CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MARCH 8, 2016 6:00 P.M. Special District Services, Inc. The Oaks Center 2501A Burns Road Palm Beach Gardens, FL 33410 www.captainskeydd.org 561.630.4922 Telephone 877.SDS.4922 Toll Free 561.630.4923 Facsimile
AGENDA CAPTAIN S KEY DEPENDENT DISTRICT The Oaks Center 2501A Burns Road Palm Beach Gardens, Florida 33410 REGULAR BOARD MEETING March 8, 2016 6:00 p.m. A. Call to Order B. Proof of Publication..Page 1 C. Establish Quorum D. Additions or Deletions to Agenda E. Comments from the Public for Items Not on the Agenda F. Approval of Minutes 1. February 9, 2016 Regular Board Meeting...Page 2 G. Old Business 1. Update Regarding Carl s Plaza Redevelopment Project 2. Discussion Regarding Sidewalk Plan & Variances 3. Update Regarding Water Usage 4. Update Regarding Landscape Lighting H. New Business 1. Consider Approval of Interlocal Agreement for Assignment of Property Data and Development of Annual Assessments for Palm Beach County Non-Ad Valorem Districts...Page 6 2. Discussion Regarding Landscaping and Soil Sample Results 3. Discussion Regarding Front Entry Call Box Replacement.Page 14 I. Administrative Matters 1. Financial Report...Page 20 2. Consider Invoices.Page 24 J. Board Members Comments K. Adjourn
Page 1
CAPTAIN S KEY DEPENDENT DISTRICT REGULAR BOARD MEETING FEBRUARY 9, 2016 A. CALL TO ORDER District Manager Jason Pierman called the February 9, 2016, Regular Board Meeting of the Captain s Key Dependent District to order at 6:02 p.m. in the Conference Room at The Oaks Center located at 2501A Burns Road, Palm Beach Gardens, Florida 33410. B. PROOF OF PUBLICATION Mr. Pierman presented proof of publication that notice of the Regular Board Meeting had been published in the Palm Beach Daily Business Review on September 29, 2015, as part of the District s Fiscal Year 2015/2016 Regular Meeting Schedule, as legally required. C. ESTABLISH A QUORUM Mr. Pierman determined that the attendance of Chairman Ron Schutta, Vice Chairman Russell Jones and Supervisors Karen Noga, Dwight Wilson and Joseph O Neill constituted a quorum and it was in order to proceed with the meeting. Also in attendance was District Manager Jason Pierman of Special District Services, Inc. Also present were John and Ann Curry, District residents. D. ADDITIONS OR DELETIONS TO AGENDA Ms. Curry requested that a discussion regarding the front landscaping be added under New Business. E. COMMENTS FROM THE PUBLIC FOR ITEMS NOT ON THE AGENDA There were no comments from the public for items not on the agenda. F. APPROVAL OF MINUTES 1. January 12, 2016, Regular Board Meeting Mr. Pierman presented the minutes of January 12, 2016, Regular Board Meeting for approval. Without comment, a motion was made by Mr. Jones, seconded by Mr. Schutta approving the minutes of the January 12, 2016, Regular Board Meeting, as presented, and upon being put to a vote, the motion carried 5 to 0. G. OLD BUSINESS 1. Update Regarding Carl s Plaza Redevelopment Project Page 2
CAPTAIN S KEY DEPENDENT DISTRICT REGULAR BOARD MEETING FEBRUARY 9, 2016 Mr. O Neill stated that he spoken to the County engineer about the southbound turn lane, and that the engineer stated that the project was still on an April timeline. 2. Discussion Regarding Establishing a Comprehensive Sidewalk Plan Mr. Pierman presented the draft letter to affected residents, as well as the second proposal for sidewalk work. In explaining the progress thus far to Mr. and Mrs. Curry, the Board expressed their desire to connect as much of the sidewalk as possible. The District Engineer s estimate of $30,000+ to complete the entire project, inclusive of the storm drains, prompted the Board to seek a more immediate and economical solution to residents sidewalk concerns. Because the District does not have a sidewalk rule in place, the Board decided to work with the POA, which does have the rule in place through its covenants. The District will arrange for the work, but the POA will enforce any further violations of the POA policy. Residents do not have to take part in the District s proposal for sidewalk repair they