Loading...
Resolution 2021-191 RESOLUTION NO. 2021- 1 91 A RESOLUTION ADOPTING THE FY 2021-22 FINAL BUDGET WHEREAS, the Board of County Commissioners of Collier County, Florida, has held an advertised public hearing on September 23, 2021 to finalize the FY 2021-22 Budget and Adopt the millage rates in accordance with Sections 129.03 and 200.065, Florida Statutes. WHEREAS, by approval of this budget and any subsequent Board-approved modifications, the Board hereby authorizes the use of these budgeted funds to execute Board policy and conduct County business, and declares that any purchases and expenditures in furtherance of the same serve a public purpose. NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF COUNTY COMMISSIONERS OF COLLIER COUNTY, FLORIDA, that the attached list of Budgets by Fund is hereby adopted for FY 2021-22. This Resolution adopted this 23rd day of September, 2021, after motion, second and majority vote. ATTEST: BOA- i OF COUNTY COMMISSIONERS CRYSTAL K. KINZEL, Clerk COL I7aUNTY, FLO: :NA Deputy Clerk Penny Ta' or, BCC Chairman Attest as to unan4 signature only. rg Approved as to form and legality: Jeffrey A. Klatzkow; County Attorney Collier County Government Fiscal Year 2022 Amended Tentative Budget Collier County, Florida Fiscal Year 2021/2022 Summary of Budget by Fund FY 20/21 FY 21/22 % Fund Adopted Amended Tentative Budget Fund Title No. Budget Budget Change General Fund General Fund (001) 502,022,400 539,360,000 7.44% Utility Impact Fee Deferral Program (002) 43,000 22,800 -46.98% Emergency Relief (003) 235,200 512,500 117.90% Economic Development (007) 3,018,000 _ 2,403,300 _ -20.37% Constitutional Officer Funds: Clerk of Circuit Court (011) 11,776,600 13,479,300 14.46% Sheriff (040) 206,622,700 215,552,800 4.32% Property Appraiser (060) 8,763,900 9,072,900 3.53% Tax Collector (070) 30,663,000 26,209,300 -14.52% Supervisor of Elections (080) 4,168,500 4,307,100 3.32% Supervisor of Elections Grants (081) 0 0 N/A Subtotal Constitutional Officers 261,994,700 268,621,400 2.53% Special Revenue Funds Transportation (101) 24,807,500 25,545,500 2.97% Stormwater Operations (103) 8,053,300 8,978,700 11.49% Affordable Housing (105) 117,700 120,300 2.21% Impact Fee Administration (107) 1,571,400 1,583,200 0.75% Pelican Bay MSTBU (109) 6,510,000 6,173,200 -5.17% Unincorporated Areas General Fund MSTU (111) 64,066,600 66,732,100 4.16% Landscaping Projects (112) 11,163,200 12,308,500 10.26% Community Development (113) 33,741,100 35,816,600 6.15% Water Pollution Control (114) 4,093,000 4,667,400 14.03% Sheriff Grants (115) 0 0 N/A Affordable Housing (116) 223,400 223,400 0.00% Natural Resources (117) 0 0 N/A Parks&Rec-Sea Turtle Monitoring (119) 365,000 417,400 14.36% Community Development Block Grants (121) 0 0 N/A Services for Seniors (123) 795,700 795,700 0.00% Metro Planning-MPO (128) 11,500 8,900 -22.61% Library E-Rate Program (129) 53,900 66,200 22.82% Golden Gate Community Center (130) 1,544,300 1,692,300 9.58% Planning Services (131) 16,519,200 23,683,700 43.37% Victoria Park Drainage MSTU (134) 12,300 31,100 152.85% Naples Production Park Capital (138) 382,600 6,200 -98.38% Naples Park Drainage MSTU&BU (139) 130,900 139,800 6.80% Naples Production Park MSTU&BU (141) 58,200 58,300 0.17% Pine Ridge Industrial Park MSTU&BU (142) 1,985,800 1,986,800 0.05% Vanderbilt Beach Beautification MSTU (143) 4,783,100 3,737,200 -21.87% Ochopee Fire Control District MSTU (146) 2,311,400 2,189,700 -5.27% Goodland/Horr's Isle Fire Control District (149) 118,600 141,100 18.97% Collier County Government Fiscal Year 2022 Amended Tentative