fleming island plantation community development …€¦ · 23/07/2019 · lifeguard services...
TRANSCRIPT
Agenda Page 1
FLEMING ISLAND PLANTATION
COMMUNITY DEVELOPMENT DISTRICT
JULY 23, 2019
AGENDA PACKAGE
Agenda Page 2
Fleming Island Plantation Community Development District
Inframark, Infrastructure Management Services
210 North University Drive, Suite 702 • Coral Springs, Florida 33071 Telephone: 954-603-0033 • Fax: 954-345-1292
July 16, 2019
Board of Supervisors
Fleming Island Plantation
Community Development District
Dear Board Members:
The regular meeting of the Board of Supervisors of the Fleming Island Plantation Community
Development District will be held on Tuesday, July 23, 2019 at 6:00 p.m. at the Splash Park,
1510 Calming Water Drive, Fleming Island, Florida. Following is the advance agenda for the
meeting:
1. Roll Call
2. Audience Comments (Limited to 3 Minutes Per Speaker)
3. Approval of the Minutes of the June 25, 2019 Meeting
4. Attorney’s Report 5. Engineer’s Report
6. Landscaping Update – Yellowstone Landscaping
7. Pond Maintenance Update – Aquatic Systems
8. Lifeguard Services Report – Vesta
9. Project Manager’s Report A. Maintenance Update – Action Items
B. Recreation Update
10. Manager’s Report – Review and Discussion of Fiscal Year 2020 Budget
11. Acceptance of June Financials and Approval of June Check Register and Invoices
12. Supervisors’ Requests 13. Adjournment
Enclosed for your consideration are the minutes of the June 25, 2019 meeting, the Engineer’s
Report, landscaping report, pond maintenance report, lifeguard report, the Project Manager’s Report, the proposed Fiscal Year 2020 Budget and the financial statements.
We look forward to seeing you at the meeting and if you have any questions in the meantime,
please contact me at (904) 940-6044, extension 40592.
Sincerely,
Janice Eggleton Davis
Janice Eggleton Davis/sd
District Manager
cc: Jenny Urcan, PE
Jason Walters, Esq.
Marcia Weeks
Agenda Page 3
Third Order of Business
Agenda Page 4
MINUTES OF MEETING
FLEMING ISLAND PLANTATION
COMMUNITY DEVELOPMENT DISTRICT
The regular meeting of the Board of Supervisors of the Fleming Island Plantation
Community Development District was held Tuesday, June 25, 2019 at 6:00 p.m. at the Splash
Park, located at 1510 Calming Water Drive, Fleming Island, Florida.
Present and constituting a quorum were:
Rick Nelson Chairman
Michelle Szafranski Vice Chairperson
Betty Murphy Assistant Secretary
Kristy Hamilton Assistant Secretary
Dr. Chanda Nicole Holsey Assistant Secretary
Also present were:
Janice Eggleton Davis District Manager
Jason Walters, Esq. District Counsel
Jenny Urcan, P.E. District Engineer
Francis Dobleo Prosser, Inc.
Marcia Weeks Project Manager
James Jeffers Maintenance Lead
Brad Poor Yellowstone Landscape
Cheyne Solesbee Yellowstone Landscape
Dan Fagen Vesta
Elizabeth Johnson Vesta
Sean Smith Vesta
Members of the Public
The following is a summary of the discussions and actions taken at the June 25, 2019
Fleming Island Plantation Community Development District’s Board of Supervisors Meeting.
FIRST ORDER OF BUSINESS Roll Call
Mr. Nelson called the meeting to order. Supervisors identified themselves for the record
and a quorum was established.
SECOND ORDER OF BUSINESS Audience Comments (Limited to 3
Minutes Per Speaker)
Mr. Jack Francis commented on his appreciation for the lifeguards after the recent
incident.
Unapproved Minutes
Agenda Page 5June 25, 2019 Fleming Island Plantation CDD
Mr. George Lark expressed his concerns with tennis membership for non-residents.
Mr. Rodney Ashford expressed his concerns with the landscape services.
THIRD ORDER OF BUSINESS Approval of the Minutes of the May 28,
2019 Meeting
Mr. Nelson stated each Board member received a copy of the Minutes of the May 28, 2019
Meeting and requested any additions, corrections or deletions.
There being none,
On MOTION by Dr. Holsey, seconded by Ms. Szafranski, with all
in favor, the Minutes of the May 28, 2019 Meeting were approved
as presented.
FOURTH ORDER OF BUSINESS Attorney’s Report Mr. Walters reported the following:
His staff is working on parcel clean-ups. This should be complete by the end of the
summer.
He commented on the litigation. The plaintiff’s attorney withdrew from
representation. The situation is on hold for the time being. Discussion ensued on
insurance and the attorney fees.
FIFTH ORDER OF BUSINESS Engineer’s Report A copy of the Engineer’s report was provided in the agenda package. The following was
discussed:
Mr. Francis Dobleo will be Ms. Urcan’s replacement while she is on leave.
The retaining wall around the pond at River Hills was discussed. It appears to be
sufficiently repaired. It should be monitored.
The geotechnical report for the Amenity Center pool deck should be available by
next week.
The Pond 47 erosion issue will be repaired and completed by Tree Amigos Outdoor
Services.
Ms. Urcan is awaiting proposals for repair of the Fairway Village pond.
The bid package for the landscape maintenance RFP should be ready by the end of
the month. The RFP ad will be in the newspaper this Thursday. Bids are due
2 Unapproved Minutes
Agenda Page 6June 25, 2019 Fleming Island Plantation CDD
August 2, 2019. Prosser will do the bid opening and calculations. The bid packages
will be available to the Board on August 5, 2019. The Board will hold a workshop
on September 10, 2019 at 6:00 p.m. at the Amenity Center to discuss the bids, and
the evaluation will take place at the September CDD Meeting.
The retaining walls were discussed. Ms. Urcan does not have any record of
retaining wall drawings.
SIXTH ORDER OF BUSINESS Landscape Update – Yellowstone
Landscaping
A copy of the landscaping report was included in the agenda package.
The irrigation break was repaired.
Pine Tree removals are complete.
The flowers were changed out for Father’s Day.
The Junipers on the median at Woodlands were replaced today.
The trees damaged by the vehicle which flipped over are still alive. They treated
the wound and they will be monitored.
The entrance planting is complete at Southern Links. Dr. Holsey commented the
area looks incomplete and could use some bushes. Mr. Poor commented that
plantings were left low so as not to block the decorative wall.
Ms. Hamilton commented she likes the new rotation, and she feels the mulch on
Fleming Plantation Boulevard needs more care.
The new plants need time to grow in order for them to look like the photos with the
proposals.
SEVENTH ORDER OF BUSINESS Pond Maintenance Update – Aquatic
Systems
A copy of the pond maintenance report was included in the agenda package. Ms. Weeks
discussed the following:
There are algae issues.
The Grass Carp are eating all of the bottom vegetation which forces it to rise to the
top. As a result, it appears there are small floating islands of debris which is of
concern to residents.
3 Unapproved Minutes
Agenda Page 7June 25, 2019 Fleming Island Plantation CDD
There are midge flies on Pond 7. Ms. Weeks again discussed the possibility of an
aeration system for this pond. Staff have spoken to three different references, all
of which confirmed the systems addressed their issues.
Ms. Szafranski is concerned this may set a precedent and other residents
will request this type of system.
Maintenance costs $400 per year.
There were two treatments this year, but the midge flies came back.
The Board requested staff from Aquatic Systems attend the next meeting to
discuss this.
EIGHTH ORDER OF BUSINESS Lifeguard Services Report
A copy of the pond maintenance report was included in the agenda package. Mr. Sean
Smith discussed the following:
He replaced Mr. Kyle Nelson as Aquatics Director.
Austin has transferred to a new location and is being replaced by Ms. Elizabeth
Johnson as Lifeguard Supervisor.
A “Save” represents any type of care deemed necessary.
Dr. Holsey would like the right people to get credit for what they do regarding the
recent incident. Recognition may take place when all facts are gathered.
Mr. Nelson questioned Vesta’s consideration of skill levels of each lifeguard when
scheduling and recommended there be a head lifeguard on duty at all times. Mr.
Smith confirmed a seasoned lifeguard is on duty at all times.
NINTH ORDER OF BUSINESS Project Manager’s Report Ms. Weeks reviewed the Project Manager’s report, a copy of which was included in the
agenda package.
A. Maintenance Update – Action Items
Discussion ensued on Kokomo’s request for additional cooling equipment
at the Splash Park concession.
Previously there was not enough electrical capacity to support additional
equipment.
Required tonnage for commercial air conditioners was addressed.
4 Unapproved Minutes
Agenda Page 8June 25, 2019 Fleming Island Plantation CDD
The pizza oven is one of the items causing a heat issue in the room.
Upon further discussion, the Board concurred not to approve installation of
a two ton air unit in the concession kitchen.
Ms. Weeks discussed issues concerning Swim at Own Risk.
People are swimming during storms because the gates do not lock.
It is difficult to monitor who is coming and going as people are allowing
minors in with them as well as other people who walk up.
Ms. Weeks proposed issuance of Swim at Own Risk cards, which have
certain rules that patrons will agree to in order to have access during these
hours.
The Closed sign may be posted at 9:30 p.m. when the gate is locked. There
are no staff members available to change the signs.
The hours may be posted on the ID cards.
The trash issue at the Splash Park pool is being resolved.
The Dean Reesey Scholarship was discussed.
There were no applicants this year.
Mr. Nelson suggested possibly amending the criteria.
It was agreed to amend the eligibility criteria for High school students with
a minimum of 40 volunteer community service hours for the District to be
considered.
A resident has requested canopy coverings in certain hot areas.
The Board requested that Ms. Weeks present pricing at the next meeting.
Signage for closing the Splash Park wading pool due to extremely hot water
temperature was discussed.
Some non-residents were found to be playing on tennis teams. We will clarify that
tennis team members must either be a resident with ID or have an FIP Tennis
Membership to play.
B. Recreation Update
A copy of the recreation update was provided in the agenda package.
5 Unapproved Minutes
Agenda Page 9June 25, 2019 Fleming Island Plantation CDD
TENTH ORDER OF BUSINESS Manager’s Report – Discussion of Next
Steps for Fiscal Year 2020 Budget
Based on the approved tentative budget for Fiscal Year 2020, there will be an
assessment increase requiring mailed notices to all owners within the District
notifying them of the Public Hearing on August 27, 2019.
Changes to the budget may be made at the July meeting and the Board should be
prepared for that discussion.
The reserve was discussed.
There are unassigned funds which can be assigned to the reserve.
The Board can hold a Capital Planning Session at the beginning of the next Fiscal
Year.
ELEVENTH ORDER OF BUSINESS Acceptance of May Financials and
Approval of May Check Register and
Invoices
The Board reviewed the May Financial Statements, check register and invoices.
On MOTION by Ms. Szafranski, seconded by Ms. Murphy, with all
in favor, the May Financials were accepted, and the May check
register and invoices were approved.
TWELFTH ORDER OF BUSINESS Supervisors’ Requests
The following was discussed:
Ms. Szafranski mentioned the blinds in the room and it was noted they are in the
report on the upcoming Projects List.
Ms. Hamilton discussed the Sewing Club. They meet at the Amenity Center and
would like to bring food to their meetings.
Discussion ensued on the past history with damages to furniture and floors.
The Sewing Club is asking for an exception, which will set a precedent.
There was Board consensus to continue the policy that no food should be
allowed.
Mr. Nelson is in favor of recognition for the lifeguards.
Mr. Nelson discussed the background regarding his decision on tennis membership
costs.
Mr. Nelson expressed his concerns about lifeguards not being allowed in the office.
6 Unapproved Minutes
Agenda Page 10
_______________________________ ________________________________
June 25, 2019 Fleming Island Plantation CDD
Realtors are currently not allowed to go past the gate to bring people in, unless they
are residents. There was Board consensus to permit access.
Mr. Nelson noted that the individuals on the speaker’s sign-in sheet should be called
as soon as possible after the meeting to follow up with them on the concerns they
raised.
Dr. Holsey asked that events be considered for tweens.
THIRTEENTH ORDER OF BUSINESS Adjournment
There being no further business,
On MOTION by Ms. Murphy, seconded by Ms. Szafranski, with all
in favor, the meeting was adjourned.
Janice Eggleton Davis Rick Nelson
Secretary Chairman
7 Unapproved Minutes
Agenda Page 11
Fifth Order of Business
PROSSER™ Agenda Page 12
PROJECT MEMORANDUM
TO: Fleming Island Plantation CDD Board Members
FROM: Jenny Urcan, PE
DATE: July 12, 2019
RE: July Engineer’s Report
Amenity Center Pool Deck: The geotechnical exploration has been completed. The results are expected by Wednesday July 17th. Results will be used to determine the required scope of work to replace the pool deck with pavers.
Fairway Village Pond: Prosser has received a proposal to repair the sink hole behind this retaining wall from Premier American Construction. We have also reached out to an aquatics company recommended by Janice Davis to obtain an additional proposal. They have expressed interest in providing a proposal and will be reaching out to us for additional information soon. We hope to have their proposal in hand at the next board meeting to decide on which contractor to move forward with. Premier American’s quote is attached for your review.
Landscape Maintenance Request for Proposals The bid packages have been prepared and distributed to the contractors and the mandatory site drive thru has been completed. Bids are due back August 2nd. It is intended to have a workshop to review the bids in early September, scheduled for September 10th. The Board will then be able to make a decision for rewarding the contracting at the September 24th board meeting.
River Hills Wall - Pond 34 (truck accident location): Prosser went to the site of the accident on June 25th. The homeowner provided us with details of the incident and subsequent rescue of the truck. The tow truck company removed the cap pieces of the wall to remove the truck to avoid damaging the wall and piercing the truck’s gas tank. She stated the caps came right off and there did not appear to be any mortar holding the caps in place. At the time of our inspection, the wall had been reassembled and did not appear to have been damaged. We do not believe an inspection by a structural engineer is necessary at this time. However, we did note that some of the soils behind the wall had to be refilled and compacted during the removal of the caps and we do recommend that these areas be monitored after large storm events to ensure they were properly compacted and stabilized.
~ ?~EMIE~ AME~ICAN
Construction, Inc
Agenda Page 13
Beck Ct. 505 Green Cove Springs, FL 32043
(904) 571-0905
CBC1261682
CUC1225348
Proposal
Submitted To: Prosser
Fleming Island Plantation CDD Wall
Project Location: Fairway Village
Next to 1227
Scope of Work: 1. Add a layer of filter fabric behind cap and block till you hit drainage rock and then
extend it over drainage rock a few feet (or as far as we can without impacting fence). Lay along length of wall where erosion is evident by cap shifting and/or holes and gaps between grass and wall approx. 75’. Replace sod as necessary (up to 1 pallet) …$6,785.00
2. Add a yard drain at low spot in this area and slightly grade/swale between fence and wall to direct these same areas to the drain. Extend 10” pipe from yard drain through wall to pond. Replace sod as necessary (up to 1 pallet) …$3,450.00
Agenda Page 14
Sixth Order of Business
,~ •. ~ YELLO"\tVSTONE
EAST CamtAI. FI.OltlOA
3235 No,1), Swo Stroot 8"MOfl, fl. 32110
386..37.6211
LANDSCAPE
NORTHEAST FI.OltlOA CENTRAi. FI.ORIOA
6926 S l't,lllpt P•J\woy Ort,,o SOI I Otc.oolo Pdk Uno Rd Jocbon.nlo, FL 32256 Oownpon, Fl 33896
90Ul9.1895 .a?.394.0529
SOUTHEAST FLORIOA
2665 SW Oomlna Rood Pon St. Ludo, Fl 3'953
712.3'oU300
MoJIJtlll Ad<Jrou
POBoxM'I Bun..tl, Fl. 32110
386,437.51•3 Fu
Agenda Page 15
Fleming Island Plantation CDD: Monthly Landscape Report – July 2019
Irrigation Maintenance: System Inspections will continue each week, and repairs & adjustments that are identified will be completed during this time. Larger irrigation repairs that are identified will be communicated with district management staff. There have been no major issues this month.
Fungus/Pest/Fertilizer Applications- The turf will be spot treated for any pest activity and the next full turf application will begin the week of 7/15/19. This application is granular and will give the turf vigorous growth following the application. The flowers and new plant material are being treated for any pest activity that comes up to keep the color consistent and the material healthy.
Maintenance – The maintenance team is continuing with the weekly mowing services and completing details. The rains we have had lately have increased the presence of bed weeds so the crew is treating and pulling them daily. More mulch has been applied to the center island of Plantation Blvd to increase the thinkness. Juniper was added to the Southern Links entry signs behind the flowers to fill in the open area. The azaleas were pruned but will only be tipped after July so that we do not disturb the blooming cycle for next year. Dead juniper was removed from Village Square and the debris from the car accident was cleaned up.
Annual Flowers – The annual flowers are being trimmed to create the tiered look that was intended with the install and will continue throughout this rotation. Seed pods from the coleus’ will be removed as the appear.