may have the work done on their own, provided it complies with POA covenants. During the discussion, Mr. O Neill presented the District s capital plan, explaining that there were not funds allocated for sidewalks, and that it was a homeowner responsibility. The Mosses home was discussed, noting that their swale is landscaped. The Board consensus was to allow their sidewalk to be offset, so as to disturb their landscaping as little as possible. Mr. Pierman noted that he would contact the Mosses prior to the letter being sent to discuss the Board s decision. Mr. Pierman also noted that he was awaiting a third proposal for the sidewalk work, and would like to have the three proposals before sending the letters. A motion was made by Mr. Jones, seconded by Ms. Noga, and unanimously passed to send the letters after the third proposal had been received, no later than February 17 th, 2016. 3. Update Regarding Water Usage Mr. Pierman explained that he had contacted Seacoast about increasing the District s base usage amount, but that it was not possible. He also noted that the water usage had decreased following the seasonal watering adjustment and pipe repair. A motion was made by Mr. O Neill, seconded by Mr. Schutta, and unanimously passed to reduce the watering to twice per week for most of the landscaping and to three times per week for the inside flowers, with each zone running for less than 15 minutes. H. NEW BUSINESS 1. Front Landscaping Page 3
CAPTAIN S KEY DEPENDENT DISTRICT REGULAR BOARD MEETING FEBRUARY 9, 2016 Mrs. Curry stated that the center tree looks like it is struggling and the north palm appears to be dead. Mr. Pierman explained the Board s prior decision to wait another growing year to see how the tree progressed, noting that the tree is still alive, just not growing at a fast rate. The Board discussed their reluctance to replace the tree right away, due to the uncertainty of the soil quality. They do not want to waste money installing a tree that might die in the same location. A motion was made by Mr. O Neill, seconded by Mr. Jones, and unanimously passed to conduct soil tests throughout the front entrance landscaping for a price not to exceed $2,500. I. ADMINISTRATIVE MATTERS 1. Financial Report Mr. Pierman presented the Financial Report for the District. There were no questions from the Board. 2. Consider Invoices Mr. Pierman presented the invoices for payment. The Board had no questions or comments. J. BOARD MEMBER COMMENTS Mr. Jones noted that there were several landscaping lights that needed to be replaced, and that he had spare bulbs. He also stated that the lights above the sign were falling out. Mr. Pierman stated that he would have Gilbert Electric do the work. Following a discussion on gate codes, a motion was made by Mr. Jones, seconded by Mr. O Neill, and unanimously passed to reset all non-emergency gate codes currently in the system. Mr. Pierman noted that there were only a few codes in the system, but they would be changed immediately. Mr. Pierman also explained the difficulty in making changes to and downloading from the system, due to the dial-up technology in use. Mr. Schutta asked Mr. Pierman to obtain a quote to replace the call box with an internet-based system. K. ADJOURNMENT There being no further business to come before the Board, a motion was made by Mr. Jones, seconded by Mr. Wilson and unanimously passed to adjourn the Regular Board Meeting at 7:45 p.m. Page 4
CAPTAIN S KEY DEPENDENT DISTRICT REGULAR BOARD MEETING FEBRUARY 9, 2016 Secretary/Assistant Secretary Chair/Vice-Chair Page 5
