Resolution 2012-136RESOLUTION NO. 12- 13 6
A RESOLUTION APPROVING THE COUNTY'S PROPOSED MILLAGE RATES AND
REAFFIRMING THE PUBLIC HEARING DATES FOR ADOPTION OF THE FY 2012/13
AMENDED TENTATIVE BUDGETS AND FY 2012/13 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 2012/13 amended tentative budgets and the FY 2012 /13 final millage rates and
budgets, respectively, pursuant to Section 200.065, Florida Statutes, will be held by the Board of County
Commissioners on September 6, 2012 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 and on September 20, 2012 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 Resolution adopted''this 24`h day of July, 2012, after motion, second and majority vote.
AA
AT°1ST . . . BOARD OF COUNTY COMMISSIONERS
DWIGHT E.BROCK,,Clerk COLLIER COUNTY, FLORIDA
DE. RK
App legal sufficiency:
Jeff Attorney
By:
FRED W. COYLE, CHAIRMA
Exhibit A
Collier County, Florida
FY 2013 Proposed Maximum Property Tax Rates
July 1 Taxable Values
Prior Year
Rolled Back
Proposed
Millage
Millage
Millage
% Change Frm.
Fund Title
Fund No.
Rate
Rate
Rate
Rolled Back
General Fund
001
3.5645
3.5736
3.5645
-0.25%
Water Pollution Control
114
0.0293
0.0294
0.0293
-0.34%
3.5938
3.6030
3.5938
-0.26%
Unincorporated Area General Fund
111
0.7161
0.7219
0.7161
-0.80%
Golden Gate Community Center
130
0.1990
0.1971
0.1990
0.96%
Victoria Park Drainage
134
0.0492
0.0479
0.0479
0.00%
Naples Park Drainage
139
0.0090
0.0090
0.0090
0.00%
Vanderbilt Beach MSTU
143
0.5000
0.5022
0.5000
-0.44%
Isle of Capri Fire
144
2.0000
2.0424
2.0000
- 2.08%
Ochopee Fire Control
146
4.0000
4.0536
4.0000
- 1.32%
Collier County Fire
148
2.0000
2.0729
2.0000
-3.52%
Goodland Fire MSTU
149
1.2760
1.2803
1.2760
-0.34%
Saba[ Palm Road MSTU
151
0.1000
0.1107
0.1000
-9.67%
Golden Gate Parkway Beautification
153
0.5000
0.4753
0.4753
0.00%
Lely Golf Estates Beautification
152
2.0000
2.0550
2.0000
-2.68%
Hawksridge Stormwater Pumping MSTU
154
0.0500
0.0531
0.0500
-5.84%
Radio Road Beautification
158
0.3114
0.3210
0.3210
0.00%
Forest Lakes Roadway & Drainage MSTU
159
1.1395
1.1672
1.1551
-1.04%
Immokalee Beautification MSTU
162
0.9354
1.0465
0.9354
- 10.62%
Bayshore Avalon Beautification
163
2.3754
2.4444
2.3754
- 2.82%
Haldeman Creek Dredging
164
0.7054
0.7613
0.7735
1.60%
Rock Road
165
3.0000
2.7024
3.0000
11.01%
Radio Road East MSTU
166
0.4666
0.4828
0.2401
- 50.27%
Conservation Collier
172
0.1688
0.1694
0.1651
- 2.54%
Forest Lakes Debt Service
259
2.8605
2.9301
2.8449
- 2.91%
Radio Road East Debt Service
266
0.0000
0.0000
0.2319
N/A
Conservation Collier Debt Service (2005)
272
0.0812
0.0815
0.0849
4.17%
Collier County Lighting
760
0.1477
0.1502
0.1631
8.59%
Pelican Bay MSTBU
778
0.0857
0.0853
0.0857
0.47%
Aggregate Millage Rate
4.3299
4.3459
4.3214
-0.56%
Exhibit A
Collier County, Florida
Property Tax Dollars Based upon July 1, 2012 Taxable Values
FY 2013 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
204,900,023
209,408,956
208,875,706
-0.25%
Water Pollution Control
114
1,705,335
1,722,807
1,716,947
-0.34%
206,605,358
211,131,763
210,592,653
-0.26%
Unincorporated Area General Fund
111
25,563,564
26,072,882
25,863,403
-0.80%
Golden Gate Community Center
130
273,658
278,354
281,037
0.96%
Victoria Park Drainage
134
1,239
1,238
1,238
0.00%
Naples Park Drainage
139
7,804
7,848
7,848
0.00%
Vanderbilt Beach MSTU
143
955,192
956,924
952,732
-0.44%
Isle of Capri Fire
144
1,031,331
1,033,954
1,012,489
-2.08%
Ochopee Fire Control
146
1,245,272
1,256,152
1,239,543
-1.32%
Collier County Fire
148
282,644
285,813
275,762
-3.52%