Brad Poor Account Manager
Agenda Page 16
Seventh Order of Business
( ~ Aquatic Systems ~ - LAKE & WETLAND SERVICES
Waterway Inspection Report Reason for Inspection:
Inspection Date:
Prepared for:
Prepare d by:
Aquatic Systems, Inc. -
Corporate Headquarters
2100 N.W. 33rd Street, Pompano Beach, FL 33069
1-800-432-4302
Agenda Page 17
Fleming Island Plantation
Routine Scheduled - Monthly
7/12/2019
Marcia Weeks Inframark
2300 Town Center Blvd Fleming Island, FL 32003
Katie Cabanillas, Sales Manager
Jacksonville Field Office
Waterway Inspection Report I I Management Summary
I Recommendations/ Action Items
Aquatic Systems, Inc. 1-800-432-4302
Agenda Page 18
Fleming Island Plantation 7/12/2019
Two visits have been completed so far this month at Fleming Island Plantation. Ponds were inspected and treated for algae, shorelinegrasses, and aquatic vegetation. Algae has been treated on ponds 2, 5-9, 24, 27, 34, 40, 54, & 55 so far this month. During the second halfof June, sites 2, 6, 19, 21-23, 25, 38-40, & 42 were treated for algae & sites 21 & 43 received lake dye.
Aquatic vegetation is treated using a combination of direct contact and systemic herbicides. Treated plants include Slender spikerush,Needlerush, Vallisneria (Eelgrass), Bacopa, Slender pondweed, Naiad, Hydrilla, and other noxious species. This month, sites 2 & 27 havebeen treated for aquatic vegetation. During the second half of June, sites 19, 21, & 23 were treated for aquatic vegetation.
Shoreline grasses have been sprayed at sites 2, 7-9, 27, 41, 50-52, 54, & 55 so far this month. Our main attention is given to invasivegrasses such as Torpedograss and Alligatorweed, which grow quickly and are therefore more difficult to control. Other controlledgrasses/brush include Primrose willow, Pennywort (a.k.a Dollarweed), and other nuisance vegetation. Grasses are sprayed if they enter thewater, however, the banks are not sprayed, in order to mitigate erosion, and are trimmed/cut at the Association's/Homeowners' discretion.During the second half of June, sites 19, 25, 35, 40, & 49 were treated for grasses.
Some additional notes: Dye is frequently added to pond 1, near the entrance to temporarily correct the brown discoloration. As seen above,it is also employed in other sites. Dye limits the attenuation of light through water, which limits the depth at which vegetation can grow &minimizes algae formation on the bottom of ponds, and can lower pond temperatures.
Outflow barriers were cleaned of trash and debris during site visits to ensure proper drainage from the ponds, however, trash is notregularly removed from the ponds by the technician unless time allows, or debris is present that cannot be reached by maintenance staff.Our first priority is to treat the ponds for vegetation and algae. Barriers have been cleaned on ponds 28, 36, 44, 46, 48, 52, 54, & 55 so farthis month and on ponds 33, 38-40, 43 the end of last month. These rebar barriers are present on the concrete weir boxes and/or spillwayson the ponds and act as containment barriers for Triploid (sterile) Grass Carp. These fish have been stocked in the lakes, followingapproval by FWC, and must be confined in the ponds. They feed on noxious aquatic vegetation and are the best biological control methodfor control of aquatics.
A third work order midgefly treatment was completed on pond 7 this month, with an additional treatment in two weeks. For best results,ponds should be treated every two weeks during the warm months when midge flies are breeding. Treatments are a combination oflarvicide and bacteria blend, which target midgefly larvae.
Additional visits are scheduled for the 16th, 19th, 23rd, 26th, 29th & 30th of this month.
In addition to our regular services, our team is capable of performing nutrient abatement treatments, water clarification, a wide range ofwater quality testing, and bathymetric mapping.
We have been asked to provide quotes for the monthly treatment of midgeflies in ponds 7 & 24, which would last through October. Vertexwater features additionally provided a quote for aeration on pond 7, which would provide both long-term algae control, as well as midgeflycontrol, since aeration helps break down the organic material on the bottom of pond which the midgefly larvae live in & feed upon.
A quote was provided for aeration for pond 40 in the past- this was for the control of chronic planktonic algae that pond periodicallyexperiences. This quote is in the process of being updated.
We will continue to monitor and treat the ponds at Fleming Island Plantation as a part of our monthly scheduled maintenance and asneeded.
Kindest regards,
Katie E. Cabanillas Sales Manager/Biologist
Waterway Inspection Report I
A uatic S stems, Inc. 1-800-432-4302
Agenda Page 19
Fleming Island Plantation 7/12/2019
Agenda Page 20
Eighth Order of Business
• ti.\ w vestfr") .
Vested in your community.
Agenda Page 21
Vesta Property Services / Aquatics Manager’s Report
Date of report: 7/12/2019 Submitted by: Sean Smith
Updates:
We had increased staff scheduled at the Splash Park for the Independence Day Celebration on June 28th and the July 4th
holiday date. Both Elizabeth and I were also on site during these occasions. This has been our staffing model on all major
holidays and weekends and will continue to be our approach going forward. Elizabeth has been on site throughout the
week and has provided direct leadership on weekends. Having a Supervisor on site is essential to the upkeep and
monitoring of the staff and Elizabeth has handled the role exceptionally since assuming the position last month.
Lifeguard Rescues To Date:
Location 2018 Total Season 2019 Saves To Date
Splash Park 14 10
Amenity Center 8 2
We have reached the midway point of the 2019 season and our rescue totals have remained steady. We continually
emphasize with staff that even after we transition out of peak season rescue and surveillance skills are still of the utmost
importance. Through in-service training and on-site support from myself and Elizabeth we will continue to maintain the
quality of our employees and the services they provide to the district.
In-Service Training:
Taking into account recent emergency events, we have taken an elevated approach with our in-service trainings to
improve staff recognition and response time to serious emergencies. We train to the American Red Cross standard that a
Lifeguard should be able to identify a potential victim, reach that victim, extricate them from the water and begin
emergency response care within a window of one and a half to two minutes time. In our trainings we have emphasized
that our recognition and early response to life threatening emergencies is critical and can make the ultimate difference in
these scenarios. We have identified areas within our staff where we can improve these qualities and that has been a focal
point of our most recent meetings. I have been working thoroughly to make sure our guards are equipped with the
necessary skill set to be placed on the pool decks in confidence. We held in-service trainings on June 21st, July 7th and
will have another meeting in the month of July on a yet to be determined date. During these trainings we simulate real life
scenarios where we have our staff unaware of who will need help and what the emergency response should be. If we are
not confident they are able to handle the duties and responsibilities of the position, we will not allow them to assume duty
at either facility.
Vesta-,.
Agenda Page 22
Incident Responses:
In the cases where we do face serious emergency responses we also want to make sure our staff is taken care of
accordingly. When we have faced these circumstances we have trained our staff to notify myself or upper level Vesta
Management immediately and also make contact with Inframark. Investigation into the incident is done as soon as
possible in order to document what has occurred. We also have to keep in mind the emotional impact these instances can
have on our employees. Any employee involved in an incident will have an immediate check in following it. We also
attempt follow up contact later the same day of the event and also the following day. We have a collective meeting with
our staff within 24 hours of any emergency incident to debrief the situation and evaluate the state of our employees. First
and foremost their wellbeing is our priority. If time away from work is needed we accommodate that immediately. While
these situations are unfortunate, we take them as learning experiences and see where we can grow and develop as a staff
going forward.
Documentation Practice:
We have begun training for all staff on how to properly document incidents which take place on the pool deck. This is not
just rescues and first aid reports, but also general incidents and maintenance issues. We want all staff on duty to understand
what type of report is appropriate for which type of scenario and also the proper verbiage and language that should be used
in these reports.
Should you have any comments or questions feel free to contact me directly.
Sean Smith
Vesta Aquatics Director
Agenda Page 23
Ninth Order of Business
Agenda Page 24
9A.
Agenda Page 25
Fleming Island Plantation CDD
July 2019 – Project Manager’s Report
Presented by: Marcia L. Weeks
www.inframarkims.com
Agenda Page 26
MAINTENANCE REPORT
SPLASH PARK CONCESSION VENDOR
We were recently notified by the current Splash Park concession vendor, Kokomos, that they do
not intend to renew their lease for the 2020 pool season. A copy of the email received is
included in the agenda package.
COMMUNITY PLAY AREA COVERINGS
The following proposals have been obtained for installing canopy structures over a section of
the Amenity Center Pool Splash Pad and over the Splash Park Wading Pool. The Amenity
Center Splash Pad canopy cost would be charged to Parks & Recreation – Misc. Contingency.
The current 2018-19 budget amount is $10,000 with the YTD Expenditures currently at $27,974.
The Splash Park Wading Pool canopy expenses would be charged to Community Center – Misc.
Contingency. The current 2018-19 budget amount is $8,500 with the YTD Expenditures
currently at $6,800.
AMENITY CENTER POOL SPLASH PAD
VENDOR COST WARRANTY
Bliss Products, Inc. $19,251.00 Shade net 10-year/structure 20-year/workmanship 1-year (all warranty is prorated from date of installation)
Southern Recreation $18,394.00 Material & workmanship 1-year/posts 20-years/powder coating 5-years/cloth 10-years
SPLASH PARK WADING POOL
VENDOR COST WARRANTY
Bliss Products, Inc. $15,740.15 Shade net 10-year/structure 20-year/workmanship 1-year (all warranty is prorated from date of installation)
Southern Recreation $11,494.00 Material & workmanship 1-year/posts 20-years/powder coating 5-years/cloth 10-years
This information is provided to give you an idea of the cost of these improvements as neither
was included in the budget.
Inframark Monthly Project Manager’s Report 1
Agenda Page 27
TENNIS TEAM REQUIREMENTS
We continue to have issues involving residents and tennis teams with conflicting usage of the
community tennis courts. A recent incident occurred on July 7, 2019 about which we advised
the Board in an email. We are recommending that we establish a policy for tennis teams
reserving tennis courts for matches and resident usage.
SPLASH PARK GATHERING ROOM WINDOW COVERING
The Splash Park vertical blinds and window blinds are in need of repair and replacement. All
About Blinds and Shutters has proposed to repair the vertical blinds at a cost of $515. This cost
includes replacing (30) thirty missing carrier snap-in blind holders, replacing (55) fifty-five
missing vertical blind slats, replacing (1) one missing valance cover and replacing (4) four return
valance covers with inserts. The price includes installation. The option of replacing the window
blinds with a better-quality blind or replacing the window blinds with plantation shutters is also
proposed.
These expenses would be charged to Community Center – Misc. Contingency. The current
2018-19 budget amount is $8,500, with the YTD Expenditures currently at $6,800.
TREATMENT TYPE COST
Window Shutters (3) Windows $1,040
Window Blinds (3) Windows $ 292
UPCOMING PROJECTS
*Amenity Center Pool Renovation RFP
*Amenity Center Pool Furniture
*Amenity Center Pool Restroom Renovations
*Community Landscape RFP
Inframark Monthly Project Manager’s Report 2
Agenda Page 28
From: Christy Taylor <[email protected]>
Sent: Thursday, July 11, 2019 6:44 AM
To: Davis, Janice
Subject: Kokomo's at Fleming Island - Non-renewal of lease
July 11, 2019
Inframark Janice Davis [email protected]
Dear Janice:
We wanted to write you to let you know that we really appreciate the opportunity you gave us to come into Fleming Island as the concession provider. However, we are not going to extend our contract for next season for this location so we wanted to provide written notice.
There are several reasons as to why, but a primary one is that the kitchen is extremely hot. We were told by Marcia that the solution suggested would be for us to remove the equipment in the kitchen. There are many people who bring outside restaurant food and drink into the pool area, and we feel that removing the equipment that provides our varied menu and moving down to cold cuts as was suggested would not provide an opportunity for us to truly serve the neighborhood and would not provide a method of profit for our business. We will remain in the location through the end of the season calendar provided to us, which is September 29, but after that date we will remove all items from the kitchen and leave it in a condition that was better than when entering it.
Again, we really do appreciate you providing this opportunity and would love the opportunity to serve in other communities. We really have a great working relationship with Palencia and do our best to provide above expectations when it comes to service and product to the community.
Thank you, Kokomo's at Fleming Island Christy and Greg Taylor
Bliss Products and Services, Inc6831 S. Sweetwater Rd.Lithia Springs, GA 30122(800) 248-2547(770) 920-1915 Fax
Quote # 48357
Sales Rep: DeWitt [email protected]: (904) 751-0830F: (904) 714-6822C: (904) 219-7760
Fleming Is. Plantation Date 7/11/2019 Project Splash Pad Shade Structure
Bill ToFleming Is. Plantation2300 Town Center Blvd.Fleming Island, FL, 32003T: (904) 278-8806F: (904) 278-8729
Ship ToFleming Is. Plantation2300 Town Center Blvd.Fleming Island, FL, 32003
ContactMarcia WeeksPhone: (904) 278-8613
Approximate Ship Date Ship ViaBEST WAY
TermsNet 30
Vendor Part # Description Qty Unit Price ExtendedPrice
OUT Custom ShadeSails
Hyperbolic Shade Sail - 38' x 25' - Powdercoated Frame.
1 $14,900.00 $14,900.00
OUT DISCOUNT 1 $-149.00 $-149.00
OUT Assembly & Installation including Concrete Footers per mfg Spec's.
1 $4,500.00 $4,500.00
Sub Total $19,251.00Freight 0.00
Taxable Subtotal Tax 0.00
Grand Total $19,251.00
Quote valid for 30 days unless otherwise noted.Installation prices are based on truck access to the site and normal soil conditions. Any buried rock or debris may be cause for additional charges. Any Site preparation or demolition not specified above must be completed prior to installation of the equipment. Site restoration, unless otherwise noted, is not included. Please refer to your installation agreement for further details. Sales tax if applicable is not included. Sales tax exempt certificate will be required for exemption. All orders are subject to approval andacceptance by the manufacturer.
Complete Terms and Conditions can be found at https://blissproducts.com/terms-conditions/
BLISS PRODUCTS
everi_ithing under the sun
Agenda Page 29
Bliss Products and Services, Inc.Terms and Conditions Applying to the Sale of Goods and Services
Customer: Fleming Is. Plantation Address: 2300 Town Center Blvd.Fleming Island, FL, 32003
Date: 11 July 2019
Quote Number:
48357 Amount: $19,251.00
These Terms and Conditions constitute a material part of the agreement between Bliss Products and Services, Inc. (“Bliss”) and Customer. Bliss objects to, and does not agree to be bound by, any documentation Customer submits to Bliss. These Terms and Conditions supersede any inconsistent terms and conditions in any documentation Customer submits to Bliss.
A. Definitions1. “Customer” means the party identified above placing the
order to which these Terms and Conditions are attached.2.“Goods” or “Services” means the items or services for
which Customer has placed order with Bliss Productsand Services.
3.“Supplier” refers to the manufacturer or vendor thatprovides to Bliss Products and Services the Goods orServices required to fulfill Customer’s purchase orderand complete Customer’s project.
B. Payment Terms1.Customer shall pay all invoices in full within 30 days of
the date of Bliss’s invoice unless Bliss agrees otherwisein writing. Bliss reserves the right to charge Customerinterest in the amount of 1 ½ % per month on the unpaidbalance of any invoice.
2.Customer may dispute in good faith the amount of anyinvoice by providing Bliss with a written notice describingthe basis of its objection and the amount Customer isdisputing. Bliss must receive this notice no later thanclose of business (5 p.m. Eastern time) on the 7th
calendar day after Bliss or its designee or Supplierdelivers and/or, if applicable, installs the Goods orServices to the location Customer specified in itspurchase order. In addition, Customer must pay to Blissall undisputed invoiced amounts in accordance withthese payment terms.
3.Customer shall reimburse Bliss for the reasonable costsof any successful action to collect past due invoices orother fees or charges.
C. Quotes and Change OrdersBliss reserves the right to increase a previously quotedprice when the Customer requests any change in theGoods or Services described on Customer’s purchaseorder, including changes in the number or types of Goodsand a change in delivery date.
D. Delivery/ Loss or Damage to Goods1. TITLE, DELIVERY, AND RISK OF LOSS of GOODS.
Unless otherwise specified delivery points and charges shallbe the F.O.B. point specified by Customer, but title to theGoods and risk of loss or damage in transit or thereafter shallpass to Customer when Bliss delivers the Goods to a commoncarrier for shipment. Customer must deal directly with thecommon carrier regarding shipping dates and late deliveries;
Bliss does not guarantee shipping dates and is not liable forlate deliveries.
2. DAMAGE TO GOODS IN TRANSIT. Customer shall noteany damage to Goods that occurs in transit on the freight billpresented by the delivering common carrier. Customer mustmake any claims for damage to Goods in transit directly to thedelivering common carrier according to the carrier’s policiesand procedures. Bliss is not responsible and disclaims anyliability for damage to Goods in transit.
3. PROCESS TO RETURN GOODS. The only returns of GoodsBliss will accept are either stock items or non-stock items theSupplier will accept on return. Customer may not return anyGoods without first obtaining a written authorization fromBliss. Customer must return all Goods in new and unusedcondition within 30 days of the date of the returnauthorization. Bliss will not accept the return, and will refusedelivery of any Goods without a written authorization byBliss. Customer must pay a restocking charge as determinedby Bliss, which will not exceed 10 % of the invoiced prices,and Customer shall prepay all freight charges in connectionwith returning Goods. Bliss will issue a credit for freightcharges when it makes incorrect shipments. CUSTOMERMAY NOT CANCEL OR RETURN SPECIAL ORDERS.