Agreement with Palm Beach County and the Local Government Re: Palm Beach County Information Systems Services Interlocal Agreement for Assignment of Property Data and Development of Annual Assessments for Palm Beach County Non-Ad Valorem Districts THIS Agreement made and entered into this day of, 20, by and between ( Local Government ) and Palm Beach County Board of County Commissioners ( County ), a political subdivision of the State of Florida. WITNESSETH THAT: WHEREAS, the parties desire to enter into this Agreement covering the provision of Information Technology services by the County for the Local Government in order to certify its non-ad valorem assessment roll to the Property Appraiser for the Notice of Proposed Property Taxes and to the Tax Collector for the Actual Property Tax Notices; NOW, THEREFORE, in consideration of the mutual promises and agreements contained herein the County and the Local Government agree as follows: 1. The above representations are true and correct. 2. The Local Government agrees that County, through its Information Systems Services Department ( ISS ) will take compatible electronic medium from the Property Appraiser on June 1 st of each year pursuant to the provisions of Section 197.3632 (3) (b), Florida Statues. 3. The term of this Agreement, unless terminated as provided herein, is for a period of one (1) year. This Agreement shall automatically renew annually unless either party gives written notice as provided in 9 below. The effective date of the Agreement is the date of approval by County and filing with the Clerk of the Circuit Court for Palm Beach County. 4. In addition Local Government agrees that County will take said compatible electronic medium from the Property Appraiser, prior to September 15 of each year s Page 1 of 6 Page 6
Agreement with Palm Beach County and the Local Government Re: Palm Beach County Information Systems Services certification date, which will include the same information as the June 1 st electronic medium plus the changes made thereto since June 1 st. 5. Local Government further agrees to provide County, with all the information and assistance reasonably necessary to complete the data processing required to certify Local Government s non-ad valorem assessment roll to the Tax Collector and provide the non-ad valorem assessments to the Property Appraiser for the Notice of Proposed Property Taxes on compatible electronic medium. 6. Local Government agrees to provide final approval to County no later than July 28 th for the Notice of Proposed Property Taxes and September 12 th for the Actual Property Tax Notices. Should the above date fall upon a holiday, Saturday or Sunday, Local Government will agree to provide final approval by the last business day prior to the holiday, Saturday or Sunday. If the approval is not received by 5:00 p.m. on the appropriate date, Local Government agrees it will take the necessary actions, at its sole expense, to notify its non-ad valorem parcel owners of the Notice of Proposed Property Taxes and/or Actual Property Tax Notices for that year. 7. The Local Government further agrees to reimburse County for all costs incurred in producing the non-ad valorem assessment roll for Local Government described in the attached Exhibit 1. Payment shall be made to County within 45 days, following receipt of its invoices. 8. The parties recognize that County will be processing several non-ad valorem assessment rolls for various local governments at the same time and Local Government agrees to provide timely information and assistance as may be required by County during the certification process; including, if necessary, personnel on location in County offices to verify the calculations being made by the computer. 9. This Agreement shall be automatically extended hereafter, from year-to-year, unless and until terminated by either of the parties. This Agreement may be terminated at any time by Local Government upon 60 day written notice to County or by County upon written 60 day written notice to Local Government; however, notice given by Page 2 of 6 Page 7
