838,720 222,304,294 201,878,838 -5.51%
Unlncorpol1lted Area Gen.ral Fund 111 27,021,185 27,553,790 25,900,852 -8,00%
Golclen GIl. Community C.nt.r 130 308,078 311,440 271,048 -10.40%
Victoria Park Dl1Ilnag. 134 1,240 1,240 1,240 0.00%
Napl.. Park Dl1Iinage 131 8,233 8,318 7,796 -8.25%
Vand.rbllt Beach MSTU 143 1,002,941 1,005,201 958,254 ....87%
1.,. of Capri Fire 144 1,111,522 1,114,555 1,031,100 -7,42%
Ochopee Fire Control 146 1,320,882 1,330,154 1,251,401 -5.12%
Collier County Fire 148 313,117 314,848 285,394 -1.35%
GoodllndlHorr'. 1.land Fire MSTU 149 95,880 16,281 93,821 -2.54%
Sabal Palm Road MSTU 151 1,382 1,382 1,032 -24.23%
L.ely Golf Elltates Beautification 152 208,850 201,293 111,318 -8.56%
Golclen Gate Parkway Beautification 153 274,498 275,120 243,518 -11.48%
HaWk.rldg. Storm_ter Pumping MSTU 154 2,883 2,909 2,808 -3.47%
Radio Road Beautification 158 308,488 307,554 307,554 O.oew.
Fornt Lak.. Roadway & Drainage MSTU 151 38,018 38,040 151,818 218.57%
Immokal.. Beautification MSTU 182 311,181 324,848 305,617 -5.90%
Bay.hor. Avalon Beautification 183 871,545 871,718 871,718 0.00%
Haldeman Creek Dredging 164 51,453 51,487 51,487 0.00--'
Rock Road 185 31,528 32,541 28,410 -18.60%
Radio Road Eat MSTU 166 153,1" 158,188 158,188 0.00%
Con..rvlllon Collier 172 6,192,7611 8,248,768 1,857,889 57.76%
Fornt Lak.. Debt S.rvlc. 251 545,535 545,8511 380,604 -30.2re.4
COl1Mrvatlon Collier Debt Servlc. (2005) 272 5,240,508 5,285,173 4,742,058 -10.28%
Con..rvatlon Colli.r D.bt Servlc. (2008) 273 3,925,773 3,959,500 0 -100.00'1.
Col/I.r County Lighting 760 588,910 570,304 570,304 0.00%
Pelican Bay MSTBU 778 273,332 274,213 438,803 59.29%
Total Taxes Levl.d 287,822,240 273,198,966 257,985,750
Aggregate Tax.. 258,110,424 263,408,434 252,863,010
EXHIBIT A
.-_ l _ __ ____ I __~_ _~_ j
._ .. Collier Coun~lorida __
_fY 201.!!'rop~sed Maxim~m_Pr~rt)t Tax ~ates _
Jul 1 Taxable Values
Prior Vear Rolled Back
Millage Millage
Rate Rate
3.5645 3.7755
.- -
0.02i3 0.0311
Fund Title
General Fund
Water Pollution Control
Proposed
Millage
Rate
3.5645
0.02i3
Fund No.
001
114
3.5938 3.8068 3.5938
Uninc~rpo~ted Area General Fund 111 0.7161 0.7818 0.7181
Golden Gate Community C!~..t.r 130 0.1990 0.2221 0.191M1
.- -
Victoria Park Drainage 134 0.0500 0.0492 0.0492
- -
Napl.. .Park Dralna~ 139 0.0090 0.00" O.OOiO
Vanderbilt Beach MSTU 143 0.5000 0.5245 0.5000
Isle ,!f Ca~r1 Fire 1.w 2.0000 2.1802 2.0000
-
Ochopee Fire C~ntrol 148 4.0000 4.2517 4.??oo
Comer County Flre_ 148 2.0000 2.2084 2.0000
Goodland Fire MSTU 149 1.2780 1.3093 1.2760
- _.
Sabal Palm Road MSTU 151 0.1000 0.1320 0.1000
---" ---. -
Golden c:;ate Parkway Beautifi~tl~ 153 0.5000 0.5647 0.5000
Lely Golf Estates Beautification _ 152 2.0000 2.1870 2.0000
Hawksridge St~rm\lWlter Pumping MSTU 154 0.0500 0.0518 0.0500
Radio Road Beautification 158 0,2949 0.3114 0.3114
- - -- -- --..-
Fo~t Lakes ~oadway & Draina~e MSTU 159 0.2606 0.2859 1.1395
Immokalee Beautification MSTU 162 0.9168 0.9940 0.9354
_ --- "--. -
Bayshore Avalon. ~autificatlon 163 2.1577 2.3754 2.3754
Haldeman ~r..k Dre~i!.ng 184 0.8564 0.7054 0.7054
-~
Rock Road 165 3.0000 3,8853 3.0000
Radio Road East MSTU 168 o ..w00 0.4666 0.4666
---- -
Conservation Collier 172 0.1008 0,1070 0.1888
-, -
Forest Lakes Debt Service 259 3.7394 4.1025 2.8605
- ~---
Conservat!on C~IIi~r Debt Service (200~ 272 0.0853 0.0905 0.0812
Co~ervati~'!..Colller peb! Service (2008) 273 0.0639 0.0678 0.0000
Collier County L1ghting_ 760 0.1356 0.1477 0.1477
Pelican Ba MSTBU 778 0.0531 0.0538 0.0857
Aggregate Millage Rate 4.2596 4.5149 '- ..
4,3299
Exhibit A
% Change Frm.
Rolled Back
-&,59%
-5.79%
-5.59%
-6.00%
~~-- --
-10.40%
0.00%
-6.25%
.....67%
-7.42%
-5.92%
-9.35%
-2.54%
-24.24%
-11.46%
-8.55%
-3.47'1.
0.00%
298.57%
--
-5.90%
0.00%
0.00%
-18.60%
0.00'1.
57.76%
-30.27'1.
-10.28%
-'-
-100.00%
0.00%
59.29%
.....10%