E. CancellationDue to the nature of the Goods and Services Bliss sells,Customer may not cancel any order after it is confirmed byBliss without first requesting a written authorization fromBliss. Bliss will authorize a cancellation only on thefollowing conditions:
1. Customer must pay all costs, charges, and expenses incurred by Bliss in connection with fulfilling the order,including any charges and fees charged by the Supplier of the Goods listed on the Customer’s purchase order (“Cancellation Costs”)
2. Bliss will issue an invoice to Customer itemizing the Cancellation Costs, which will be due 5 business days after Bliss is required to pay the Supplier of the cancelled Goods.
F. DISCLAIMER OF WARRANTYBLISS OFFERS NO WARRANTIES, EXPRESS ORIMPLIED, OF THE GOODS IT SELLS. CUSTOMERMUST LOOK SOLELY TO THE SUPPLIER OF THE
Agenda Page 30
GOODS FOR WARRANTIES OF THE GOODSCUSTOMER PURCHASES.
G. LIMITATION OF LIABILITYIn no event shall Bliss be liable for1. lost profits or indirect, consequential, incidental,
special or other similar damages arising out of or inconnection with the supply, installation, functioning,or use of the Goods, including accidents, regardlessof the theory on which the claim is based; or
2. any claim by Customer arising out of or based uponthe performance, non-performance, or delay indelivery of or defect in the Goods or Services.
H. Customer’s Indemnification of BlissCustomer shall indemnify and defend Bliss from any claimor loss, including reasonable attorney’s fees, arising fromor relating to any allegation or claim by any third partybased on or arising out of one or any combination of thefollowing: (1) Customer’s installation of the Goods andany materials Customer provides in connection with theinstallation; (2) the use of the Goods by Customer or itsinvitees or guests; or (3) Customer’s maintenance of theGoods.
I. Set-offCustomer has no right of set-off or deduction.
1. Customer must pay all costs, charges, and expenses incurred by Bliss in connection with fulfilling the order,including any charges and fees charged by the Supplier
of the Goods listed on the Customer’s purchase order (“Cancellation Costs”)
2. Bliss will issue an invoice to Customer itemizing the Cancellation Costs, which will be due 5 business days after Bliss is required to pay the Supplier of the cancelled Goods.
J. Credit Approval and Accuracy of InformationAll orders are subject to current credit approval. From timeto time, Bliss may review Customer’s creditworthiness.Customer shall provide Bliss with all credit informationBliss reasonably requests. Customer covenants that allinformation it provides shall be true and correct, and thatCustomer shall not omit any information necessary tomake such information not misleading. Bliss may refuse toaccept an order or refuse shipment if at any time Customerdoes not meet Bliss’s current credit requirements.
K. Pricing, Payment, and Acceptance of ShipmentBliss may change the price of any order that Customerdoes not accept for delivery within 90 days of the quotationdate. Bliss reserves the right to invoice Customer for andCustomer shall pay an amount equal to 90% of thecontract price for any Goods Customer does not accept fordelivery in a reasonable amount of time after fabrication.
L. Applicable LawThis document and any subsequent contract referred toherein shall be governed by and construed in accordancewith the laws of the State of Georgia, including the GeorgiaUniform Commercial Code.
Customer has duly authorized the person signing below to enter into this agreement, making it a valid and bindingcommitment of Customer.
Acknowledged and agreed:
Customer’s Name: _______________________________________________
Address: _______________________________________________Street name & number
_______________________________________________City, State, Zip code
By: _______________________________________________
Printed name: _______________________________________________
Title: _______________________________________________
Agenda Page 31
Agenda Page 32
Agenda Page 33
Proposed Date JULY 15, 2019
Expiration Date AUGUST 15, 2019
Southern Recreation Play for all ages
4060 Edison Avenue
Jacksonville, Florida 32254
Phone 904-387-4390 Fax 904-387-4391
www.southernrecreation.com
PROPOSED Marcia Weeks TO Fleming Island Plantation
2300 Town Center Blvd.
Fleming Island, FL
904-278-8613
SALESPERSON SHIPPING METHOD PAYMENT TERMS
Terry Installed 50% Deposit
QTY ITEM # DESCRIPTION UNIT PRICE LINE
TOTAL
1ea. SRP Custom 25'x38' Four Post Hyperbolic Shade Sail
8" Schedule 40 Powder Coated Columns-One Hyperbolic Sail 8,295.00
1ea. Set of Engineered Drawings 700.00
4ea.
Footers per Engineering-Remove Pavers/Tiles-Pour footers
to grade that allows pavers to be re-installed by others.
Footers-2ea. @ 4.5'x4.5'x3' 2ea. @ 4.9'x4.9'x3'-Remove dirt
from site-Includes required steel and anchor bolts-Posts
grouted after installation
1,500.00 6,000.00
1ea. Permit Fee 500.00
Warranties-All Material and Workmanship for a period of one
(1) year. Posts Twenty (20) Years, Powder Coating Five (5)
years & Cloth Ten (10) years.
Note-Shade Cloth is measured and ordered after posts are set-
three week lead time
PROJECT NAME:
Amenity Center Splash Pad
Fleming Island Plantation
Fleming Island, FL
BILL TO Same
Subtotal 15,495.00
Tax Exempt
Freight 399.00
Installation 2,500.00
Total Due 18,394.00
Terms and Conditions and Required Signature on next page.
Agenda Page 34
____________________________________
Southern Recreation, Inc. Terms and Conditions
Payment A 50% deposit is required to begin project. The deposit is non-refundable. If equipment is refused when delivery is
attempted you will be responsible for any resulting charges. A signed terms and condition and payment of the deposit indicate s that you
are in full agreement with all terms and conditions of this proposal including the following: Prices are valid for 30 days. After 30 days,
prices are subject to change without notice. Sales tax will be charged unless a copy of a valid Sales tax exemption certifica te is
presented.
Balance of monies are due immediately upon completion and acceptance by the owner of the equipment and installation.
Installation, site work, drainage, equipment removal, building permits, engineered drawings, etc. as listed below are not inc luded unless
specifically noted on the proposal.
Installation may include the following: Permitting if required for the State of Florida - State Certified Contractor CBC1252594
Site Preparation to include equipment removal, excavation, grading and drainage
Concrete work to include Curbing for containment and Sidewalks for accessibility
Installation of your Playground by *NPSI and Factory Certified Installers
Safety Surfacing as propose- Engineered Wood Fiber, Poured-In- Place Rubber
Surfacing, Loose Fill Rubber or Synthetic Turf
Complete site clean up and playground inspection upon completion
*National Playground Safety Institute Certified Playground Safety Inspectors
Southern Recreation Responsibilities Southern Recreation (SR) is responsible for the acceptance of all freight deliveries that
includes the installation of the equipment. All equipment will ship to our warehouse for acceptance and inventory. Equipment will be
transported to the installation site on fully insured SR trucks and trailers. SR is responsible to secure the site and equipment while the
installation is in progress. All equipment to be installed per CPSC and ASTM guidelines for proper spacing and elevations. SR is responsible
for trash removal as a result of the installation
Owners Responsibilities Provide access to the installation site. Provide area for storage and staging if needed. Security at the
installation site both during and after work hours. To provide sufficient input for equipment locations so as to properly install per the
owners intent-
Note: All equipment installation must meet CPSC and ASTM guidelines for proper spacing.SR WILL NOT INSTALL any equipment outside of
these spacing guidelines
Optional Responsibilities If a building permit is required, it is the responsibility of the owner to provide SR will all necessary
documentation as needed-this would include an acceptable site plan, warranty deed (if needed), owners notarized signatures on permit
and Notice of Commencement and all other documentation as required by the local building department of jurisd iction in order to
execute the permit. Charges for permitting will include an administrative fee and actual permit cost. Any other SR responsibi lities must
be clearly outlined in the applicable proposal/contract
Access/Utilities Access will need to be provided to the installation area for heavy trucks and equipment. Access of equipment and
personnel is the obligation of the customer to provide until the project is fully completed. We will take every precaution to avoid
damage.
Rock/Foreign Object Clause Most installations require digging of holes and footing equipment in concrete below finished grade.
Removal of existing ground covers such as asphalt, concrete, tan bark, sand, pea gravel, wood fiber, rubber matting, poured -in- place
rubber surfacing, or any other material that interferes or delays the digging of holes, is the responsibility of others, unless otherwise
noted. If excessive underground obstructions such as rock, coral, asphalt, concrete, pipes, drainage systems, root systems, w ater, or any
other unknown obstructions are discovered, charges will be added to the original proposal.
Playground Surfacing All playground equipment is to be installed over safety surfacing per CPSC guidelines and ASTM standards. If the
customer contracts for something contrary to the guidelines, they are accepting all responsibility for any liability and future litigation
that may arise.
Signature of owner or owners rep indicates acceptance of the above terms and conditions
Authorized signature Terry Rogers Terry Rogers, President
Accepted by________________________________ Date __________
Billing Name and Address: ____________________________________ Billing Email: ____________________
Please sign and fill in the information where the project invoice will be billed to.
Southern Recreation, Inc. 4060 Edison Avenue, Jacksonville, Florida 32254
TOP & BOTTOM O.C.#5 EW @ 9" REINF:
VARIES
3"
3"
Grade
COLUMN FOR ONE #4 ROD. AT THE BASE OF EACH
PROVIDED A HOLE IS NOTE:
3'-0"
3'-0"
6"
C4 C1
12'
12' 8'
8'
38'-0"
Agenda Page 35
C3 C2 Fabric Connection
25'-0"
PROJECT NAME
FLEMING ISLAND PLANTATION
B Y S U P E R I O R R E C R E A T I O N A L P R O D U C T S
SHADE QUOTE
QUO0184716 TITLE
Proposal SCALE
Not to Scale
DATE
07/15/19 DRAWN BY
JSJ
SHEET
1 of 1
These drawings are for reference only and should not be used as construction details. They show the general character and
rough dimensions of the structural features. Superior Recreation Products is not responsible for deviation of final
shade dimensions. All final dimensions must be verified in the field by the customer. Exact spans, fasteners, materials, and foundations can be determined by a licensed professional
engineer upon request.
Footing Detail
Column & Footing Schedule Column ID Column Size Est. Footing Size
C1 8" Sch40 4.5' x 4.5' x 3.0'
C2 8" Sch40 4.9' x 4.9' x 3.0'
C3 8" Sch40 4.5' x 4.5' x 3.0'
C4 8" Sch40 4.9' x 4.9' x 3.0'
Southern Recreation, Inc. 4060 Edison Avenue | Jacksonville, Florida 32254
Agenda Page 36
Shade Color Selections + Approval Please look over the following color options for your fabric and frame options. Make your selections on the last page, sign and send back to [email protected].
Shade Fabric Color Options
Cream* Beige* Latte Rivergum Mint Forest Brunswick Turquoise* Green* Green Green Green*
True Blue Sky Blue* Navy Purple Sun Blaze Cayenne* Cedar* Brown Blue
Yellow* Pearl Silver Steel Midnight Only Gray*
Posts, Steel, and Frame Color Options
Yellow Butterscotch Orange Red Burgundy Terracotta Blue* Ocean Blue
Deep Patina* Spring Green* Electric Deep Brown* Black Periwinkle Green Purple Green
Starry Iron Gray Rubbed Feather Iced White Night Bronze Gray Coffee*
*Semi-gloss fnish.
Southern Recreation, Inc. 4060 Edison Avenue | Jacksonville, Florida 32254
Agenda Page 37
Shade Color Selections + Approval
Project Name
Shade Colors Fabric Color Frame Color
Signature Date
Bliss Products and Services, Inc6831 S. Sweetwater Rd.Lithia Springs, GA 30122(800) 248-2547(770) 920-1915 Fax
Quote # 48358
Sales Rep: DeWitt [email protected]: (904) 751-0830F: (904) 714-6822C: (904) 219-7760
Fleming Is. Plantation Date 7/11/2019 Project Wading Pool Shade Structure
Bill ToFleming Is. Plantation2300 Town Center Blvd.Fleming Island, FL, 32003T: (904) 278-8806F: (904) 278-8729
Ship ToFleming Is. Plantation2300 Town Center Blvd.Fleming Island, FL, 32003
ContactMarcia WeeksPhone: (904) 278-8613
Approximate Ship Date Ship ViaBEST WAY
TermsNet 30
Vendor Part # Description Qty Unit Price ExtendedPrice
OUT Custom ShadeSails
Tri Sail Shade - 26' x 26' x 26' - Powdercoated Frame.
1 $11,353.00 $11,353.00
OUT DISCOUNT 1 $-112.85 $-112.85
OUT Assembly & Installation of Shade Sail including Concrete Footers per mfg spec's
1 $4,500.00 $4,500.00
Sub Total $15,740.15Freight 0.00
Taxable Subtotal Tax 0.00
Grand Total $15,740.15
Quote valid for 30 days unless otherwise noted.Installation prices are based on truck access to the site and normal soil conditions. Any buried rock or debris may be cause for additional charges. Any Site preparation or demolition not specified above must be completed prior to installation of the equipment. Site restoration, unless otherwise noted, is not included. Please refer to your installation agreement for further details. Sales tax if applicable is not included. Sales tax exempt certificate will be required for exemption. All orders are subject to approval andacceptance by the manufacturer.
Complete Terms and Conditions can be found at https://blissproducts.com/terms-conditions/
Agenda Page 38
Bliss Products and Services, Inc.Terms and Conditions Applying to the Sale of Goods and Services
Customer: Fleming Is. Plantation Address: 2300 Town Center Blvd.Fleming Island, FL, 32003
Date: 12 July 2019
Quote Number:
48358 Amount: $15,740.15
These Terms and Conditions constitute a material part of the agreement between Bliss Products and Services, Inc. (“Bliss”) and Customer. Bliss objects to, and does not agree to be bound by, any documentation Customer submits to Bliss. These Terms and Conditions supersede any inconsistent terms and conditions in any documentation Customer submits to Bliss.
A. Definitions1. “Customer” means the party identified above placing the
order to which these Terms and Conditions are attached.2.“Goods” or “Services” means the items or services for
which Customer has placed order with Bliss Productsand Services.
3.“Supplier” refers to the manufacturer or vendor thatprovides to Bliss Products and Services the Goods orServices required to fulfill Customer’s purchase orderand complete Customer’s project.
B. Payment Terms1.Customer shall pay all invoices in full within 30 days of
the date of Bliss’s invoice unless Bliss agrees otherwisein writing. Bliss reserves the right to charge Customerinterest in the amount of 1 ½ % per month on the unpaidbalance of any invoice.
2.Customer may dispute in good faith the amount of anyinvoice by providing Bliss with a written notice describingthe basis of its objection and the amount Customer isdisputing. Bliss must receive this notice no later thanclose of business (5 p.m. Eastern time) on the 7th
calendar day after Bliss or its designee or Supplierdelivers and/or, if applicable, installs the Goods orServices to the location Customer specified in itspurchase order. In addition, Customer must pay to Blissall undisputed invoiced amounts in accordance withthese payment terms.
3.Customer shall reimburse Bliss for the reasonable costsof any successful action to collect past due invoices orother fees or charges.
C. Quotes and Change OrdersBliss reserves the right to increase a previously quotedprice when the Customer requests any change in theGoods or Services described on Customer’s purchaseorder, including changes in the number or types of Goodsand a change in delivery date.
D. Delivery/ Loss or Damage to Goods1. TITLE, DELIVERY, AND RISK OF LOSS of GOODS.
Unless otherwise specified delivery points and charges shallbe the F.O.B. point specified by Customer, but title to theGoods and risk of loss or damage in transit or thereafter shallpass to Customer when Bliss delivers the Goods to a commoncarrier for shipment. Customer must deal directly with thecommon carrier regarding shipping dates and late deliveries;
Bliss does not guarantee shipping dates and is not liable forlate deliveries.
2. DAMAGE TO GOODS IN TRANSIT. Customer shall noteany damage to Goods that occurs in transit on the freight billpresented by the delivering common carrier. Customer mustmake any claims for damage to Goods in transit directly to thedelivering common carrier according to the carrier’s policiesand procedures. Bliss is not responsible and disclaims anyliability for damage to Goods in transit.
3. PROCESS TO RETURN GOODS. The only returns of GoodsBliss will accept are either stock items or non-stock items theSupplier will accept on return. Customer may not return anyGoods without first obtaining a written authorization fromBliss. Customer must return all Goods in new and unusedcondition within 30 days of the date of the returnauthorization. Bliss will not accept the return, and will refusedelivery of any Goods without a written authorization byBliss. Customer must pay a restocking charge as determinedby Bliss, which will not exceed 10 % of the invoiced prices,and Customer shall prepay all freight charges in connectionwith returning Goods. Bliss will issue a credit for freightcharges when it makes incorrect shipments. CUSTOMERMAY NOT CANCEL OR RETURN SPECIAL ORDERS.
E. CancellationDue to the nature of the Goods and Services Bliss sells,Customer may not cancel any order after it is confirmed byBliss without first requesting a written authorization fromBliss. Bliss will authorize a cancellation only on thefollowing conditions:
1. Customer must pay all costs, charges, and expenses incurred by Bliss in connection with fulfilling the order,including any charges and fees charged by the Supplier of the Goods listed on the Customer’s purchase order (“Cancellation Costs”)
2. Bliss will issue an invoice to Customer itemizing the Cancellation Costs, which will be due 5 business days after Bliss is required to pay the Supplier of the cancelled Goods.
F. DISCLAIMER OF WARRANTYBLISS OFFERS NO WARRANTIES, EXPRESS ORIMPLIED, OF THE GOODS IT SELLS. CUSTOMERMUST LOOK SOLELY TO THE SUPPLIER OF THE
Agenda Page 39
GOODS FOR WARRANTIES OF THE GOODSCUSTOMER PURCHASES.