Agreement with Palm Beach County and the Local Government Re: Palm Beach County Information Systems Services either party after January 1 st and prior to October 1 st, shall be effective only following completion of the certification of that year s non-ad valorem tax roll. 10. This Agreement shall be governed by the laws of the State of Florida. Any legal action necessary to enforce the Agreement will be held in Palm Beach County. No remedy herein conferred upon any party is intended to be exclusive of any other remedy, and each and every such remedy shall be cumulative and shall be in addition to every other remedy given hereunder or now or hereafter existing at law or in equity, by statute or otherwise. No single or partial exercise by any party of any right, power, or remedy hereunder shall preclude any other or further exercise thereof. 11. No provision of this Agreement is intended to, or shall be construed to, create any third party beneficiary or to provide any rights to any person or entity not a party to this Agreement, including but not limited to any citizen or employees of County and/or Local Government. 12. Notice Any notice, request, instruction, demand, consent, or other communication required or permitted to be given under this Agreement shall be in writing and shall be delivered by certified mail, postage prepaid, and certified return receipt requested to the following addresses or such other addresses as the parties may provide to each other in writing: If sent to the County: Steve Bordelon, Information Systems Services Director 301 N. Olive Avenue, 8 th floor West Palm Beach, FL 33401 (Telephone: 561-355-2394) With copy to: County Attorney s Office Palm Beach County Board of County Commissioners 301 N. Olive Avenue, Suite 601 Page 3 of 6 Page 8
Agreement with Palm Beach County and the Local Government Re: Palm Beach County Information Systems Services West Palm Beach, FL 33401 (Telephone: 561-355-2225) If sent to the Local Government shall be sent to: 13. County and Local Government agree each will do any and everything reasonably necessary to accurately produce Local Government s non-ad valorem assessment roll. Local Government recognizes that problems may arise in spite of efforts by County, and County shall not be held liable as a result of its processing of Local Government s non-ad valorem assessment roll. 14. Palm Beach County has established the Office of the Inspector General in Palm Beach County Code, Section 2-421 - 2-440, as may be amended. The Inspector General s authority includes but is not limited to the power to review past, present and proposed County contracts, transactions and records, to require the production of records, and to audit, investigate, monitor, and inspect the activities of Local Government, its officers, agents, employees, and lobbyists in compliance with contract requirements and detect corruption and fraud in connection with the performance of this agreement. 15. Failure to cooperate with the Inspector General or interfering with or impeding any investigation in connection with the performance of this agreement shall be in violation of Palm Beach County Code, Section Page 4 of 6 Page 9
Agreement with Palm Beach County and the Local Government Re: Palm Beach County Information Systems Services 2-421 - 2-440, and punished pursuant to Section 125.69, Florida Statutes, in the same manner as a second degree misdemeanor. 16. The County s performance and obligation to pay under this Agreement for subsequent fiscal years are contingent upon annual appropriations for its purpose by the Board of County Commissioners. Page 5 of 6 Page 10
Agreement with Palm Beach County and the Local Government Re: Palm Beach County Information Systems Services IN WITNESS WHEREOF, the Board of County Commissioners of Palm Beach County, Florida has made and executed this Agreement on behalf of County and Local Government has hereunto set its hand the day and year above written. PALM BEACH COUNTY BOARD OF COUNTY COMMISSIONERS: By: Steve Bordelon, PBC ISS Local Government: Name Signature Typed Name Title APPROVED AS TO FORM AND LEGAL SUFFICIENCY By County Attorney WITNESS: Signature Typed Name APPROVED AS TO TERMS AND CONDITIONS By Steve Bordelon, Director, Information Systems Services Page 6 of 6 Page 11