Budget Collier County, Florida Fiscal Year 2021/2022 Summary of Budget by Fund FY 20/21 FY 21/22 Fund Adopted Amended Tentative Budget Fund Title No. Budget Budget Change Special Revenue Funds(Cont'd) Sabal Palm Road Extension MSTU&BU (151) 81,700 69,700 -14.69% Lely Golf Estates Beautification MSTU (152) 655,700 636,300 -2.96% Golden Gate Beautification MSTU (153) 1,302,700 1,587,600 21.87% Hawksridge Stormwater System MSTU (154) 50,900 63,800 25.34% Radio Road Beautification MSTU (158) 657,300 519,800 -20.92% Forest Lakes Roadway&Drainage MSTU (159) 624,100 1,206,300 93.29% Bayshore/Avalon Beautification MSTU Proj (160) 1,575,000 904,800 -42.55% Immokalee Beautification MSTU (162) 1,292,200 1,518,400 17.51% Bayshore Beautification MSTU (163) 1,347,700 1,701,400 26.24% Haldeman Creek Dredging MSTU (164) 727,200 856,400 17.77% Rock Road MSTU (165) 164,400 112,200 -31.75% Radio Road East Beautification MSTU (166) 0 0 N/A Platt Road MSTU (167) 0 0 N/A Vanderbilt Waterways MSTU (168) 463,600 570,500 23.06% Teen Court (171) 101,400 69,400 -31.56% Conservation Collier (172) 385,100 25,182,400 6439.18% Driver Education (173) 253,400 262,800 3.71% Conservation Collier Maintenance (174) 29,691,400 35,862,500 20.78% Court IT Fee (178) 1,461,300 1,572,100 7.58% Conservation Collier Projects (179) 3,300 155,000 4596.97% Domestic Animal Services Donations (180) 244,000 574,100 135.29% Court Maintenance Fund (181) 5,453,700 2,908,000 -46.68% Ave Maria Innovation Zone (182) 432,000 562,600 30.23% TDC Beach Park Facilities (183) 6,738,500 1,355,100 -79.89% Tourism Marketing (184) 9,553,200 14,382,800 50.55% TDC Engineering (185) 1,078,200 1,156,200 7.23% Immokalee Redevelopment CRA (186) 1,888,200 1,004,500 -46.80% Bayshore/Gateway Triangle CRA (187) 9,111,900 2,867,800 -68.53% 800 MHz Fund (188) 1,836,600 1,907,100 3.84% Miscellaneous Florida Statutes (190) 68,000 72,500 6.62% Public Guardianship (192) 193,000 193,000 0.00% Tourist Development(Non-County)Museums (193) 1,198,100 1,675,700 39.86% Tourist Development (194) 1,705,000 1,812,500 6.30% Tourist Development Beaches Renourishment (195) 56,485,100 56,658,400 0.31% Tourist Development Promotion Reserve (196) 1,186,900 2,002,500 68.72% Museum (198) 2,334,700 3,061,300 31.12% E-911 Emergency Phone System (199) 36,000 35,300 -1.94% Confiscated Property Trust. (602) 97,300 524,500 439.05% Crime Prevention (603) 602,900 739,500 22.66% University Extension (604) 66,300 37,300 -43.74% GAC Land Trust (605) 708,000 708,600 0.08% Parks and Recreation Donations (607) 39,700 49,200 23.93% Law Enforcement Trust (608) 221,000 322,900 46.11% Domestic Violence Trust (609) 465,800 474,900 1.95% Animal Control Trust (610) 379,500 287,400 -24.27% Combined E-911 (611) 3,338,200 3,209,600 -3.85% Library Trust Fund (612) 206,200 301,300 46.12% Collier County Government Fiscal Year 2022 Amended Tentative Budget Collier County, Florida Fiscal Year 2021/2022 Summary of Budget by Fund FY 20/21 FY 21/22 Fund Adopted Amended Tentative Budget Fund Title No. Budget Budget Change Special Revenue Funds(Cont'd) Drug Abuse Trust (616) 4,400 4,500 2.27% Juvenile Cyber Safety (618) 3,000 2,500 -16.67% Freedom Memorial (620) 6,100 19,000 211.48% Law Library (640) 89,500 92,500 3.35% Legal Aid Society (652) 193,000 193,000 0.00% Office of Utility Regulation (669) 1,416,000 1,365,900 -3.54% Court Administration (681) 2,989,700 2,969,400 -0.68% Specialized Grants (701) 0 0 N/A Administrative Services Grants (703) 0 0 N/A Administrative Services Grants Match (704) 0 0 N/A Housing Grants (705) 0 0 N/A Housing Grants Match (706) 15,400 16,400 6.49% Human