G. LIMITATION OF LIABILITYIn no event shall Bliss be liable for1. lost profits or indirect, consequential, incidental,
special or other similar damages arising out of or inconnection with the supply, installation, functioning,or use of the Goods, including accidents, regardlessof the theory on which the claim is based; or
2. any claim by Customer arising out of or based uponthe performance, non-performance, or delay indelivery of or defect in the Goods or Services.
H. Customer’s Indemnification of BlissCustomer shall indemnify and defend Bliss from any claimor loss, including reasonable attorney’s fees, arising fromor relating to any allegation or claim by any third partybased on or arising out of one or any combination of thefollowing: (1) Customer’s installation of the Goods andany materials Customer provides in connection with theinstallation; (2) the use of the Goods by Customer or itsinvitees or guests; or (3) Customer’s maintenance of theGoods.
I. Set-offCustomer has no right of set-off or deduction.
1. Customer must pay all costs, charges, and expenses incurred by Bliss in connection with fulfilling the order,including any charges and fees charged by the Supplier
of the Goods listed on the Customer’s purchase order (“Cancellation Costs”)
2. Bliss will issue an invoice to Customer itemizing the Cancellation Costs, which will be due 5 business days after Bliss is required to pay the Supplier of the cancelled Goods.
J. Credit Approval and Accuracy of InformationAll orders are subject to current credit approval. From timeto time, Bliss may review Customer’s creditworthiness.Customer shall provide Bliss with all credit informationBliss reasonably requests. Customer covenants that allinformation it provides shall be true and correct, and thatCustomer shall not omit any information necessary tomake such information not misleading. Bliss may refuse toaccept an order or refuse shipment if at any time Customerdoes not meet Bliss’s current credit requirements.
K. Pricing, Payment, and Acceptance of ShipmentBliss may change the price of any order that Customerdoes not accept for delivery within 90 days of the quotationdate. Bliss reserves the right to invoice Customer for andCustomer shall pay an amount equal to 90% of thecontract price for any Goods Customer does not accept fordelivery in a reasonable amount of time after fabrication.
L. Applicable LawThis document and any subsequent contract referred toherein shall be governed by and construed in accordancewith the laws of the State of Georgia, including the GeorgiaUniform Commercial Code.
Customer has duly authorized the person signing below to enter into this agreement, making it a valid and bindingcommitment of Customer.
Acknowledged and agreed:
Customer’s Name: _______________________________________________
Address: _______________________________________________Street name & number
_______________________________________________City, State, Zip code
By: _______________________________________________
Printed name: _______________________________________________
Title: _______________________________________________
Agenda Page 40
Agenda Page 41
Agenda Page 42
Proposed Date JULY 15, 2019
Expiration Date AUGUST 15, 2019
Southern Recreation Play for all ages
4060 Edison Avenue
Jacksonville, Florida 32254
Phone 904-387-4390 Fax 904-387-4391
www.southernrecreation.com
PROPOSED Marcia Weeks TO Fleming Island Plantation
2300 Town Center Blvd.
Fleming Island, FL
904-278-8613
SALESPERSON SHIPPING METHOD PAYMENT TERMS
Terry Installed 50% Deposit
QTY ITEM # DESCRIPTION UNIT PRICE LINE
TOTAL
1ea. SRP Custom 26'x26'x26' Custom Three Post Tri Shade Sail
Two 6" & One 8" Sch. 40 Powder Coated Posts-One Tri Sail 4,995.00
1ea. Set of Engineered Drawings 700.00
3ea.
Footers per Engineering-Remove Pavers/Tiles-Pour footers
to grade that allows pavers to be re-installed.
Footers-2ea. @ 3'x3'x3' 1ea. @ 3.1'x3.1'x3' Includes required
steel and anchor bolts-Posts grouted after installation.
Remove dirt from site
1,000.00 3,000.00
1ea. Permit Fee 500.00
Warranties-All Material and Workmanship for a period of one
(1) year. Posts Twenty (20) Years, Powder Coating Five (5)
years & Cloth Ten (10) years.
Note-Shade Cloth is measured and ordered after posts are set-
three week lead time
PROJECT NAME:
Splash Park
Fleming Island Plantation
Fleming Island, FL
BILL TO Same
Subtotal 9,195.00
Tax Exempt
Freight 299.00
Installation 2,000.00
Total Due 11,494.00
Terms and Conditions and Required Signature on next page.
Agenda Page 43
____________________________________
Southern Recreation, Inc. Terms and Conditions
Payment A 50% deposit is required to begin project. The deposit is non-refundable. If equipment is refused when delivery is
attempted you will be responsible for any resulting charges. A signed terms and condition and payment of the deposit indicate s that you
are in full agreement with all terms and conditions of this proposal including the following: Prices are valid for 30 days. After 30 days,
prices are subject to change without notice. Sales tax will be charged unless a copy of a valid Sales tax exemption certifica te is
presented.
Balance of monies are due immediately upon completion and acceptance by the owner of the equipment and installation.
Installation, site work, drainage, equipment removal, building permits, engineered drawings, etc. as listed below are not inc luded unless
specifically noted on the proposal.
Installation may include the following: Permitting if required for the State of Florida - State Certified Contractor CBC1252594
Site Preparation to include equipment removal, excavation, grading and drainage
Concrete work to include Curbing for containment and Sidewalks for accessibility
Installation of your Playground by *NPSI and Factory Certified Installers
Safety Surfacing as propose- Engineered Wood Fiber, Poured-In- Place Rubber
Surfacing, Loose Fill Rubber or Synthetic Turf
Complete site clean up and playground inspection upon completion
*National Playground Safety Institute Certified Playground Safety Inspectors
Southern Recreation Responsibilities Southern Recreation (SR) is responsible for the acceptance of all freight deliveries that
includes the installation of the equipment. All equipment will ship to our warehouse for acceptance and inventory. Equipment will be
transported to the installation site on fully insured SR trucks and trailers. SR is responsible to secure the site and equipment while the
installation is in progress. All equipment to be installed per CPSC and ASTM guidelines for proper spacing and elevations. SR is responsible
for trash removal as a result of the installation
Owners Responsibilities Provide access to the installation site. Provide area for storage and staging if needed. Security at the
installation site both during and after work hours. To provide sufficient input for equipment locations so as to properly install per the
owners intent-
Note: All equipment installation must meet CPSC and ASTM guidelines for proper spacing.SR WILL NOT INSTALL any equipment outside of
these spacing guidelines
Optional Responsibilities If a building permit is required, it is the responsibility of the owner to provide SR will all necessary
documentation as needed-this would include an acceptable site plan, warranty deed (if needed), owners notarized signatures on permit
and Notice of Commencement and all other documentation as required by the local building department of j urisdiction in order to
execute the permit. Charges for permitting will include an administrative fee and actual permit cost. Any other SR responsibi lities must
be clearly outlined in the applicable proposal/contract
Access/Utilities Access will need to be provided to the installation area for heavy trucks and equipment. Access of equipment and
personnel is the obligation of the customer to provide until the project is fully completed. We will take every precaution to avoid
damage.
Rock/Foreign Object Clause Most installations require digging of holes and footing equipment in concrete below finished grade.
Removal of existing ground covers such as asphalt, concrete, tan bark, sand, pea gravel, wood fiber, rubber matting, poured -in- place
rubber surfacing, or any other material that interferes or delays the digging of holes, is the responsibility of others, unless otherwise
noted. If excessive underground obstructions such as rock, coral, asphalt, concrete, pipes, drainage systems, root systems, w ater, or any
other unknown obstructions are discovered, charges will be added to the original proposal.
Playground Surfacing All playground equipment is to be installed over safety surfacing per CPSC guidelines and ASTM standards. If the
customer contracts for something contrary to the guidelines, they are accepting all responsibility for any liability and future litigation
that may arise.
Signature of owner or owners rep indicates acceptance of the above terms and conditions
Authorized signature Terry Rogers Terry Rogers, President
Accepted by________________________________ Date __________
Billing Name and Address: ____________________________________ Billing Email: ____________________
Please sign and fill in the information where the project invoice will be billed to.
Southern Recreation, Inc. 4060 Edison Avenue, Jacksonville, Florida 32254
TOP & BOTTOM O.C. #5 EW @ 9" REINF:
VARIES
3"
3"
Grade
COLUMN FOR ONE #4 ROD. AT THE BASE OF EACH
3'-0"
3'-0"
6"
11'
8' 8'
C2
26'-0" 26'-0"
Agenda Page 44
Fabric Connection
NOTE: A HOLE IS PROVIDED
C1 C3
26'-0"
PROJECT NAME
FLEMING ISLAND PLANTATION
B Y S U P E R I O R R E C R E A T I O N A L P R O D U C T S
SHADE QUOTE
QUO0184716 TITLE
Proposal SCALE
Not to Scale
DATE
07/15/19 DRAWN BY
JSJ
SHEET
1 of 1
These drawings are for reference only and should not be used as construction details. They show the general character and
rough dimensions of the structural features. Superior Recreation Products is not responsible for deviation of final
shade dimensions. All final dimensions must be verified in the field by the customer. Exact spans, fasteners, materials, and foundations can be determined by a licensed professional
engineer upon request.
Footing Detail
Column & Footing Schedule Column ID Column Size Est. Footing Size
C1 6" Sch40 3.0' x 3.0' x 3.0'
C2 8" Sch40 3.1' x 3.1' x 3.0'
C3 6" Sch40 3.0' x 3.0' x 3.0'
Southern Recreation, Inc. 4060 Edison Avenue | Jacksonville, Florida 32254
Agenda Page 45
Shade Color Selections + Approval Please look over the following color options for your fabric and frame options. Make your selections on the last page, sign and send back to [email protected].
Shade Fabric Color Options
Cream* Beige* Latte Rivergum Mint Forest Brunswick Turquoise* Green* Green Green Green*
True Blue Sky Blue* Navy Purple Sun Blaze Cayenne* Cedar* Brown Blue
Yellow* Pearl Silver Steel Midnight Only Gray*
Posts, Steel, and Frame Color Options
Yellow Butterscotch Orange Red Burgundy Terracotta Blue* Ocean Blue
Deep Patina* Spring Green* Electric Deep Brown* Black Periwinkle Green Purple Green
Starry Iron Gray Rubbed Feather Iced White Night Bronze Gray Coffee*
*Semi-gloss fnish.
Southern Recreation, Inc. 4060 Edison Avenue | Jacksonville, Florida 32254
Agenda Page 46
Shade Color Selections + Approval
Project Name
Shade Colors Fabric Color Frame Color
Signature Date
Agenda Page 47
9B.
Agenda Page 48
RECREATION REPORT
JULY EVENTS
FOOD TRUCK FRIDAY
The July FIP Food Truck Friday scheduled for Friday, July 5, 2019 was cancelled due to multiple
food trucks cancelling and a severe weather forecast predicted for that evening.
FLOATING FLICK
Due to weather conditions, the family movie night at the Splash Park pool scheduled for Friday,
July 12, 2019 was cancelled and re-scheduled for Sunday, July 14, 2019 at 8:30 p.m. Residents
greatly appreciated the re-scheduling of the event and a great crowd came out on Sunday night
to enjoy our feature presentation of Disney’s “Dumbo”.
TEEN POOL PARTY
All resident teens, ages 13 – 17 years old, are invited to come out and party at the Splash Park
pool on Friday, July 26, 2019 from 9:00 p.m. – 10:30 p.m. They will be offered a night of fun
with their friends to hang out with absolutely NO PARENTS. The night will include cool lighting
effects, glow in the dark features, a DJ rockin’ the coolest hits, raffle drawings and great food
specials from Kokomo’s. All CDD Policies and Procedures apply, which means all residents
must present their resident ID and only ages 16 and older may bring guests with a Splash Pass.
JULY BOOK CLUB
In July, the Book Club will be discussing the book “Two Girls Down” by Louisa Luna. The Book
Club will be meeting on Thursday, July 25, 2019 at 11:00 a.m. at the Amenity Center. Following
the book discussion, the group will enjoy lunch at the Golf Club at Fleming Island. Residents are
asked to RSVP to the Amenity Center if planning to attend.
UPCOMING AUGUST EVENTS
FOOD TRUCK FRIDAY
The FIP August Food Truck Friday will be held on Friday, August 2, 2019 from 5:30 p.m. – 8:00
p.m. Residents are invited to stop by the Amenity Center parking lot for a delicious meal from
these participating food trucks: Viva Mi Familia Mexican Fusion, Blazin’ Buffalo for the ultimate
buffalo experience, Shtickwiches Subs & Salads and dessert from Van D’s Delights!
Inframark Monthly Project Manager’s Report 3
Agenda Page 49
MOVIE IN THE PARK
In conjunction with August’s Food Truck Friday, residents are invited to hang around for our
feature presentation of Nickelodeon’s “Wonder Park” which will begin at 8:30 p.m. at the
Amenity Center pavilions. Residents are encouraged to bring their blankets and chairs for a
family night filled with food and fun!
BACK TO SCHOOL CARNIVAL
Come one, come all, step right up and have a ball! FIP gets geared up to start off the new school year at our Back to School Carnival! Residents are invited to join us in the field behind the Splash Park on Saturday, August 10, 2019 from 11:00 a.m. to 1:00 p.m. for a variety of spectacular games, a bungee trampoline, a disco bounce house, pizza, carnival concessions, DJ Steve spinning the hits and more! FIP family members of all ages are welcome! Carnival wristbands are $5 per resident/$7 per resident guest. Price includes pizza, beverage, choice of concession and unlimited games & activities. Additional concession tickets available for purchase. Residents can reserve their spot in advance by stopping by the Amenity Center office and purchasing their tickets.
AUGUST 2019 BOOK CLUB
In August, the Book Club will be held Thursday, August 22, 2019 at 11:00 a.m. at the Amenity
Center. The group will be reading “The Leopard at the Door” by Jennifer McVeigh. Attendees
are asked to RSVP by Monday, August 19, 2019 if planning to attend.