PALM BEACH COUNTY INFORMATION SYSTEMS SERVICES Non-Ad Valorem Assessment Support Services EXHIBIT 1 The purpose of this Exhibit is to identify the roles and responsibilities of the Palm Beach County ( County ) and ( Local Government ) in carrying out the terms of the Agreement regarding Non-Ad Valorem (NAV) Assessment Support Services. This Exhibit delineates the services to be provided by County through the Information Systems Services Department ( ISS ), and describes the associated costs and payment requirements. Section A: Annual Planning and Exhibit Review There will be an annual review of this Exhibit to ensure all parties are satisfied with services rendered to date and to determine whether any amendments are required. Section B: Description of Services Baseline services from the County for Non-Ad Valorem Assessment Support Services will include: 1. Loading of the Local Government s data (Property Control Numbers) provided by the Property Appraiser s office for the generation of the Notice of Proposed Property Taxes in August. 2. Provide one (1) set of reports and/or data files based on the data received from the Property Appraiser s Office in May utilizing the existing calculation rates on file from the prior year s Actual Property Taxes. 3. Provide additional set of reports and/or data files using the new and or approved calculation rates provided by the Local Government for the Notice of Proposed Property Taxes. 4. Loading of the Local Government s data (Property Control Numbers) provided by the Property Appraiser s Office for the generation of the Tax Collector s Actual Property Taxes in October. 5. Provide one (1) set of reports and/or data files based on the data received from the Property Appraiser office in August utilizing the existing calculation rates used on the Notice of Proposed Property Taxes. Page 1 of 2 Page 12
6. Provide additional set of reports and/or data files using the new and/or approved calculation rates provided by the Local Government for the Tax Collector s Actual Property Taxes. 7. Each additional set of reports not listed above will be provided at the rate of $125.00 per hour. Section C: Fees for Non-Ad Valorem Assessment Services Tiers Assessment Ranges Fee 1 <$50,000 $150 2 >$50,000 to <$150,000 $210 3 >$150,000 to <$300,000 $420 4 >$300,000 to <$550,000 $770 5 >$550,000 to <$800,000 $1,120 6 >$800,000 to <$1,100,000 $1,540 7 > $1,100,000 to <$1,450,000 $2,030 8 > $1,450,000 to <$1,850,000 $2,630 9 > $1,850,000 to <$2,300,000 $3,220 10 > $2,300,000 $3,850 Section D: Billing and Payment The County shall submit annual invoices to the Local Government which shall include a reference to this Agreement and identify the amount due and payable to the County. Payment will be made in accordance with the Local Government Prompt Payment Act, as amended, which also establishes a process and remedies for non-compliance. Section E: Annual Review of Fees The County reserves the right to review the fees included in this Exhibit on an annual basis and make appropriate rate adjustments. Should an adjustment be warranted, sixty (60) days notice will be provided. Any such rate adjustments shall be reduced to writing via an Amendment to be executed by all parties. Page 2 of 2 Page 13
1837 PC PROGRAMMABLE TELEPHONE ENTRY SYSTEM BEST SUITED FOR APPLICATIONS REQUIRING COMPLETE ACCESS CONTROL FOR UP TO 16 ENTRY POINTS, INCLUDING ELEVATOR CONTROL flush mount shown with trim ring sold separately wall mount large scroll big characters stainless steel pc programmable ACCESS CONTROL SOLUTIONS Page 14
1837 PC PROGRAMMABLE ENTRY SYSTEM 1837 Surface (285mm W x 330mm H x 120.6mm D) 1837 Flush (305mm W x 336.5mm H x 82.5mm D) 1837 Wall (336.5mm W x 381mm H x 88.9mm D) 1837 Surface Mount Flush Mount Wall Mount PHONE # ENTRY DEVICE RELAYS DIRECTORY ELEVATOR PROGRAMMING OPTIONS TRANSACTION MEMORY CODES CODES CONTROL OPTIONS BUFFER 3 Built-in Eight Line Computer or 8000 3000 1000 (4-digit) 8000 * LCD Display Yes System Keypad Events 3 Built-in Eight Line Computer or Gold Plated 8000 3000 1000 (4-digit) 8000 * LCD Display Yes System Keypad Faceplate Events 3 Built-in Eight Line Computer or 8000 3000 1000 (4-digit) 8000 * LCD Display Yes System Keypad Events Technical Features Mechanical Connection Methods (for data transfer) Electrical Eight line 20 character super-twist LCD display 1/2 inch characters 16 VAC (2 power transformers included) Full Duplex voice communication Stores up to 3000 phone numbers, 255 area codes Max 8000 Weigand device (card codes), 10 facility codes Transaction buffer stores last 8000 events Control 3 entry points, expandable to 16 with tracker expansion boards Programmable directory codes (1 to 4 digits) 10 & 11 digit dialing capability 31 security (permission) levels, 29 programmable with 4 time zones each, 32 holiday schedules Four-digit entry codes Built-in clock / calendar Hold open time zones (8) Entry code time zones True Anti-Pass Back Miscellaneous (-12 C to 62 C) (9-11 kg) Access Control Solutions since 1948 MEMBER: Page 15