Services Grants (707) 225,000 95,000 -57.78% Human Services Grant Match (708) 12,200 12,200 0.00% Public Services Grants (709) 0 0 N/A Public Services Grant Match (710) 0 0 N/A Transportation Grants (711) 0 0 N/A Transportation Grant Match (712) 0 0 N/A County Manager Grants (713) 0 0 N/A Immokalee CRA Grants (715) 0 0 N/A Immokalee CRA Grant Match (716) 100,000 0 -100.00% Bayshore CRA Grants (717) 0 0 N/A Bayshore CRA Grant Match (718) 0 0 N/A Justice Federal Equitable Sharing (721) 191,500 196,600 2.66% Treasury Federal Equitable Sharing (722) 497,300 501,600 0.86% FEMA Events-Grant (727) 0 1,000,000 N/A Deepwater Horizon Oil Spill Settlement (757) 2,119,600 2,130,500 0.51% Tourist Development Capital Projects (758) 4,665,000 6,634,300 42.21% Amateur Sports Complex (759) 6,084,200 5,508,700 -9.46% Collier County Lighting (760) 1,273,200 1,447,600 13.70% Pelican Bay Lighting (778) 2,629,800 1,013,100 -61.48% Golden Gate City Economic Develop Zone (782) 2,288,000 4,031,100 76.18% 1-75&Collier Blvd Innovation Zone (783) 596,200 916,000 53.64% Immokalee CRA Capital (786) 0 103,600 N/A Bayshore CRA Project Fund (787) 3,200,000 1,740,500 -45.61% SHIP Grants (791) 0 0 N/A Subtotal Special Revenue Funds 358,525,200 398,833,300 11.24% Debt Service Funds Gas Tax Rev Refunding Bds,2003/12&2005/14 (212) 14,187,600 14,275,500 0.62% Golden Gate Golf Course SO Bond, 2019 (246) 772,900 772,900 0.00% Euclid and Lakeland (253) 97,300 97,500 0.21% Forest Lakes Limited G.O. Bonds, 2007 (259) 1,136,500 0 -100.00% Tourist Develop Tax Revenue Bond, 2018 (270) 6,645,800 6,172,000 -7.13% Bayshore CRA Taxable Note, Series 2017 (287) 3,814,000 0 -100.00% Special Obligation Bonds (298) 19,628,500 25,387,500 29.34% Commercial Paper Program (299) 803,500 216,500 -73.06% Subtotal Debt Service Funds 47,086,100 46,921,900 -0.35% Collier County Government Fiscal Year 2022 Amended Tentative Budget Collier County, Florida Fiscal Year 2021/2022 Summary of Budget by Fund FY 20/21 FY 21/22 % Fund Adopted Amended Tentative Budget Fund Title No. Budget Budget Change Capital Projects Funds County-Wide Capital Projects (301) 26,709,600 44,921,700 68.19% Boater Improvement Capital Improvement (303) 737,600 541,000 -26.65% ATV Settlement (305) 3,122,200 3,129,000 0.22% Parks Capital Improvements (306) 5,039,100 7,401,300 46.88% Park CIP Bond (308) 0 10,165,200 N/A Growth Management Capital (309) 5,066,400 1,951,300 -61.49% Growth Management Transportation Capital (310) 25,587,500 23,735,600 -7.24% Road Construction (313) 28,348,000 21,216,000 -25.16% Museum Capital (314) 4,000 609,100 15127.50% Infrastructure Sales Tax(1 Penny)Capital (318) 151,287,000 213,386,500 41.05% Clam Bay Restoration (320) 193,400 234,700 21.35% Pelican Bay Irrigation/Landscaping (322) 4,767,300 5,094,300 6.86% Pelican Bay Commercial Paper Capital (323) 0 10,000,000 N/A Stormwater Capital Improvement Projects (325) 11,004,500 7,406,300 -32.70% Stormwater CIP Bond (327) 0 54,216,000 N/A Road Impact District 1, N Naples (331) 14,900,600 10,887,100 -26.94% Road Impact District 2, E Naples&GG City (333) 8,501,300 13,893,100 63.42% Road Impact District 3, City of Naples (334) 1,142,500 927,100 -18.85% Road Impact District 4,S County&Marco (336) 11,011,000 19,410,400 76.28% Road Impact District 6,Golden Gate Estates (338) 14,641,600 16,230,800 10.85% Road Impact District 5, Immokalee Area (339) 4,546,200 7,598,200 67.13% Road Assessment Receivable (341) 476,500 478,500 0.42% Regional Park Impact Fee-Incorporated Areas (345) 671,700 1,150,300 71.25% Community&Regional Park Impact Fee (346) 19,150,700 15,176,300 -20.75% Emergency Medical Services(EMS) Impact Fee (350) 1,535,400 1,762,000 14.76% Library Impact Fee (355) 1,555,700 1,801,100 15.77% Amateur Sport Complex (370) 1,024,700 6,096,100 494.92% Ochopee Fire Impact Fees (372) 12,000 32,600 171.67% Correctional Facilities Impact Fees (381) 3,315,700 3,635,500 9.65% Law Enforcement Impact Fees (385) 3,059,600 3,955,200 29.27% General Government Building Impact Fee (390) 8,605,200 8,523,100 -0.95% Subtotal Capital Funds 356,017,000 515,565,400 44.81% Enterprise Funds County Water/Sewer District Operating (408) 201,604,300 206,110,500 2.24% County Water/Sewer Motor Pool Capital (409) 6,495,400 7,013,500 7.98% County Water/Sewer Debt Service (410) 43,233,000 57,714,800 33.50% County Water Impact Fees (411) 19,005,200 15,396,700 -18.99% County Water Capital Projects (412) 34,333,100 32,720,000 -4.70% County Sewer Impact Fees (413) 15,796,100 16,721,400 5.86% County Sewer Capital Projects (414) 41,342,300 29,196,300 -29.38% County Water Sewer Bond Proceeds (415) 4,417,200 3,730,300 -15.55% County Water/Sewer Grants (416) 0 0 N/A County Water/Sewer Grant Match (417) 0 0 N/A Public Utilities Special Assessments (418) 76,200 69,300 -9.06% Collier County Government Fiscal Year 2022 Amended Tentative Budget Collier County, Florida Fiscal Year 2021/2022 Summary of Budget by Fund FY 20/21 FY 21/22 iyo Fund Adopted Amended Tentative Budget Fund Title No. Budget Budget Change Enterprise Funds(Cont'd) Collier Area Transit(CAT)Grants (424) 0 0 N/A Collier Area Transit(CAT)Grant Match (425) 0 75,500 N/A Collier Area Transit(CAT) Enhancements (426) 3,452,500 3,490,100 1.09% Transportation Disadvantaged (427) 3,687,300 3,572,200 -3.12% Transportation Disadvantaged Grant (428) 0 0 N/A Transportation Disadvantaged Grant Match (429) 102,200 86,900 -14.97% Solid Waste Disposal (470) 30,893,700 33,019,600 6.88% Landfill Closure&Debris Mission Reserve (471) 11,299,700 9,028,400 -20.10% Solid Waste Motor Pool Capital (472) 1,023,600 1,123,300 9.74% Mandatory Collection (473) 40,978,000 35,912,900 -12.36% Solid Waste Capital Projects (474) 15,275,000 12,084,200 -20.89% Solid Waste Grants (475) 0 0 N/A Emergency Medical Services(EMS) (490) 36,117,300 45,352,700 25.57% EMS Motor Pool and Capital (491) 4,971,100 7,517,500 51.22% EMS Project&First Responder (492) 0 0 N/A EMS Grant (493) 0 0 N/A EMS Grant Match (494) 500,000 1,000,000 100.00% Airport Authority Operations (495) 5,807,500 6,425,300 10.64% Airport Authority Capital (496) 2,226,500 804,300 -63.88% Airport Authority Grant (498) 0 0 N/A Airport Authority Grant Match (499) 0 0 N/A Subtotal Enterprise Funds 522,637,200 528,165,700 1.06% Internal Service Funds Information Technolog y (505) 11,787,700 10,570,100 -10.33% Information Technology Capital (506) 5,467,900 4,585,300 -16.14% Property&Casualty (516) 15,496,700 12,853,600 -17.06% Group Health (517) 86,252,200 81,457,800 -5.56% Workers Compensation (518) 4,874,000 5,560,500 14.08% Fleet Management (521) 10,615,600 11,964,900 12.71% Motor Pool Capital Recovery (523) 11,048,900 13,153,200 19.05% Subtotal Internal Service Funds 145,543,000 140,145,400 -3.71% Permanent&Agency Funds Pine Ridge/Naples Production Park, 1993 (232) 1,431,400 1,437,800 0.45% Pepper Ranch Conservation Bank (673) 4,018,000 3,995,900 -0.55% Caracara Prairie Preserve (674) 1,854,500 1,811,100 -2.34% Subtotal Permanent Funds 7,303,900 7,244,800 -0.81% Total Budget by Fund 2,204,425,700 2,447,796,500 11.04% Less: Internal Services 107,448,300 109,198,800 1.63% Interfund Transfers 544,634,100 584,347,200 7.29% Net County Budget 1,552,343,300 1,754,250,500 13.01%