Inframark Monthly Project Manager’s Report 4
Agenda Page 50
Tenth Order of Business
Agenda Page 51
FLEMING ISLAND PLANTATION Community Development District
Annual Operating Budget
Fiscal Year 2020
Version 1.1 - Approved Tentative Budget (Approved at 5/28/19 meeting)
Prepared by:
Agenda Page 52FLEMING ISLAND PLANTATION
Community Development District
Table of Contents
Page #
OPERATING BUDGET
General Fund
Summary of Revenues, Expenditures and Changes in Fund Balances …………………………….. 1 - 5
Exhibit A - Allocation of Fund Balances …………………………………………………………………. 6
Budget Narrative …………………………………………………………………………………………… 7 - 20
DEBT SERVICE BUDGETS
Series 2017
Summary of Revenues, Expenditures and Changes in Fund Balances …………………………….. 21
Amortization Schedule …………………………………………………………………………………….. 22
Budget Narrative …………………………………………………………………………………….. 23
SUPPORTING BUDGET SCHEDULE
2019-2020 Non-Ad Valorem Assessment Summary ……………………………………………………….. 24
Agenda Page 53
Fleming Island Plantation
Community Development District
Operating Budget Fiscal Year 2020
Agenda Page 54FLEMING ISLAND PLANTATION
Community Development District General Fund
Summary of Revenues, Expenditures and Changes in Fund Balances
Fiscal Year 2020 Approved Tentative Budget
ADOPTED ACTUAL PROJECTED TOTAL ANNUAL
ACTUAL ACTUAL BUDGET THRU MAY- PROJECTED BUDGET
ACCOUNT DESCRIPTION FY 2017 FY 2018 FY 2019 APR-2019 SEP-2019 FY 2019 FY 2020
REVENUES
Interest - Investments $ 14,266 $ 33,557 $ 10,000 $ 14,444 7,581 $ 22,025 $ 10,000
Room Rentals 8,320 6,467 6,000 3,955 2,045 6,000 6,000
Tennis Membership 1,859 4,100 1,250 1,400 500 1,900 1,500
Tennis Program Fees - 171 500 - 200 200 200
Special Events 2,181 5,058 6,000 3,046 1,954 5,000 5,000
Special Assmnts- Tax Collector 2,256,778 2,385,055 2,445,170 2,373,939 71,231 2,445,170 2,776,620
Special Assmnts- Discounts (81,864) (84,906) (97,807) (91,023) - (91,023) (111,065)
Insurance Reimbursements - - - 26,438 - 26,438 -
Other Miscellaneous Revenues 6,350 4,195 6,000 7,578 3,305 10,883 4,500
Access Cards 6,315 7,889 6,000 1,868 4,132 6,000 6,000
TOTAL REVENUES 2,214,205 2,361,586 2,383,113 2,341,645 90,948 2,432,593 2,698,755
EXPENDITURES
Administrative
P/R-Board of Supervisors 11,400 12,800 16,000 9,400 6,600 16,000 16,000
FICA Taxes 872 979 1,224 719 505 1,224 1,224
ProfServ-Arbitrage Rebate 400 600 600 - 600 600 600
ProfServ-Dissemination Agent 1,000 1,000 1,000 - 1,000 1,000 1,000
ProfServ-Engineering 17,720 13,546 20,000 3,914 16,086 20,000 20,000
ProfServ-Legal Services 34,892 40,093 30,000 21,437 18,563 40,000 40,000
ProfServ-Mgmt Consulting Serv 50,730 52,750 54,860 32,002 22,858 54,860 56,500
ProfServ-Property Appraiser - - 1,000 - 1,000 1,000 1,000
ProfServ-Special Assessment 8,179 8,424 8,750 8,750 - 8,750 9,000
ProfServ-Trustee Fees 5,161 4,000 4,000 4,000 - 4,000 4,000
Auditing Services 3,923 4,000 4,123 4,000 123 4,123 4,200
Postage and Freight 4,433 3,973 2,000 995 655 1,650 2,000
Insurance - General Liability 31,572 31,572 34,729 31,442 - 31,442 34,586
Annual Operating and Debt Service Budget
Fiscal Year 2020 Page 1
Agenda Page 55
FLEMING ISLAND PLANTATION
Community Development District General Fund
Summary of Revenues, Expenditures and Changes in Fund Balances
Fiscal Year 2020 Approved Tentative Budget
ADOPTED ACTUAL PROJECTED TOTAL ANNUAL
ACTUAL ACTUAL BUDGET THRU MAY- PROJECTED BUDGET
ACCOUNT DESCRIPTION FY 2017 FY 2018 FY 2019 APR-2019 SEP-2019 FY 2019 FY 2020
Printing and Binding 4,427 3,098 2,000 2,677 1,323 4,000 3,000
Legal Advertising 2,096 7,226 2,000 1,614 2,886 4,500 3,000
Misc-Assessmnt Collection Cost 43,241 44,442 48,903 45,658 1,425 47,083 55,532
Misc-Credit Card Fees - 550 500 265 235 500 500
Misc-Contingency 6,778 2,788 2,500 762 1,738 2,500 2,500
Admin-Scholarships - - 600 - 600 600 600
Office Supplies 560 396 500 99 201 300 500
Annual District Filing Fee 175 175 175 175 - 175 175
Total Administrative 227,559 232,412 235,464 167,909 76,398 244,307 255,917
Field
ProfServ-Web Site Development 295 295 2,000 365 135 500 2,000
Contracts-Landscape 597,948 603,229 606,830 352,291 254,539 606,830 623,789
Electricity - General 63,034 74,491 78,000 42,953 35,047 78,000 78,000
Utility - Water 68,560 65,606 71,000 35,044 35,956 71,000 71,000
R&M-Aquascaping 54,063 55,218 55,793 32,018 22,870 54,888 56,000
R&M-Common Area 72,867 28,382 30,000 14,713 15,287 30,000 30,000
R&M-Electrical 10,933 15,484 12,000 13,006 7,769 20,775 13,500
R&M-Other Landscape 87,405 86,618 90,000 22,551 67,449 90,000 90,000
R&M-Irrigation 49,950 33,752 50,000 18,946 21,054 40,000 40,000
Misc-Holiday Decor 3,029 3,276 4,000 1,892 2,108 4,000 4,000
Op Supplies - General 2,285 4,544 5,000 6,426 1,574 8,000 8,000
Total Field 1,010,369 970,895 1,004,623 540,205 463,788 1,003,993 1,016,289
Parks and Recreation - General
ProfServ-Field Management 321,758 335,500 335,500 195,708 139,792 335,500 345,565
Contracts-Lifeguard Services 88,290 92,337 95,275 33,920 61,355 95,275 95,275
Contracts-Janitorial Services 7,599 7,578 7,730 4,421 3,157 7,578 8,000
Contracts-Security Services 51,922 56,444 57,500 31,878 25,622 57,500 59,225
Contracts-Security Alarms 568 252 500 202 - 202 -
Annual Operating and Debt Service Budget
Fiscal Year 2020 Page 2
Agenda Page 56
FLEMING ISLAND PLANTATION
Community Development District General Fund
Summary of Revenues, Expenditures and Changes in Fund Balances
Fiscal Year 2020 Approved Tentative Budget
ADOPTED ACTUAL PROJECTED TOTAL ANNUAL
ACTUAL ACTUAL BUDGET THRU MAY- PROJECTED BUDGET
ACCOUNT DESCRIPTION FY 2017 FY 2018 FY 2019 APR-2019 SEP-2019 FY 2019 FY 2020
Communication - Teleph - Field 6,111 6,555 5,000 4,657 1,846 6,503 6,600
Postage and Freight - 10 200 68 132 200 200
Electricity - General 28,829 29,170 30,000 15,784 14,216 30,000 30,000
Utility - Gas 849 95 1,000 999 1,399 2,398 1,000
Utility - Refuse Removal 4,123 4,851 5,000 3,141 1,967 5,108 5,000
Utility - Water & Sewer 36,502 20,410 34,000 12,644 21,356 34,000 34,000
R&M-Air Conditioning 1,759 1,047 1,500 - 1,000 1,000 1,000
R&M-Equipment 5,293 7,163 5,000 3,590 1,410 5,000 5,000
R&M-Fire Supression System 180 435 300 - 500 500 500
R&M-Grounds 3,393 12,122 6,000 4,968 4,232 9,200 6,000
R&M-Pest Control 832 502 600 391 125 516 600
R&M-Tennis Courts 3,261 11,239 6,000 2,012 3,988 6,000 6,000
R&M-Gazebo 1,892 2,730 3,048 1,199 516 1,715 1,308
Misc-Event Expense 25,014 33,464 32,350 25,932 6,418 32,350 33,000
Misc-Rec Center Equipment 1,611 2,708 3,000 3,034 2,167 5,201 3,000
Misc-Termite Bond 464 875 700 469 231 700 700
Misc-Licenses & Permits 625 625 700 - 700 700 700
Misc-Contingency 6,300 13,317 10,000 21,560 18,843 40,403 10,000
Office Supplies 4,763 4,146 3,000 2,299 3,219 5,518 3,000
Cleaning Supplies 1,320 1,500 1,500 910 625 1,535 2,000
Op Supplies - General 4,647 3,139 3,500 3,068 2,191 5,259 3,500
Op Supplies-Pool and Wading Pool 4,361 1,590 2,400 2,940 2,100 5,040 2,400
Op Supplies - Pool Chemicals 15,421 16,398 16,600 8,645 7,955 16,600 16,766
Subscriptions and Memberships 963 867 900 899 100 999 950
Total Parks and Recreation - General 628,650 667,069 668,803 385,338 327,161 712,499 681,289
Annual Operating and Debt Service Budget
Fiscal Year 2020 Page 3
Agenda Page 57
FLEMING ISLAND PLANTATION
Community Development District General Fund
Summary of Revenues, Expenditures and Changes in Fund Balances
Fiscal Year 2020 Approved Tentative Budget
ADOPTED ACTUAL PROJECTED TOTAL ANNUAL
ACTUAL ACTUAL BUDGET THRU MAY- PROJECTED BUDGET
ACCOUNT DESCRIPTION FY 2017 FY 2018 FY 2019 APR-2019 SEP-2019 FY 2019 FY 2020
Community Center
ProfServ-Field Management 184,754 192,350 192,350 112,204 80,146 192,350 198,100
Contracts-Lifeguard Services 77,515 81,648 84,203 29,911 53,426 83,337 86,250
Contracts-Janitorial Services 7,404 7,578 7,730 4,421 3,157 7,578 7,730
Contracts-Security Services 32,459 34,916 40,000 24,485 15,515 40,000 41,200
Contracts-Security Alarms 395 220 240 - - - -
Communication - Teleph - Field 4,501 4,586 4,500 2,554 1,772 4,326 4,500
Electricity - General 19,769 17,944 20,000 10,554 9,446 20,000 20,000
Utility - Gas - - 600 - - - -
Utility - Refuse Removal 3,665 4,577 4,500 3,443 1,378 4,821 4,500
Utility - Water & Sewer 12,016 16,320 10,000 10,050 1,510 11,560 10,000
R&M-Air Conditioning 313 600 1,000 526 600 1,126 750
R&M-Fire Supression System 186 1,064 600 360 454 814 600
R&M-Grounds 2,131 2,531 3,000 12,874 1,526 14,400 3,500
R&M-Pest Control 566 331 350 172 178 350 375
Misc-Rec Center Equipment 3,709 3,037 3,000 1,069 1,931 3,000 3,000
Misc-Termite Bond - 250 340 - 250 250 340
Misc-Licenses & Permits 375 375 500 - 500 500 500
Misc-Contingency 2,456 7,615 8,500 6,726 1,774 8,500 8,500
Office Supplies 33 328 750 - 750 750 500
Cleaning Supplies 783 1,500 1,500 875 625 1,500 2,000
Op Supplies - General 300 2,312 2,650 449 2,201 2,650 2,650
Op Supplies-Pool and Wading Pool 466 2,967 1,500 4,584 3,274 7,858 2,000
Op Supplies - Pool Chemicals 14,480 16,351 16,600 8,742 7,858 16,600 16,766
Total Community Center 368,276 399,400 404,413 233,999 188,271 422,270 413,761
TOTAL EXPENDITURES 2,234,854 2,269,776 2,313,303 1,327,451 1,055,619 2,383,069 2,367,255
Annual Operating and Debt Service Budget
Fiscal Year 2020 Page 4
Agenda Page 58FLEMING ISLAND PLANTATION
Community Development District General Fund
Summary of Revenues, Expenditures and Changes in Fund Balances
Fiscal Year 2020 Approved Tentative Budget
ACCOUNT DESCRIPTION
ACTUAL
FY 2017
ACTUAL
FY 2018
ADOPTED
BUDGET
FY 2019
ACTUAL
THRU
APR-2019
PROJECTED
MAY-
SEP-2019
TOTAL
PROJECTED
FY 2019
ANNUAL
BUDGET
FY 2020
Reserves
Reserve - CDD Amenity
Reserves-Splash Park
Total Reserves
222,583
33,943
256,526
202,784
111,508
314,292
105,000
45,000
150,000
46,260
23,474
69,734
-
-
-
46,260
23,474
69,734
286,500
45,000
331,500
TOTAL EXPENDITURES & RESERVES 2,491,380 2,584,068 2,463,303 1,397,185 1,055,619 2,452,803 2,698,755
Excess (deficiency) of revenues
Over (under) expenditures (277,175) (222,482) (80,190) 944,460 (964,671) (20,210) -
OTHER FINANCING SOURCES (USES)
Contribution to (Use of) Fund Balance
TOTAL OTHER SOURCES (USES)
-
-
-
-
(80,190)
(80,190)
-
-
-
-
-
-
-
-
Net change in fund balance (277,175) (222,482) (80,190) 944,460 (964,671) (20,210) -
FUND BALANCE, BEGINNING 2,479,015 2,201,840 1,979,358 1,979,358 - 1,979,358 1,959,148
FUND BALANCE, ENDING $ 2,201,840 $ 1,979,358 $ 1,899,168 $ 2,923,818 $ (964,671) $ 1,959,148 $ 1,959,148
Annual Operating and Debt Service Budget
Fiscal Year 2020 Page 5
Agenda Page 59FLEMING ISLAND PLANTATION
Community Development District
Exhibit "A"
Allocation of Fund Balances
AVAILABLE FUNDS
Amount
Beginning Fund Balance - Fiscal Year 2020 $ 1,959,148
Net Change in Fund Balance - Fiscal Year 2020 -
Reserves - Fiscal Year 2020 Additions 331,500
Total Funds Available (Estimated) - 9/30/2020 2,290,648
Assigned Fund Balance
Operating Reserve - First Quarter Operating Capital 591,814 (1)
Reserves - Entry Features 78,162
Reserves - Park 63,298
Reserves - Recreational Facilities 652,249
Reserves - Misc. Site Improvement 152,752
Reserves - Signage 88,487
Reserves - 2020 331,500
Subtotal 1,958,262
Total Allocation of Available Funds 1,958,262
Total Unassigned (undesignated) Cash $ 332,386
Notes
(1) Represents approximately 3 months of operating expenditures
Annual Operating and Debt Service Budget
Fiscal Year 2020
Page 6
Agenda Page 60FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
REVENUES
Interest - Investments The District earns interest on their operating accounts and other investments.
Room Rentals The District receives revenue from the rental of the Amenity Center and Splash Park facilities.
Tennis Membership This is revenue collected from tennis memberships.
Tennis Program Fees This is revenue collected from the one contracted vendor for use of the tennis courts for lessons.
Special Events Revenue collected for special events.
Special Assessment - Tax Collector The District will levy a Non - Ad Valorem assessment on all the assessable property within the District in order to pay for the operating expenditures during the Fiscal Year.
Special Assessment - Discounts Per Section 197.162, Florida Statutes, discounts are allowed for early payments. The budgeted amount for the fiscal year is calculated at 4% of the anticipated Non - Ad Valorem assessments.
Other Miscellaneous Revenues The District receives income from the Food and Beverage lease at the Splash Park as well as other miscellaneous revenues.
Access Cards Revenue collected for replacement access cards, house guest passes, nanny passes and additional splash passes.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 7
Agenda Page 61FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Administrative
Payroll - Board of Supervisors Chapter 190, Florida Statutes, allows for members of the Board of Supervisors to be compensated $200 per meeting which they attend. The budgeted amount for the fiscal year is based on all supervisors attending all of the scheduled monthly meetings and four additional meetings/workshops.
FICA Taxes Payroll taxes on Board of Supervisor’s compensation. The budgeted amount for the fiscal year is calculated at 7.65% of the total Board of Supervisor’s payroll expenditures.
Professional Services - Arbitrage Rebate
The District contracted with Amtec to annually calculate the District's Arbitrage Rebate Liability on the Series 2017 Special Assessment Bonds. The budgeted amount for the fiscal year is based on contracted fees from an existing engagement letter.
Professional Services - Dissemination Agent
The District is required by the Securities and Exchange Commission to comply with Rule 15c2 - 12(b) - (5), which relates to additional reporting requirements for unrelated bond issues. The budgeted amount for the fiscal year is based on standard fees charged for this service.
Professional Services - Engineering The District's engineer provides general engineering services to the District, i.e. attendance and preparation for board meetings, annual review of District facilities, and other specifically requested assignments.
Professional Services - Legal Services The District's legal counsel provides general legal services to the District, i.e. attendance and preparation for monthly meetings, review of operating and maintenance contracts, and other specifically requested assignments.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 8
Agenda Page 62FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Administrative (continued)
Professional Services - Management Consulting Services The District receives Management, Accounting and Administrative services as part of a Management Agreement with Inframark. This includes records storage and IT charges to process all of the district’s financial activities, i.e. accounts payable, financial statements, budgets, etc. A moderate increase is requested in this budget.
Professional Services - Property Appraiser The Property Appraiser provides the District with a listing of the legal description of each property parcel within the District boundaries, and the names and addresses of the owners of such property. The District reimburses the Property Appraiser for necessary administrative costs incurred to provide this service. Per Florida Statutes, administrative costs shall include, but not be limited to, those costs associated with personnel, forms, supplies, data processing, computer equipment, postage, and programming.
Professional Services - Special Assessment Inframark fees to prepare the District’s Special Assessment Roll and maintain the lien books, with a moderate increase requested this year.
Professional Services - Trustee Fees The District pays Hancock Whitney Corporate Trust an annual fee for trustee services on the Series 2017 Special Assessment Bonds.
Auditing Services
The District is required to conduct an annual audit of its financial records by an Independent Certified Public Accounting Firm.
Postage & Freight
Actual postage and/or freight used for District mailings including agenda packages, vendor checks and other correspondence.
Insurance - General Liability The District's General Liability & Public Officials Liability Insurance policy is with Preferred Government Insurance Trust. PGIT specializes in providing insurance coverage to governmental agencies. The budgeted amount anticipates an estimated 10% increase.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 9
Agenda Page 63FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Administrative (continued)
Printing & Binding Copies used in the preparation of agenda packages, printing checks, required mailings, and other special projects.
Legal Advertising The District is required to advertise various notices for monthly Board meetings and any public hearings in a newspaper of general circulation.
Misc. - Assessment Collection Cost The District reimburses the Clay County Tax Collector for applicable necessary administrative costs. Per Florida Statutes, administrative costs shall include, but not be limited to, those costs associated with personnel, forms, supplies, data processing, computer equipment, postage, and programming. The District compensates the Tax Collector for the actual cost of collection or 2% on the amount of special assessments collected and remitted, whichever is greater. The FY 2020 budget for collection costs was based on a maximum of 2% of the anticipated assessment collections.
Misc. - Contingency This category provides funds for administrative expenditures that may not have been budgeted anywhere else.
Administrative - Scholarships The District has established the Dean Reesey, Sr. Community Service Award that may grant up to three (3) scholarships per year at $200 each.
Office Supplies Supplies used in the preparation and binding of agenda packages, required mailings, and other special projects.
Annual District Filing Fee The District is required to pay an annual fee of $175 to the Department of Economic Opportunity.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 10
Agenda Page 64FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Field
Professional Services - Web Site Development This represents costs for the community website construction and maintenance as now required by Florida Statutes.
Contracts - Landscape The District contractor is to provide service for all of the common areas which include mowing, trimming, fertilization and insect control for sod, shrubs and annuals, pruning of shrubs and trimming of all trees. Rotation of annuals is done 4 times per year and is included in this expense.
Electricity - General This represents the estimated cost for electricity of the various subdivision entrances and common grounds within the District.
Utility - Water This represents the estimated cost for irrigation of the various subdivision entrances, fountains etc. and also includes common grounds within the District.
R&M - Aquascaping The District has a contract with Aquatic Systems, Inc. to maintain the lakes located within the District. The contract includes aquatic weed control and water chemistry testing required by FEC plant management program. A moderate increase is anticipated.
R&M - Common Area The cost of any maintenance expenditures that are incurred such as painting, pressure washing, repairs, etc.