Internet-Modem Server TM Fee Schedule 10.2013.D DoorKing Internet-Modem Server Program Subscription Plan changes effective 10/01/2013 1. DoorKing IM Server program page 1 2. How the Subscription Plan works page 2 3. Annual Subscription Plan page 3 4. Monthly Subscription Plan page 4 5. Using the IM Server page 5 The DoorKing IM Server is a subscription based service that simplifies the way you send or receive data to your DoorKing Entry Systems. This is a subscription to use the DK Server Website when programming your entry systems. For more details, please visit: www.doorking.com/imserver. This site offers a wealth of reference information related to programming your DoorKing entry systems, with training videos and document downloads, including: Changes to the Internet-Modem Server How to Register and Activate your systems How the subscription plan pricing works 7 Methods of Connectivity. This shows alternatives for programming your DoorKing entry systems without using the fee based IM Server. To Subscribe to the IM Server go to: http://dksdb.dksoftware.com/userlogin.aspx DOORKING SYSTEMS 120 Glasgow Avenue Inglewood, CA 90301 Tel. 800-826-7493 310-645-0023 Fax 310-641-1586 e-mail: tech_support @ doorking.com www.doorking.com Page 16
DoorKing Internet-Modem Server TM 2. How the Subscription Plan works. NOTICE: If you are programming your systems using Modem to Modem, RS-232 or Network connections, there is no requirement to register. There are no fees associated with these connection formats. The DoorKing Internet Modem (IM) Server is a subscription to the DoorKing Server website, which simplifies the process of programming your DoorKing Entry Systems. This allows the programming PC to use an Internet Connection for sending data to DoorKing entry systems using the DK Server Modems. This subscription is required for each Entry System that will be transferring data through the IM Server. Billing is available on either an Annual or Monthly plan. Payments are made automatically using a Credit Card or E-Check payment. The Annual billing program also provides a Manual Payment Option allowing payment using a Paper Check (5% Discount for automated credit card payments). Subscription Fees per entry system are based on the number of residents in the system data base. This flat fee allows unlimited Connections to the system (price per system): Price effective 10/1/13 Monthly fee Annual Fee Up to 100 Residents $3.95 / month $37.40 / Yr 101 to 250 Residents $5.95 / month $62.40 / Yr 251 to 500 Residents $7.95 / month $87.40 / Yr 501 + Residents $10.95 / month $125.40 / Yr The monthly subscription is usually less than 2 cents per resident per month. You can estimate the number of names in your database to help you get an idea on what the charges will be. However, the fees will be based upon the actual number of name when you transfer data. Fees are not based upon how many times you transfer data in a month. You can send data as many times as you require. Fees are not based upon how many different people connect to the Entry System. Once a system is activated by one User ID other staff members or service personnel can Send or Receive data without activating the systems. access control solutions... 2 IM SERVER FEE SCHEDULE 10.13.D Page 17