Goodland /Hon's Island Fire MSTU
149
93,798
93,968
93,652
- 0.34%
Sabai Palm Road MSTU
151
1,015
1,015
917
-9.66%
Lely Golf Estates Beautification
152
191,743
191,738
186,607
-2.68%
Golden Gate Parkway Beautification
153
239,490
240,782
240,782
0.00%
Hawksridge Stormwater Pumping MSTU
154
2,808
2,809
2,645
- 5.84%
Radio Road Beautification
158
306,450
308,219
308,219
0.00%
Forest Lakes Roadway & Drainage MSTU
159
151,478
151,474
149,904
-1.04%
Immokalee Beautification MSTU
162
302,567
309,696
276,818
- 10.62%
Bayshore Avalon Beautification
163
861,381
863,342
838,972
-2.82%
Haldeman Creek Dredging
164
50,595
50,683
51,496
1.60%
Rock Road
165
26,478
28,056
31,146
11.01%
Radio Road East MSTU
166
157,384
165,171
82,141
- 50.27%
Conservation Collier
172
9,824,594
9,926,650
9,674,675
-2.54%
Forest Lakes Debt Service
259
380,256
380,256
369,199
-2.91%
Radio Road East Debt Service
266
0
0
79,335
N/A
Conservation Collier Debt Service (2005)
272
4,726,049
4,775,809
4,975,045
4.17%
Collier County Lighting
760
567,610
572,183
621,325
8.59%
Pelican Bay MSTBU
778
436,700
438,735
440,792
0.47%
Total Taxes Levied
254,286,458
259,525,514
258,650,375
Aggregate Taxes
249,180,153
254,369,449
253,226,796
Exhibit A
Collier County, Florida
Taxable Property Values (July 1, 2012)
For FY 2013
Prior Year
Current Year
Current Year
Fund
Gross
Adjusted
Gross
%
Fund Title
No.
Taxable Value
Taxable Value
Taxable Value
Change
County Wide Taxable Values
General Fund
001
58,202,570,727
58,006,694,525
58,598,879,552
0.68%
Water Pollution Control
114
58,202,570,727
58,006,694,525
58,598,879,552
0.68%
Dependent Districts and MSTU's
Unincorporated Area General Fund
111
36,013,774,963
35,687,375,874
36,117,026,674
0.29%
Golden Gate Community Center
130
1,375,163,488
1,388,403,265
1,412,245,067
2.70%
Victoria Park Drainage
134
25,182,025
25,838,750
25,841,196
2.62%
Naples Park Drainage
139
867,146,920
867,940,380
872,019,182
0.56%
Vanderbilt Beach MSTU
143
1,910,384,837
1,901,938,803
1,905,463,580
- 0.26%
Isle of Capri Fire
144
515,665,645
504,950,995
506,244,399
- 1.83%
Ochopee Fire Control
146
311,317,899
307,202,460
309,885,646
-0.46%
Collier County Fire
148
141,322,163
136,349,006
137,880,786
- 2.44%
Goodland /Horr's Island Fire MSTU
149
73,509,754
73,261,330
73,395,069
-0.16%
Sabal Palm Road MSTU
151
10,151,936
9,166,875
9,166,875
-9.70%
Lely Golf Estates Beautification
152
95,871,609
93,303,592
93,303,282
- 2.68%
Golden Gate Parkway Beautification
153
478,980,702
503,922,808
506,589,495
5.76%
Hawksridge Stormwater Pumping MSTU
154
56,167,889
52,900,675
52,900,675
- 5.82%
Radio Road Beautification
158
984,103,688
954,765,534
960,184,216
-2.43%
Forest Lakes Roadway & Drainage MSTU
159
132,933,552
129,775,754
129,775,754
- 2.38%
Immokalee Beautification MSTU
162
323,463,068
289,110,753
295,935,096
-8.51%
Bayshore Avalon Beautification
163
362,625,744
352,395,693
353,191,857
-2.60%
Haldeman Creek Dredging
164
71,725,717
66,459,611
66,574,682
-7.18%
Rock Road
165
8,826,065
9,797,902
10,381,895
17.63%
Radio Road East MSTU
166
337,298,857
325,950,300
342,110,210
1.43%
Conservation Collier
172
58,202,570,727
58,006,694,525
58,598,879,552
0.68%
Forest Lakes Debt Service
259
132,933,552
129,775,754
129,775,754
- 2.38%
Radio Road East Debt Service
266
337,298,857
325,950,300
342,110,210
1.43%
Conservation Collier Debt Service (2005)
272
58,202,570,727
58,006,694,525
58,598,879,552
0.68%
Collier County Lighting
760
3,842,994,840
3,778,060,201
3,809,473,951
- 0.87%
Pelican Bay MSTBU
778
5,095,682,155
5,121,669,831
5,143,433,872
0.94%