R&M - Electrical Electrical repairs throughout the community.
R&M - Other Landscaping This line item includes landscape replacement costs for tree removal and special projects as approved by the Board.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 11
Agenda Page 65FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Field (continued)
R&M - Irrigation Repairs of the irrigation system throughout the Community.
Miscellaneous - Holiday Decor Represents purchasing and installation of holiday decorations within the District.
Op Supplies - General Represents any minor expenditure for materials the District may need to operate including gas for maintenance equipment and carts.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 12
Agenda Page 66FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Parks and Recreation - General
Professional Services - Field Management The District’s management firm has on-site employees to oversee the day-to-day operations and maintenance of the amenities and common grounds. A moderate increase is requested in this budget.
Contracts - Lifeguard Services These services are provided through a contracted service agreement with Vesta.
Contracts - Janitorial Services
The District has a contract with Coverall of North Florida for the cleaning of the Amenity Center building, pool bathrooms and the bathroom facility located at the Village Square Gazebo.
Contracts - Security Services Security within the District provided by contracted service agreement with the Clay County Sheriff’s Office. A moderate increase is anticipated.
Contracts - Security Alarms ADT service cancelled. Door chime added to doors.
Communication - Telephone - Field Includes monthly service fee for local and long-distance services, cable and internet access, including the services at the Amenity Center office and the Amenity Center pool.
Postage and Freight Mailing of flyers and correspondence, etc.
Electricity - General Electricity usage for District facilities and assets.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 13
Agenda Page 67FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Parks and Recreation - General (continued)
Utility - Gas Gas for the Amenity Center fireplace and maintenance equipment.
Utility - Refuse Removal This is a contract for the removal of trash from the garbage dumpster.
Utility - Water & Sewer This represents the estimated cost for water, sewer and irrigation services for the Amenity Center, Pools, Tennis Courts and bathrooms.
R&M - Air Conditioning Preventative maintenance service and repairs.
R&M - Equipment Lease of copier from De Lage Landen Financial Services, Inc. as well as service calls and repairs.
R&M - Fire Suppression System
This is for a yearly inspection of the fire extinguishers.
R&M - Grounds The cost of any repair and maintenance expense that is incurred during the year such as painting, pressure washing, plumbing repairs, signage, etc.
R&M - Pest Control The District currently has a contract with Home Team Services.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 14
Agenda Page 68FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Parks and Recreation - General (continued)
R&M - Tennis Courts Top dressing clay, replacement parts and equipment.
R&M - Gazebo Comcast Internet for Video Surveillance System $109/month.
Miscellaneous - Event Expense Monthly expenditures for Districts events and holiday parties. The estimated miscellaneous event expenditures are listed below.
Name of Event/Group Estimated
Expenditures
October Oktoberfest $1,000
Halloween Bash $6,000
November Marketplace $375
December Holiday Open House $2,750
Holiday Lights Competition $100
January Winter Fest $2,000
February Mardi Gras $500
Father-Daughter Dance $1,250
March Spring Break Activity Week $3,000
April Easter Eggstravaganza $2,000
Adult Casino Night $2,800
May Mother/Daughter Event $1,000
Memorial Day Concert in the Park $1,000
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 15
Agenda Page 69FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Parks and Recreation - General (continued)
Miscellaneous - Event Expense (continued)
Name of Event/Group Estimated
Expenditures
June Start of Summer $1,500
July Independence Day Event $1,000
Teen Pool Party $300
August Back to School Bash $1,000
September Adult casino Night $2,800
Mom & Me (once a month) $1,200
General Events Floating Flicks (3) $1,125
Book Club (once a month) $300
Total $33,000
Miscellaneous – Amenity Center Equipment Cost associated with purchasing and replacing equipment and/or parts, including ID card system, computers and drinking fountain.
Miscellaneous - Termite Bond The District currently has a contract with Home Team Services.
Miscellaneous - Licenses & Permits County Health Department pool operating permits.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 16
Agenda Page 70FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Parks and Recreation - General (continued)
Miscellaneous - Contingency This represents any additional unanticipated expenditures, or any other miscellaneous expenditures that are incurred during the year that may not have been provided for in the other budget categories.
Office Supplies Paper, printer cartridges, pens and miscellaneous office supplies for the Amenity Center office.
Cleaning Supplies Supplies used to clean the Amenity Center equipment, building, etc.
Op Supplies - General Represents any minor expenditures the District may need to make during the Fiscal Year.
Op Supplies - Pool and Fountain Cost associated with purchasing and replacing equipment and/or parts.
Op Supplies - Pool Chemicals The District has a contractor to provide chemicals to maintain the pools located within the District. The contract includes aquatic chemical controllers and water chemistry testing equipment and additional chemicals as needed.
Subscriptions and Memberships
Cost of local newspapers, magazines, recreational subscriptions as well as music licensing and software subscriptions.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 17
Agenda Page 71FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Community Center (Splash Park)
Professional Services - Field Management The District’s management firm has on-site employees to oversee the day-to-day operations and maintenance of the amenities and common grounds. A moderate increase is requested in this budget.
Contracts - Lifeguard Services These services are provided through a contracted service agreement with Vesta Property Services (f/k/a Amenity Aquatics Staffing, Inc.). A moderate increase is anticipated.
Contracts - Janitorial Services
This is a contract with Coverall of North Florida for the cleaning of the Splash Park building facility.
Contracts - Security Services Security within the District provided by contracted service agreement with Clay County Sheriff’s Office. A moderate increase is anticipated.
Communication - Telephone - Field Includes monthly service fee for local and long distance services, cable and internet access.
Electricity - General Electricity usage for District facilities and assets.
Utility - Refuse Removal This is a contract for the removal of trash from the garbage dumpster.
Utility - Water & Sewer This represents the estimated cost for water, sewer and irrigation services for the Splash Park facility.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 18
Agenda Page 72FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Community Center (Splash Park) (continued)
R&M - Air Conditioning Service for preventative maintenance.
R&M - Fire Suppression System
This is for a yearly inspection of the fire extinguishers.
R&M - Grounds The cost of any maintenance expense that is incurred during the year such as painting, pressure washing, plumbing repairs, signage etc.
R&M - Pest Control The District currently has a contract with Home Team Services.
Miscellaneous - Rec. Center Equipment Cost associated with purchasing and replacing equipment and/ or their parts.
Miscellaneous - Termite Bond The District currently has a contract with Turner Pest Control.
Miscellaneous - Licenses & Permits County Health Department pool operating permits.
Miscellaneous - Contingency This represents any additional unanticipated expenditures, or any other miscellaneous expenditures that are incurred during the year that may not have been provided for in the other budget categories.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 19
Agenda Page 73FLEMING ISLAND PLANTATION
Community Development District General Fund
Budget Narrative Fiscal Year 2020
EXPENDITURES
Community Center (Splash Park) (continued)
Office Supplies Paper, printer cartridges, pens and miscellaneous office supplies.
Cleaning Supplies Supplies used to clean the Splash Park facility.
Op Supplies - General Represents any minor expenditures the District may need to make during the Fiscal Year.
Op Supplies - Pool and Wading Cost associated with purchasing and replacing equipment and/or their parts.
Op Supplies - Pool Chemicals The District has a contractor to provide chemicals to maintain the pools located within the District. The contract includes aquatic chemical controllers and water chemistry testing equipment.
Reserves
Reserves – CDD Amenity These are funds set aside for replacement of capital items throughout the community.
Reserves – Splash Park These are funds set aside for replacement of capital items throughout the Splash Park and grounds.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 20
Agenda Page 74
Fleming Island Plantation
Community Development District
Debt Service Budget Fiscal Year 2020
Agenda Page 75
FLEMING ISLAND PLANTATION Series 2017 Debt Service Fund
Community Development District
Summary of Revenues, Expenditures and Changes in Fund Balances
Fiscal Year 2020 Approved Tentative Budget
ADOPTED ACTUAL PROJECTED TOTAL ANNUAL
ACTUAL ACTUAL BUDGET THRU MAY- PROJECTED BUDGET
ACCOUNT DESCRIPTION FY 2017 FY 2018 FY 2019 APR-2019 SEP-2019 FY 2019 FY 2020
REVENUES
Interest - Investments $ 4,854 $ 15,968 $ 2,000 $ 20,266 $ 1,000 $ 21,266 $ 5,000
Special Assmnts- Tax Collector 169,311 1,814,280 1,814,282 1,761,428 52,852 1,814,280 1,814,282
Special Assmnts- Discounts (86) (64,587) (72,571) (67,538) - (67,538) (72,571)
TOTAL REVENUES 174,079 1,765,661 1,743,711 1,714,156 53,852 1,768,008 1,746,711
EXPENDITURES
Administrative
Misc-Assessmnt Collection Cost 3,176 33,807 36,286 33,878 1,057 34,935 36,286
Total Administrative 3,176 33,807 36,286 33,878 1,057 34,935 36,286
Debt Service
Principal Debt Retirement 20,070,000 1,075,000 1,110,000 - 1,110,000 1,110,000 1,145,000
Interest Expense 567,447 609,375 574,438 287,219 287,219 574,438 538,363
Cost of Issuance 567,305 - - - - - -
Total Debt Service 21,204,752 1,684,375 1,684,438 287,219 1,397,219 1,684,438 1,683,363
TOTAL EXPENDITURES 21,207,928 1,718,182 1,720,724 321,097 1,398,276 1,719,373 1,719,648
Over (under) expenditures (21,033,849) 47,479 22,987 1,393,059 (1,344,424) 48,635 27,063
OTHER FINANCING SOURCES (USES)
Interfund Transfer - In 2,660,061 - - - - - -
Proceeds of Refunding Bonds 19,410,000 - - - - - -
Contribution to (Use of) Fund Balance - - 22,987 - - - 27,063
TOTAL OTHER SOURCES (USES) 22,070,061 - 22,987 - - - 27,063
Net change in fund balance 1,036,212 47,479 22,987 1,393,059 (1,344,424) 48,635 27,063
FUND BALANCE, BEGINNING - 1,036,212 1,083,691 1,083,691 - 1,083,691 1,132,326
FUND BALANCE, ENDING $ 1,036,212 $ 1,083,691 $ 1,106,678 $ 2,476,750 $ (1,344,424) $ 1,132,326 $ 1,159,389
Annual Operating and Debt Service Budget
Fiscal Year 2020 Page 21
Agenda Page 76FLEMING ISLAND PLANTATION
Community Development District Series 2017 Debt Service Fund
Amortization Schedule 2017 Special Assessment Revenue Refunding Bonds
Year *Principal Interest Interest Rate Principal Balance Fiscal Total
11/1/2019 5/1/2020 $1,145,000
$269,181 $269,181
3.250% 3.250%
$16,565,000 $15,420,000 $1,664,756
11/1/2020 5/1/2021
11/1/2021 5/1/2022
11/1/2022
5/1/2023 11/1/2023 5/1/2024
11/1/2024
5/1/2025
11/1/2025
5/1/2026
11/1/2026
5/1/2027
11/1/2027
5/1/2028
11/1/2028
5/1/2029
11/1/2029
5/1/2030
11/1/2030
5/1/2031
$1,185,000
$1,225,000
$1,265,000
$1,305,000
$1,350,000
$1,395,000
$1,440,000
$1,490,000
$1,535,000
$1,590,000
$1,640,000
$250,575 $250,575 $231,319 $231,319 $211,413
$211,413 $190,856 $190,856
$169,650
$169,650
$147,713
$147,713
$125,044
$125,044
$101,644
$101,644
$77,431
$77,431
$52,488
$52,488
$26,650
$26,650
3.250% 3.250% 3.250% 3.250% 3.250%
3.250% 3.250% 3.250%
3.250%
3.250%
3.250%
3.250%
3.250%
3.250%
3.250%
3.250%
3.250%
3.250%
3.250%
3.250%
3.250%
3.250%
$15,420,000 $14,235,000 $14,235,000 $13,010,000 $13,010,000
$11,745,000 $11,745,000 $10,440,000
$10,440,000
$9,090,000
$9,090,000
$7,695,000
$7,695,000
$6,255,000
$6,255,000
$4,765,000
$4,765,000
$3,230,000
$3,230,000
$1,640,000
$1,640,000
$0
$1,666,894
$1,667,731
$1,667,269
$1,665,506
$1,667,363
$1,667,756
$1,666,688
$1,669,075
$1,664,919
$1,669,138
$1,666,650
Totals $16,565,000 $3,707,925 $21,670,144
Annual Operating and Debt Service Budget
Fiscal Year 2020 Page 22
Agenda Page 77
FLEMING ISLAND PLANTATION
Community Development District Debt Service Fund
Budget Narrative Fiscal Year 2020
REVENUES
Interest - Investments The District earns interest income on their trust accounts with Hancock Bank.
Special Assessment - Tax Collector The District will levy a Non - Ad Valorem assessment on all the assessable property within the District in order to pay for the debt service expenditures. The District will assess the maximum annual debt service amount.
Special Assessment - Discounts Per Section 197.162, Florida Statutes, discounts are allowed for early payments. The budgeted amount for the fiscal year is calculated at 4% of the anticipated Non - Ad Valorem assessments.
EXPENDITURES
Administrative
Misc. - Assessment Collection Costs The District reimburses the Clay County Tax Collector for applicable necessary administrative costs. Per Florida Statutes, administrative costs shall include, but not be limited to, those costs associated with personnel, forms, supplies, data processing, computer equipment, postage, and programming. The District compensates the Tax Collector for the actual cost of collection or 2% on the amount of special assessments collected and remitted, whichever is greater. The FY 2020 budget for collection costs is based on a maximum of 2% of the anticipated assessment collections.
Debt Service
Principal Debt Retirement The District pays regular principal payments annually in order to pay down/retire the debt.
Interest Expense The District pays interest expense on the debt twice during the year.