DoorKing Internet-Modem Server TM 3. Annual billing Plan (price per system, 5% discount for automated payments): Up to 100 Residents $37.40 / Yr 101 to 250 Residents 251 to 500 Residents 501 + Residents $62.40 / Yr $87.40 / Yr $125.40 / Yr Billing is prepaid for year. There are no prorated charges or credits if resident count changes during the year. Additional systems added to your account will be prorated through the renewal date Processing Payments: Payments are not due until the beginning of your Subscription Period. An Email will be issued at your Effective Date, which will contain payment instructions and a copy of your invoice. Credit Card or E-check: Payment will be charged to your account. Manual Paper check : Payment should be mailed, along with copy of invoice, to DoorKing within 30 days of effective date. Renewal date will be 12 months from the original effective date of the first entry system. 4. Monthly billing Plan (price per system): Up to 100 Residents $3.95 / month 101 to 250 Residents 251 to 500 Residents 501 + Residents $5.95 / month $7.95 / month $10.95 / month Billing is based upon resident count transferred each month. Billing may vary throughout year if you have changes in the number of residents at your facility. Multiple systems added to your account will be prorated to generate common billing monthly date. Payment will be charged to your account at the beginning of the billing period. Processing Payments: Payments are not due until the beginning of your Subscription Period. An Email will be issued at your Effective Date, which will contain payment instructions and a copy of your active statement. Credit Card or E-check: Payment will be automatically charged at the beginning of each month, based upon resident count from previous month. If there is no activity in the month, then fees are based upon month of most recent activity. access control solutions... 3 IM SERVER FEE SCHEDULE 10.13.D Page 18
DoorKing Internet-Modem Server TM 5. Using the IM Server: Each Phone Entry System that will be programmed through the IM Server needs to be activated. Even if they share a phone line or are sharing data. Activation is by Phone Number + Master Code identity. Only 1 User can activate a specific Phone Number / Master Code. Once a system has been activated, then other User ID s can connect with the system without listing the phone number or paying subscription fees. Visit www.doorking.com/imserver for more information, training videos, FAQ s and more. Should you have any questions on this, please feel free to contact DoorKing Technical Support. access control solutions... 4 IM SERVER FEE SCHEDULE 10.13.D Page 19
Captain's Key Dependent District Financial Report For February 2016 Page 20
Captain's Key Dependent District Budget vs. Actual October 2015 through February 2016 Oct '15 - Feb 16 Budget $ Over Budget % of Budget Income 363.100 O & M Assessments 73,473.79 97,961.00-24,487.21 75.0% 363.830 Assessment Fees -705.22-1,959.00 1,253.78 36.0% 363.831 Assessment Discounts -2,951.71-3,918.00 966.29 75.34% 369.400 Other Income 505.00 0.00 505.00 100.0% 369.401 Interest Income 62.74 180.00-117.26 34.86% Total Income 70,384.60 92,264.00-21,879.40 76.29% Expense 511.310 Engineering 0.00 1,000.00-1,000.00 0.0% 511.311 Management Fees 6,550.00 15,720.00-9,170.00 41.67% 511.312 Secretarial Fees 1,750.00 4,200.00-2,450.00 41.67% 511.315 Legal Fees 0.00 2,000.00-2,000.00 0.0% 511.318 Assessment/Tax Roll 0.00 2,500.00-2,500.00 0.0% 511.320 Audit Fees 0.00 3,400.00-3,400.00 0.0% 511.410 Telephone/Cable 952.02 2,400.00-1,447.98 39.67% 511.431 Power 214.25 1,000.00-785.75 21.43% 511.432 Irrigation Maintenance 345.00 1,500.00-1,155.00 23.0% 511.433 Landscaping Maintenance 6,057.00 13,000.00-6,943.00 46.59% 511.435 Gate Maintenance 2,287.51 6,000.00-3,712.49 38.13% 511.437 Water Service 1,824.03 6,500.00-4,675.97 28.06% 511.439 Gate Access Cards 214.63 0.00 214.63 100.0% 511.440 Security Camera 0.00 1,500.00-1,500.00 0.0% 511.450 Insurance 4,875.00 6,000.00-1,125.00 81.25% 511.480 Legal Advertisements 0.00 500.00-500.00 0.0% 511.512 Miscellaneous 93.40 750.00-656.60 12.45% 511.513 Postage and Delivery 34.52 150.00-115.48 23.01% 511.514 Office Supplies 183.20 600.00-416.80 30.53% 511.540 Dues, License & Subscriptions 175.00 175.00 0.00 100.0% 511.750 Website Management 416.65 1,000.00-583.35 41.67% 513.001 Reserves 0.00 19,869.00-19,869.00 0.0% 515.000 HOA Loan Repayment 2,500.00 2,500.00 0.00 100.0% Total Expense 28,472.21 92,264.00-63,791.79 30.86% Net Income 41,912.39 0.00 41,912.39 100.0% Page 21
CAPTAIN'S KEY DEPENDENT DISTRICT MONTHLY FINANCIAL REPORT FEBRUARY 2016 Year Annual To Date Budget Actual Actual REVENUES 10/1/15-9/30/16 Feb-16 10/1/15-2/29/16 O & M ASSESSMENTS 97,961 0 73,474 OTHER REVENUES 0 35 505 INTEREST INCOME 180 0 63 REVENUES $ 98,141 $ 35 $ 74,042 EXPENDITURES ENGINEERING 1,000 0 0 MANAGEMENT 15,720 1,310 6,550 SECRETARIAL 4,200 350 1,750 LEGAL 2,000 0 0 ASSESSMENT ROLL 2,500 0 0 AUDIT FEES 3,400 0 0 TELEPHONE/CABLE 2,400 193 952 POWER 1,000 39 214 IRRIGATION MAINTENANCE 1,500-29 345 LANDSCAPE MAINTENANCE 13,000-140 6,057 GATE MAINTENANCE 6,000 0 2,288 WATER SERVICE 6,500 352 1,824 SECURITY CAMERA 1,500 0 0 GATE ACCESS CARDS 0 0 215 INSURANCE 6,000 0 4,875 LEGAL ADVERTISING 500 0 0 MISCELLANEOUS 750 50 94 POSTAGE 150 4 35 OFFICE SUPPLIES 600 32 183 DUES & SUBSCRIPTIONS 175 0 175 HOA LOAN REPAYMENT 2,500 0 2,500 WEBSITE MANAGEMENT 1,000 83 416 RESERVES 19,869 0 0 TOTAL EXPENDITURES $ 92,264 $ 2,244 $ 28,473 EXCESS OR (SHORTFALL) $ 5,877 $ (2,209) $ 45,569 COUNTY APPRAISER & TAX COLLECTOR FEE (1,959) 0 (705) DISCOUNTS FOR EARLY PAYMENTS (3,918) 0 (2,952) NET EXCESS/ (SHORTFALL) $ - $ (2,209) $ 41,912 Bank Balance As Of 1/31/16 $ 152,360.03 Funds Received: 2/1/16-2/29/16 $ 1,223.50 Disbursements: 2/1/16-2/29/16 $ 4,439.34 Bank Balance As Of 2/29/16 $ 149,144.19 Accounts Payable As Of 2/29/16 $ 2,250.92 Accounts Receivable As Of 2/29/16 $ 90.00 Reserve Funds As Of 2/29/16 $ 66,489.00 Available Funds As Of 2/29/16 $ 80,494.27 Page 22
Captain's Key Dependent District Balance Sheet As of February 29, 2016 Operating Fund General Fixed Assets Fund Long Term Debt Fund TOTAL ASSETS Current Assets Checking/Savings Centerstate Bank 149,144.19 0.00 0.00 149,144.19 Total Checking/Savings 149,144.19 0.00 0.00 149,144.19 Total Current Assets 149,144.19 0.00 0.00 149,144.19 Other Assets Accounts Receivable 90.00 0.00 0.00 90.00 Roadways 0.00 67,400.00 0.00 67,400.00 Gate System 0.00 164,326.00 0.00 164,326.00 Depreciation - Roadways 0.00-21,346.00 0.00-21,346.00 Depreciation - Gate System 0.00-97,134.00 0.00-97,134.00 Amount To Be Provided 0.00 0.00 16,889.05 16,889.05 Total Other Assets 90.00 113,246.00 16,889.05 130,225.05 TOTAL ASSETS 149,234.19 113,246.00 16,889.05 279,369.24 LIABILITIES & EQUITY Liabilities Current Liabilities Accounts Payable Accounts Payable 2,250.92 0.00 0.00 2,250.92 Total Accounts Payable 2,250.92 0.00 0.00 2,250.92 Total Current Liabilities 2,250.92 0.00 0.00 2,250.92 Long Term Liabilities Due To Captain's Key HOA 0.00 0.00 16,889.05 16,889.05 Total Long Term Liabilities 0.00 0.00 16,889.05 16,889.05 Total Liabilities 2,250.92 0.00 16,889.05 19,139.97 Equity Retained Earnings 38,581.88-118,480.00 0.00-79,898.12 Net Income 41,912.39 0.00 0.00 41,912.39 Reserve Funds 66,489.00 0.00 0.00 66,489.00 Current Year Depreciation 0.00 0.00 0.00 0.00 Investment In Gen Fixed Assests 0.00 231,726.00 0.00 231,726.00 Total Equity 146,983.27 113,246.00 0.00 260,229.27 TOTAL LIABILITIES & EQUITY 149,234.19 113,246.00 16,889.05 279,369.24 Page 23
12:47 PM 02/29/16 Accrual Basis Captain's Key Dependent District Check Register As of March 1, 2016 Type Date Num Name Memo Credit 101.125 FSB # 6006 Bill Pmt -Check 02/10/2016 2612 Comcast account# 01624169142013 high speed internet 2/8/ 105.75 Bill Pmt -Check 02/10/2016 2613 Jupiter Lawn Care inv# 42141 monthly lawn service February 2016 950.00 Bill Pmt -Check 02/19/2016 2614 AT&T Acct# 56177661650010458 2/4/16-3/3/16 87.55 Bill Pmt -Check 02/19/2016 2615 FPL acct# 46887-48534 (1/14/16-2/12/16) 38.59 Bill Pmt -Check 03/01/2016 2616 Greentone Irrigation inv# 216 monthly irrigation service-february 2016 69.00 Bill Pmt -Check 03/01/2016 2617 Seacoast Utility Authority Acct# 2941 Cust# 119771 water charge (1/16/16-2/1 352.23 Bill Pmt -Check 03/01/2016 2618 Special District Services, Inc. inv# 2016-087 Management February 2016 1,829.69 Total 101.125 FSB # 6006 3,432.81 TOTAL 3,432.81 Page Page 241 of 1
Page 25
Page 26
Page 27
Page 28
Page 29
Page 30
Page 31