Annual Operating and Debt Service Budget Fiscal Year 2020 Page 23
Agenda Page 78
Fleming Island Plantation
Community Development District
Supporting Budget Schedule Fiscal Year 2020
Agenda Page 79FLEMING ISLAND PLANTATION
Community Development District All Funds
Comparison of Assessment Rates
Fiscal Year 2020 vs. Fiscal Year 2019
Village
Maintenance Series 2017 Debt Service Total Assessments per Unit Total
Assessable Units
FY 2020 FY 2019 Percent Change
Percent FY 2020 FY 2019
Change Percent
FY 2020 FY 2019 Change
Lighthouse Apts
Autumn Glen
Lake Ridge North
Carrington Place
Amberwood
Lake Ridge South
Woodlands
Fairway Village
Heritage Oaks
Chatham Village
Cypress Glen
Covington
Thornhill
John's Landing
Southern Links
The Links
River Hills Reserve
Margaret's Walk
Office
Retail
Golf Course
$184.76 $162.70
$692.84 $610.14
$692.84 $610.14
$692.84 $610.14
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$923.79 $813.52
$3,233.27 $2,847.31
$6,466.55 $5,694.62
$4,618.96 $4,067.59
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
13.6%
$129.41 $129.41 0.0%
$323.54 $323.54 0.0%
$323.54 $323.54 0.0%
$323.54 $323.54 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$647.07 $647.07 0.0%
$2,265 $2,264.76 0.0%
$4,529.52 $4,529.52 0.0%
$3,235.37 $3,235.37 0.0%
$314.17 $292.12 7.6%
$1,016.38 $933.68 8.9%
$1,016.38 $933.68 8.9%
$1,016.38 $933.68 8.9%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$1,570.87 $1,460.59 7.6%
$5,498.03 $5,112.07 7.6%
$10,996.07 $10,224.14 7.6%
$7,854.33 $7,302.96 7.6%
501.00
220.00
339.00
96.00
58.00
104.00
218.00
75.00
53.00
161.00
176.00
59.00
130.00
49.00
116.00
146.00
99.00
180.00
55.95
84.20
1.00
2,921.15
Annual Operating and Debt Service Budget
Fiscal Year 2020 Page 24
Agenda Page 80
Eleventh Order of Business
Agenda Page 81
FLEMING ISLAND PLANTATION
Community Development District
Financial Report
June 30, 2019
Agenda Page 82
1
FLEMING ISLAND PLANTATION Community Development District
Table of Contents
FINANCIAL STATEMENTS Page #
Balance Sheet - All Funds ……………………………………………
Statement of Revenues, Expenditures and Changes in Fund Balance
General Fund
Debt Service Funds
Notes to the Financial Statements
SUPPORTING SCHEDULES
Non-Ad Valorem Special Assessments Schedule
Cash and Investment Report
Bank Reconciliation
Check Register
…………………………………………… 2 - 4
…………………………………………… 5
…………………………………………… 6 - 7
…………………………………………… 8
…………………………………………… 9
…………………………………………… 10 - 14
…………………………………………… 15 - 19
Agenda Page 83
FLEMING ISLAND PLANTATION
Financial Statements
(Unaudited)
June 30, 2019
Agenda Page 84FLEMING ISLAND PLANTATION
Governmental Funds Community Development District
Balance Sheet June 30, 2019
2017 DEBT
GENERAL SERVICE
ACCOUNT DESCRIPTION FUND FUND TOTAL
ASSETS
Cash - Checking Account $ 247,060 $ - $ 247,060
Acct Receivable-Returned Items 225 - 225
Due From Other Funds - 48,270 48,270
Investments:
Certificates of Deposit - 12 Months 932,327 - 932,327
Certificates of Deposit - 18 Months 259,038 - 259,038
Money Market Account 1,294,980 - 1,294,980
Interest Account - 19 19
Reserve Fund - 503,633 503,633
Revenue Fund - 588,382 588,382
Sinking fund - 73 73
Prepaid Items 2,430 - 2,430
Deposits 11,415 - 11,415
TOTAL ASSETS $ 2,747,475 $ 1,140,377 $ 3,887,852
LIABILITIES
Accounts Payable $ 15,631 $ - $ 15,631
Accrued Expenses 58,752 - 58,752
Due To Other Funds 48,270 - 48,270
TOTAL LIABILITIES 122,653 - 122,653
FUND BALANCES
Nonspendable:
Prepaid Items 2,430 - 2,430
Deposits 11,415 - 11,415
Restricted for:
Debt Service - 1,140,377 1,140,377
Assigned to:
Operating Reserves 578,326 - 578,326
Reserves - Entry Features 81,467 - 81,467
Reserves - Park 62,048 - 62,048
Reserves-Recreation Facilities 649,781 - 649,781
Reserves-Misc.Site Improvement 149,622 - 149,622
Reserves - Signage 88,487 - 88,487
Unassigned: 1,001,246 - 1,001,246
TOTAL FUND BALANCES $ 2,624,822 $ 1,140,377 $ 3,765,199
TOTAL LIABILITIES & FUND BALANCES $ 2,747,475 $ 1,140,377 $ 3,887,852
Page 1
Agenda Page 85FLEMING ISLAND PLANTATION
General Fund Community Development District
Statement of Revenues, Expenditures and Changes in Fund Balances
For the Period Ending June 30, 2019
ANNUAL
ADOPTED YEAR TO DATE YEAR TO DATE VARIANCE ($)
ACCOUNT DESCRIPTION BUDGET BUDGET ACTUAL FAV(UNFAV)
REVENUES
Interest - Investments $ 10,000 $ 7,497 $ 19,485 $ 11,988
Room Rentals 6,000 4,500 5,370 870
Tennis Membership 1,250 936 2,000 1,064
Tennis Program Fees 500 378 - (378)
Special Events 6,000 4,500 3,472 (1,028)
Special Assmnts- Tax Collector 2,445,170 2,445,170 2,445,173 3
Special Assmnts- Discounts (97,807) (97,807) (89,003) 8,804
Other Miscellaneous Revenues 6,000 4,500 8,314 3,814
Access Cards 6,000 4,500 4,583 83
Insurance Reimbursements - - 26,438 26,438
TOTAL REVENUES 2,383,113 2,374,174 2,425,832 51,658
EXPENDITURES
Administration
P/R-Board of Supervisors 16,000 12,000 12,000 -
FICA Taxes 1,224 922 918 4
ProfServ-Arbitrage Rebate 600 600 - 600
ProfServ-Dissemination Agent 1,000 1,000 - 1,000
ProfServ-Engineering 20,000 15,003 6,766 8,237
ProfServ-Legal Services 30,000 22,500 27,977 (5,477)
ProfServ-Mgmt Consulting Serv 54,860 41,145 41,145 -
ProfServ-Property Appraiser 1,000 - - -
ProfServ-Special Assessment 8,750 8,750 8,750 -
ProfServ-Trustee Fees 4,000 4,000 4,000 -
Auditing Services 4,123 4,123 4,000 123
Postage and Freight 2,000 1,503 1,254 249
Insurance - General Liability 34,729 34,729 31,442 3,287
Printing and Binding 2,000 1,503 3,923 (2,420)
Legal Advertising 2,000 1,503 1,793 (290)
Misc-Assessmnt Collection Cost 48,903 48,903 45,922 2,981
Misc-Credit Card Fees 500 375 404 (29)
Misc-Contingency 2,500 1,875 1,505 370
Admin-Scholarships 600 450 - 450
Office Supplies 500 375 115 260
Annual District Filing Fee 175 175 175 -
Total Administration 235,464 201,434 192,089 9,345
Page 2
Agenda Page 86FLEMING ISLAND PLANTATION
General Fund Community Development District
Statement of Revenues, Expenditures and Changes in Fund Balances
For the Period Ending June 30, 2019
ANNUAL
ADOPTED YEAR TO DATE YEAR TO DATE VARIANCE ($)
ACCOUNT DESCRIPTION BUDGET BUDGET ACTUAL FAV(UNFAV)
Field
ProfServ-Web Site Development 2,000 1,503 365 1,138
Contracts-Landscape 606,830 452,946 452,946 -
Electricity - General 78,000 58,500 55,471 3,029
Utility - Water 71,000 53,250 55,578 (2,328)
R&M-Aquascaping 55,793 42,071 41,166 905
R&M-Common Area 30,000 22,500 20,061 2,439
R&M-Electrical 12,000 9,000 16,964 (7,964)
R&M-Other Landscape 90,000 67,500 22,551 44,949
R&M-Irrigation 50,000 37,500 18,946 18,554
Misc-Holiday Decor 4,000 2,400 1,892 508
Op Supplies - General 5,000 3,750 7,510 (3,760)
Total Field 1,004,623 750,920 693,450 57,470
Parks and Recreation - General
ProfServ-Field Management 335,500 251,625 251,625 -
Contracts-Lifeguard Services 95,275 59,329 57,739 1,590
Contracts-Janitorial Services 7,730 5,797 5,684 113
Contracts-Security Services 57,500 43,125 39,916 3,209
Contracts-Security Alarms 500 375 202 173
Communication - Teleph - Field 5,000 3,750 5,046 (1,296)
Postage and Freight 200 153 68 85
Electricity - General 30,000 22,500 19,580 2,920
Utility - Gas 1,000 747 999 (252)
Utility - Refuse Removal 5,000 3,750 4,208 (458)
Utility - Water & Sewer 34,000 25,500 16,148 9,352
R&M-Air Conditioning 1,500 1,125 - 1,125
R&M-Equipment 5,000 3,750 4,572 (822)
R&M-Fire Supression System 300 150 387 (237)
R&M-Grounds 6,000 4,500 5,700 (1,200)
R&M-Pest Control 600 450 391 59
R&M-Tennis Courts 6,000 4,500 2,948 1,552
R&M-Gazebo 3,048 2,286 2,052 234
Misc-Event Expense 32,350 27,445 28,135 (690)
Misc-Rec Center Equipment 3,000 2,250 3,034 (784)
Misc-Termite Bond 700 525 469 56
Misc-Licenses & Permits 700 700 625 75
Misc-Contingency 10,000 7,500 27,974 (20,474)
Office Supplies 3,000 2,250 2,907 (657)
Cleaning Supplies 1,500 1,125 1,164 (39)
Page 3
Agenda Page 87FLEMING ISLAND PLANTATION
General Fund Community Development District
Statement of Revenues, Expenditures and Changes in Fund Balances
For the Period Ending June 30, 2019
ANNUAL
ADOPTED YEAR TO DATE YEAR TO DATE VARIANCE ($)
ACCOUNT DESCRIPTION BUDGET BUDGET ACTUAL FAV(UNFAV)
Op Supplies - General 3,500 2,625 4,312 (1,687)
Op Supplies-Pool and Fountain 2,400 1,800 5,496 (3,696)
Op Supplies - Pool Chemicals 16,600 12,451 12,060 391
Subscriptions and Memberships 900 870 915 (45)
Total Parks and Recreation - General 668,803 492,953 504,356 (11,403)
Community Center
ProfServ-Field Management 192,350 144,263 144,263 -
Contracts-Lifeguard Services 84,203 52,452 50,962 1,490
Contracts-Janitorial Services 7,730 5,797 5,684 113
Contracts-Security Services 40,000 29,997 30,970 (973)
Contracts-Security Alarms 240 180 - 180
Communication - Teleph - Field 4,500 3,375 3,371 4
Electricity - General 20,000 15,003 15,386 (383)
Utility - Gas 600 450 - 450
Utility - Refuse Removal 4,500 3,375 3,525 (150)
Utility - Water & Sewer 10,000 7,501 14,702 (7,201)
R&M-Air Conditioning 1,000 747 840 (93)
R&M-Fire Supression System 600 400 748 (348)
R&M-Grounds 3,000 2,250 13,704 (11,454)
R&M-Pest Control 350 264 258 6
Misc-Rec Center Equipment 3,000 2,250 1,346 904
Misc-Termite Bond 340 340 - 340
Misc-Licenses & Permits 500 500 375 125
Misc-Contingency 8,500 6,372 6,800 (428)
Office Supplies 750 562 92 470
Cleaning Supplies 1,500 1,125 1,134 (9)
Op Supplies - General 2,650 1,988 532 1,456
Op Supplies-Pool and Fountain 1,500 1,125 4,880 (3,755)
Op Supplies - Pool Chemicals 16,600 12,451 12,237 214
Total Community Center 404,413 292,767 311,809 (19,042)
Reserves
Reserve - CDD Amenity 105,000 78,750 53,940 24,810
Reserves-Splash Park 45,000 33,750 24,724 9,026
Total Reserves 150,000 112,500 78,664 33,836
TOTAL EXPENDITURES & RESERVES 2,463,303 1,850,574 1,780,368 70,206
Net change in fund balance $ (80,190) $ 523,600 $ 645,464 $ 121,864
FUND BALANCE, BEGINNING (OCT 1, 2018) 1,979,358 1,979,358 1,979,358
FUND BALANCE, ENDING $ 1,899,168 $ 2,502,958 $ 2,624,822
Page 4
Agenda Page 88
FLEMING ISLAND PLANTATION 2017 Debt Service Fund
Community Development District
Statement of Revenues, Expenditures and Changes in Fund Balances
For the Period Ending June 30, 2019
ACCOUNT DESCRIPTION
ANNUAL
ADOPTED
BUDGET
YEAR TO DATE
BUDGET
YEAR TO DATE
ACTUAL
VARIANCE ($)
FAV(UNFAV)
REVENUES
Interest - Investments
Special Assmnts- Tax Collector
Special Assmnts- Discounts
TOTAL REVENUES
$ 2,000
1,814,282
(72,571)
1,743,711
$ 1,503
1,814,282
(72,571)
1,743,214
$ 26,955
1,814,282
(66,039)
1,775,198
$ 25,452
-
6,532
31,984
EXPENDITURES
Administration
Misc-Assessmnt Collection Cost 36,286 36,286 34,074 2,212
Total Administration 36,286 36,286 34,074 2,212
Debt Service
Principal Debt Retirement 1,110,000 1,110,000 1,110,000 -
Interest Expense 574,438 574,438 574,438 -
Total Debt Service 1,684,438 1,684,438 1,684,438 -
TOTAL EXPENDITURES 1,720,724 1,720,724 1,718,512 2,212
Excess (deficiency) of revenues
Over (under) expenditures 22,987 22,490 56,686 34,196
OTHER FINANCING SOURCES (USES)
Contribution to (Use of) Fund Balance 22,987 - - -
TOTAL FINANCING SOURCES (USES)
Net change in fund balance $
22,987
22,987 $
-
22,490 $
-
56,686 $
-
34,196
FUND BALANCE, BEGINNING (OCT 1, 2018)
FUND BALANCE, ENDING $
1,083,691
1,106,678 $
1,083,691
1,106,181 $
1,083,691
1,140,377
Page 5
Agenda Page 89FLEMING ISLAND PLANTATION Community Development District Balance Sheet - All Funds
Notes to the Financial Statements
June 30, 2019
General Fund
► Assets
■ Cash and Investments - See Cash and Investment Report for further details.
■ Accounts Receivable - Returned Items - Returned NSF check from one resident $225 in August 2018.
■ Prepaid Items - $700 - Expenditures paid in advance.
July - Special Events $ 350
August - Movie Night 550
September - Casino Event 1,530
$ 2,430
■ Deposits $11,415 - Deposits with Clay Electric.
► Liabilities
■ Accounts Payable - Invoices that were processed but not paid until July.
■ Accrued Expenses - Expenses not yet billed or pending approval.
Arbitrage Rebate 200
HGS - Legal Fees 3,000
Engineer Fees 1,000
Clay County Sheriffs-Security 4,225
Yellowstone Landscape 50,327
$ 58,752
■ Due To Other Funds - Assessments distributed by the tax collector which will be transferred to the debt service revenue account in
July.
► Fund Balance
■ Assigned To:
Operating Reserves 578,326 - Assigned to cover one quarter of annual O&M expenditures.
Entry Features 81,467
Parks 62,048
Recreation Facilities 649,781
Misc. Site Improvement 149,622
Signage 88,487
TOTAL $ 1,609,731
Debt Service Fund
► Assets
■ Investments - See Cash and Investment Report for further details.
Page 6
Agenda Page 90FLEMING ISLAND PLANTATION Community Development District SOR - General Fund
Notes to the Financial Statements
June 30, 2019
Financial Overview / Highlights
► The distribution of non-ad valorem assessments are 100% collected as of 6/30/19.
► Special Events - Special Event Revenue.
► Other Miscellaneous Revenue - John Gobel Signs/Refund of deposit $6,687.50.
► Insurance Reimbursement - PGIT property damage claim check received.
► The General Fund expenditures are at approximately 96% of the YTD (prorated) budget. Significant variances are explained below.
Variance Analysis
% of
Account Name YTD Budget YTD Actual Budget Explanation
Expenditures
Administrative
Legal Services $ 22,500 $ 27,977 124% HGS - Billed through 5/31/19;Accrued $3,000.
Printing and Binding $ 1,503 $ 3,923 261% Reimbursements to Inframark for printing costs.
Legal Advertising $ 1,503 $ 1,793 119% Florida Times Union - Closed meeting ad $848.
Field
R&M-Electrical $ 9,000 $ 16,964 188% LED Lighting upgrades to Village Square fountain $7,455.
Op Supplies-General $ 3,750 $ 7,510 200% Pressure washer purchase.
Parks and Recreation - General (Amenity Center)
Communication - Telephone $ 3,750 $ 5,046 135% Comcast #9952 $420/mo; Comcast #3753 $350/one time
installation fee - AC Pool.
R&M-Fire Supression System $ 150 $ 387 258% The annual cost for fire inspection performed by Cintas.
R&M-Grounds $ 4,500 $ 5,700 127% Basketball and sidewalk repairs $3,200.
Misc - Rec Center Equipment $ 2,250 $ 3,034 135% Updates to the desktop computer and web cam. AT&T $147/ Co $106/
Misc - Contingency $ 7,500 $ 27,974 373% Tennis Pavilion: 4 Benches/Liners $3,321; Tennis Awning 20% mobilization $3,976; WebWatchdogs Cameras & DVRs $7,275; Reseal Rubber on Splash Pad $2,968.
Op Supplies - General $ 2,625 $ 4,312 164% Primarily Home Depot and BB&T credit card purchases.
Op Supplies - Pool and Fountain $ 1,800 $ 5,496 305% Storage for pool chemical containers $2,032; Actuator &
control lift operator $1,227; Ring buoys $650.
Community Center (Splash Park)
Utility - Water & Sewer $ 7,501 $ 14,702 196% Splash Park pool Marsite renovation pool re-fill.
R&M-Fire Supression System $ 400 $ 748 187% Cintas - 3 kitchen inspections and supplies.
R&M-Grounds $ 2,250 $ 13,704 609% Repair Splash Park Umbrellas $250; Panels for slide steps $892; Thunder Bucket repairs $5,600; Bathroom repairs
$1,300; Wood Staining $1,325.
Op Supplies - Pool and Fountain $ 1,125 $ 4,880 434% Storage for pool chemical containers $2,470; New vacuum
pump and valve kit $1,452.
Page 7
Agenda Page 91
FLEMING ISLAND PLANTATION
Supporting Schedules
June 30, 2019
Agenda Page 92FLEMING ISLAND PLANTATION Community Development District
Non-Ad Valorem Special Assessments - Clay County Tax Collector
Monthly Collection Report
For the Fiscal Year Ending September 30, 2019
ALLOCATION BY FUND
Date Net Amount
Received Received
Discount /
(Penalties)
Amount
Collection
Costs
Gross
Amount
Received
General
Fund
Series 2017
Debt Service
Fund
Assessments Levied FY 19
Allocation %
11/14/18 $ 139,926
11/30/18 1,294,078
12/10/18 1,833,397
12/20/18 339,000
01/24/19 56,966
02/20/19 136,672
03/20/19 37,559
04/12/19 59,671
05/13/19 13,822
06/11/19 8,725
06/25/19 104,601
$ 6,360
55,020
77,908
13,963
1,811
3,059
402
39
(224)
(259)
(3,042)
$ 2,856
26,410
37,416
6,918
1,163
2,789
767
1,218
282
178
-
$ 4,259,450
100%
$ 149,141
1,375,508
1,948,721
359,882
59,940
142,520
38,727
60,928
13,880
8,643
101,560
$
$
2,445,170
57%
85,616
789,621
1,118,678
206,593
34,409
81,815
22,232
34,976
7,968
4,962
58,301
$ 1,814,280
43%
$ 63,526
585,887
830,043
153,289
25,531
60,705
16,496
25,952
5,912
3,682
43,259
TOTAL $ 4,024,417 $ 155,037 $ 79,996 $ 4,259,450 $ 2,445,170 $ 1,814,280
% COLLECTED 100% 100% 100%
TOTAL OUTSTANDING $ 0 $ 0 $ 0
Page 8
Agenda Page 93
FLEMING ISLAND PLANTATION Community Development District All Funds
Cash and Investment Report
June 30, 2019
GENERAL FUND
Account Name Bank Name Investment Type Maturity Yield Balance
Checking Account - Operating Hancock Bank Checking Account n/a 0.00% 247,060
Subtotal $ 247,060
Certificate of Deposit - 12 Months BankUnited CD 4566 02/11/20 2.74% $ 256,829
Certificate of Deposit - 12 Months BankUnited CD 1506 02/22/20 2.74% 102,649
Certificate of Deposit - 12 Months BankUnited CD 1509 02/22/20 2.74% 102,649
Certificate of Deposit - 12 Months BankUnited CD 8953 05/30/20 2.45% 105,563
Certificate of Deposit - 12 Months BankUnited CD 6793 09/20/19 2.35% 262,539
Certificate of Deposit - 12 Months BankUnited CD 3796 01/20/20 2.50% 102,098
Subtotal $ 932,327
Certificate of Deposit - 18 Months BankUnited CD 3797 07/10/19 1.80% $ 259,038
Subtotal $ 259,038
BankUnited BankUnited Money Market n/a 1.75% $ 1,294,980
Subtotal $ 1,294,980
Total GF $ 2,733,405
DEBT SERVICE FUND
Account Name Bank Name Investment Type Maturity Yield Balance
Series 2017 Interest Account Hancock Bank Federated Govt Oblig n/a 2.22% $ 19
Series 2017 Reserve Account Hancock Bank Federated Govt Oblig n/a 2.23% 503,633
Series 2017 Revenue Account Hancock Bank Federated Govt Oblig n/a 2.23% 588,382
Series 2017 Sinking Fund Hancock Bank Federated Govt Oblig n/a 2.23% 73
Total DS $ 1,092,107
Total All Funds $ 3,825,511
Page 9
CARD5 BIANCA MIRO
CARD Accoun
CARD2 Accoun
CARD8 Accoun
CARD3 Accoun
CARD6 Accoun
CARD3 Accoun
CARD6 Accoun
CARD3 Accoun
CARD6 Accoun
CARD3 Accoun
CARD Accoun
CARD2 Accoun
CARD8 Accoun
Agenda Page 94Fleming Island Plantation CDD Bank Reconciliation
Bank Account No. 3330 Hancock Bank
Statement No. 06-19
Statement Date 6/30/2019
G/L Balance (LCY) 247,059.77 Statement Balance 251,349.44
G/L Balance 247,059.77 Outstanding Deposits 241.98
Positive Adjustments 0.00
Subtotal 251,591.42
Subtotal 247,059.77 Outstanding Checks 4,531.65
Negative Adjustments 0.00 Differences 0.00
Ending G/L Balance 247,059.77 Ending Balance 247,059.77
Difference 0.00
Posting Document Document Cleared Date Type No. Description Amount Amount Difference
Outstanding Checks
6/5/2019 Payment 71746 TIMOTHY J BELL 105.00 0.00 105.00
6/18/2019 Payment 71781 TIMOTHY J BELL 450.00 0.00 450.00
6/24/2019 Payment 71782 BUZZWORTHY EVENTS, LLC 350.00 0.00 350.00
6/27/2019 Payment 71783 AT SERVICES OF JAX, INC 947.00 0.00 947.00
6/27/2019 Payment 71784 COMCAST 654.58 0.00 654.58
6/27/2019 Payment 71785 DOLPHIN BACKFLOW INC. 40.00 0.00 40.00
6/27/2019 Payment 71786 FEDEX 65.46 0.00 65.46
6/27/2019 Payment 71787 IN THE SWIM 51.98 0.00 51.98
6/27/2019 Payment 71788 LOGO X-PRESS 31.99 0.00 31.99
6/27/2019 Payment 71789 OFFICE DEPOT BUSINESS CREDIT 241.21 0.00 241.21
6/27/2019 Payment 71790 POOLSURE 1,250.00 0.00 1,250.00
6/27/2019 Payment 71791 RECREONICS 186.83 0.00 186.83
6/27/2019 Payment 71792 VESTA PROPERTY SERVICES, INC 60.35 0.00 60.35
6/28/2019 CREDIT ROOM RENTAL-SPLASH PK-REFUND- 97.25 0.00 97.25
Total Outstanding Checks...................................................................................................................... 4,531.65 4,531.65
Outstanding Deposits
6/28/2019 CREDIT ACCESS CARD-JASON MCNABB G/L 14.32 0.00 14.32
6/28/2019 CREDIT ACCESS CARD-SARAH DUNCAN (4) G/L 57.75 0.00 57.75
6/28/2019 CREDIT ACCESS CARD-SEAN JOHNSON G/L 14.32 0.00 14.32
6/29/2019 CREDIT SP EVENT-BINGO- MARIE CRUZ G/L 4.86 0.00 4.86
6/29/2019 CREDIT SP EVENT- BINGO- CHRISTOPHER BAKER G/L 14.59 0.00 14.59
6/29/2019 CREDIT SP EVENT-BINGO- CHANEL COCHRAN (5) G/L 14.59 0.00 14.59
6/29/2019 CREDIT SP EVENT- BINGO- NOEL REFORMA G/L 4.86 0.00 4.86
6/29/2019 CREDIT SP EVENT-BINGO- JARRYNE LINVILLE G/L 4.86 0.00 4.86
6/29/2019 CREDIT SP EVENT- BINGO-HILLARY LEE G/L 4.86 0.00 4.86
6/29/2019 CREDIT SP EVENT-BINGO- AARON JOHNSON G/L 4.86 0.00 4.86
6/30/2019 CREDIT ACCESS CARD-KIZZIY JACKSON (2) G/L 29.17 0.00 29.17
6/30/2019 CREDIT ACCESS CARD-GLENIZE NAZARIO (4) G/L 58.35 0.00 58.35
6/30/2019 CREDIT ACCESS CARD-KAREN SHOUP G/L 14.59 0.00 14.59
Total Outstanding Deposits.................................................................................................................... 241.98 241.98
Page 10
Page 11
Agenda Page 95
Page 12
Agenda Page 96
Page 13
Agenda Page 97
Page 14
Agenda Page 98
Agenda Page 99
FLEMING ISLAND PLANTATION
Community Development District
Payment Register by Bank Account
For the Period from 6/1/19 to 6/30/19
(Sorted by Check / ACH No.)
Pymt
Type
Check /
ACH No. Date
Payee
Type Payee Invoice No. Payment Description Invoice / GL Description G/L Account #
Amount
Paid
HANCOCK BANK - GF NEW - (ACCT# XXXXX3330)
Check 71727 06/03/19 Vendor 10- S TENNIS SUPPLY 141351 HALF MOON VENTS-2 PCS Tennis screens 001-546097-57201 $157.31
Check 71728 06/03/19 Vendor COMCAST 93753-051919 5/22-6/21/19 COMCAST 3753 AC Pool Internet 001-543003-57201 $138.04
Check 71729 06/03/19 Vendor COMMERCIAL ENERGY SPECIALISTS 138471 ACTUATOR, CONTROL LIFT OPERATOR AC Chairlift repair 001-552001-57201 $1,227.23
Check 71730 06/03/19 Vendor DAVID GRAY PLUMBING CO., INC I100247 MEN'S TOILET/URINAL RPR R&M-Grounds 001-546037-57204 $198.00
Check 71731 06/03/19 Vendor DOLPHIN BACKFLOW INC. 27329 RPR BACK FLOW PREVENTER @ VS ENTR R&M-Common Area 001-546016-53901 $230.60
Check 71732 06/03/19 Vendor FEDEX 6-559-24350 SERVICE FOR 5/10/19 Postage and Freight 001-541006-51301 $17.27
Check 71733 06/03/19 Vendor FLORIDA DEPARTMENT OF HEALTH 10-BID-4196620 WATER PARK PERMIT# 10-60-00106 FY19 Misc-Licenses & Permits 001-549066-57201 $125.00
Check 71733 06/03/19 Vendor FLORIDA DEPARTMENT OF HEALTH 10-BID-4196591 FAMILY POOL PERMIT 10-60-00108 FY19 Misc-Licenses & Permits 001-549066-57201 $250.00
Check 71733 06/03/19 Vendor FLORIDA DEPARTMENT OF HEALTH 10-BID-4196590 LAP POOL PERMIT 10-60-00107 FY19 Misc-Licenses & Permits 001-549066-57201 $250.00
Check 71733 06/03/19 Vendor FLORIDA DEPARTMENT OF HEALTH 10-BID-4196628 WADING POOL PERMIT 10-60-00135 FY19 Misc-Licenses & Permits 001-549066-57204 $125.00
Check 71733 06/03/19 Vendor FLORIDA DEPARTMENT OF HEALTH 10-BID-4196597 SP POOL PERMIT 10-60-00134 FY19 Misc-Licenses & Permits 001-549066-57204 $250.00
Check 71734 06/03/19 Vendor LOGO X-PRESS 041219CC 10 qty - 4"X10" FENCE DECALS R&M-Common Area 001-546016-53901 $48.00
Check 71734 06/03/19 Vendor LOGO X-PRESS 052319CM NO PARKING SIGNS & POSTS Op Supplies - General 001-552001-53901 $138.30
Check 71734 06/03/19 Vendor LOGO X-PRESS 053019 POOL SCHEDULE SIGN INSERTS Misc-Contingency 001-549900-57204 $41.93
Check 71735 06/03/19 Vendor POOLSURE 131295585853 6/19 WATER MGMT/CHEM/BASE Op Supplies - Pool Chemicals 001-552009-57201 $1,678.26
Check 71735 06/03/19 Vendor POOLSURE 131295585853 6/19 WATER MGMT/CHEM/BASE Op Supplies - Pool Chemicals 001-552009-57204 $1,678.26
Check 71736 06/03/19 Vendor WASTE MANAGEMENT INC. 9385225-2224-3 JUNE-19 AC Waste 9-31692-42001 Utility - Refuse Removal 001-543020-57201 $490.68
Check 71737 06/04/19 Vendor CLAY ELECTRIC COOPERATIVE, INC 55526-052319 ACCT# 9055526 4/22-5/21/19 2005 Yellow Birch Ln 001-543006-53901 $36.00
Check 71738 06/05/19 Vendor CLAY COUNTY SHERIFF'S OFFICE 053119-AGENCY AGENCY FEE 5/16-5/31/19 Contracts-Security Services 001-534037-57201 $225.00
Check 71738 06/05/19 Vendor CLAY COUNTY SHERIFF'S OFFICE 053119-AGENCY AGENCY FEE 5/16-5/31/19 Contracts-Security Services 001-534037-57204 $217.50
Check 71738 06/05/19 Vendor CLAY COUNTY SHERIFF'S OFFICE 053119-SCHEDULING SCHEDULING FEE 5/16-5/31/19 Contracts-Security Services 001-534037-57201 $187.50
Check 71738 06/05/19 Vendor CLAY COUNTY SHERIFF'S OFFICE 053119-SCHEDULING SCHEDULING FEE 5/16-5/31/19 Contracts-Security Services 001-534037-57204 $187.50
Check 71739 06/05/19 Vendor DANIEL D. TENBUSCH 053119 SECURITY FOR 5/18-5/29/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71739 06/05/19 Vendor DANIEL D. TENBUSCH 053119 SECURITY FOR 5/18-5/29/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71739 06/05/19 Vendor DANIEL D. TENBUSCH 053119 SECURITY FOR 5/18-5/29/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71740 06/05/19 Vendor HOPPING GREEN & SAMS 107729 04/19 GENERAL COUNSEL ProfServ-Legal Services 001-531023-51401 $3,428.07
Check 71740 06/05/19 Vendor HOPPING GREEN & SAMS 107730 MACKEY V. FIPCDD APR 2019 ProfServ-Legal Services 001-531023-51401 $420.00
Check 71741 06/05/19 Vendor JAMES B WILSON 053119 SECURITY FOR 5/16-5/31/19 Contracts-Security Services 001-534037-57201 $75.00
Check 71741 06/05/19 Vendor JAMES B WILSON 053119 SECURITY FOR 5/16-5/31/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71741 06/05/19 Vendor JAMES B WILSON 053119 SECURITY FOR 5/16-5/31/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71741 06/05/19 Vendor JAMES B WILSON 053119 SECURITY FOR 5/16-5/31/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71742 06/05/19 Vendor JEFFREY ALAN DEESE 053119 SECURITY FOR 5/25/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71743 06/05/19 Vendor MICHAEL JOHN CONNORS 053119 SECURITY FOR 5/17-5/31/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71743 06/05/19 Vendor MICHAEL JOHN CONNORS 053119 SECURITY FOR 5/17-5/31/19 Contracts-Security Services 001-534037-57201 $30.00
Check 71743 06/05/19 Vendor MICHAEL JOHN CONNORS 053119 SECURITY FOR 5/17-5/31/19 Contracts-Security Services 001-534037-57201 $45.00
Check 71743 06/05/19 Vendor MICHAEL JOHN CONNORS 053119 SECURITY FOR 5/17-5/31/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71744 06/05/19 Vendor PATRICK THOMAS VITELLARO 053119 SECURITY FOR 5/17-5/18/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71744 06/05/19 Vendor PATRICK THOMAS VITELLARO 053119 SECURITY FOR 5/17-5/18/19 Contracts-Security Services 001-534037-57201 $150.00
Page 15
71745
71750
71755
71760
71765
Agenda Page 100
FLEMING ISLAND PLANTATION
Community Development District
Payment Register by Bank Account
For the Period from 6/1/19 to 6/30/19
(Sorted by Check / ACH No.)
Pymt
Type
Check /
ACH No. Date
Payee
Type Payee Invoice No. Payment Description Invoice / GL Description G/L Account #
Amount
Paid
Check 06/05/19 Vendor STEPHEN M COYNE 053119 SECURITY FOR 5/16-5/30/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71745 06/05/19 Vendor STEPHEN M COYNE 053119 SECURITY FOR 5/16-5/30/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71745 06/05/19 Vendor STEPHEN M COYNE 053119 SECURITY FOR 5/16-5/30/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71745 06/05/19 Vendor STEPHEN M COYNE 053119 SECURITY FOR 5/16-5/30/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71745 06/05/19 Vendor STEPHEN M COYNE 053119 SECURITY FOR 5/16-5/30/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71746 06/05/19 Vendor TIMOTHY J BELL 053119 SECURITY FOR 5/22/19 Contracts-Security Services 001-534037-57204 $105.00
Check 71747 06/12/19 Vendor AIRGAS CARBONIC INC 9962397220 HELIUM RENTAL 5/31/19 Misc-Rec Center Equipment 001-549049-57204 $37.58
Check 71748 06/12/19 Vendor AQUATIC SYSTEMS INC 0000445418 MIDGEFLY TREATMENTS 2 OF 2 SITE#24 Midge Fly treatment Pond 24 001-546016-53901 $422.00
Check 71748 06/12/19 Vendor AQUATIC SYSTEMS INC 0000446298 6/19 LAKE AND WETLAND SERVICE R&M-Aquascaping 001-546006-53901 $4,574.00
Check 71749 06/12/19 Vendor BOREE CANVAS UNLIMITED INC 12246 RECOVER A-FRAME CANOPY @ Tennis Area Tennis Pavilion fire 001-549900-57201 $2,350.00
Check 06/12/19 Vendor BUZZWORTHY EVENTS, LLC 1265 SEPT CASINO EVENT September Event- Casino 155000 $1,530.00
Check 71751 06/12/19 Vendor CLAY COUNTY UTILITY AUTHORITY ***Voided Voided**** $0.00
Check 71752 06/12/19 Vendor COM PAC FILTRATION, INC. 31416 SO ENTRANCE Pond Fountain Lights Rplcd R&M-Electrical 001-546020-53901 $2,575.00
Check 71753 06/12/19 Vendor COVERALL OF NORTH FLORIDA 7130191975 CLEANING SVC 6/19 Contracts-Janitorial Services 001-534026-57204 $631.50
Check 71753 06/12/19 Vendor COVERALL OF NORTH FLORIDA 7130191975 CLEANING SVC 6/19 Contracts-Janitorial Services 001-534026-57201 $631.50
Check 71753 06/12/19 Vendor COVERALL OF NORTH FLORIDA 7130191975 CLEANING SVC 6/19 Cleaning Supplies 001-551003-57201 $125.00
Check 71753 06/12/19 Vendor COVERALL OF NORTH FLORIDA 7130191975 CLEANING SVC 6/19 Cleaning Supplies 001-551003-57204 $125.00
Check 71754 06/12/19 Vendor DE LAGE LANDEN FINANCIAL SVCS, INC 63730370 XEROX RENTAL 5/15-6/14/19 Office Supplies 001-551002-57201 $223.97
Check 71754 06/12/19 Vendor DE LAGE LANDEN FINANCIAL SVCS, INC 63730370 XEROX RENTAL 5/15-6/14/19 R&M-Equipment 001-546022-57201 $491.24
Check 06/12/19 Vendor FEDEX 6-566-67311 SERVICE FOR 5/20-5/22/19 Postage and Freight 001-541006-51301 $41.66
Check 71756 06/12/19 Vendor GEORGE L. ASPINALL 011819 6/8/19 MISC EVENTS MUSICIANS June start of Summer 001-549022-57201 $400.00
Check 71757 06/12/19 Vendor IN THE SWIM 5967543 POOL OPERATING SUPPLIES Op Supplies - Pool Chemicals 001-552009-57201 $46.40
Check 71757 06/12/19 Vendor IN THE SWIM 5967543 POOL OPERATING SUPPLIES Op Supplies - Pool Chemicals 001-552009-57204 $46.40
Check 71758 06/12/19 Vendor LEGACY DOCK AND MARINE CONSTRUCTION 043019 MW DOCK REPAIR R&M-Common Area 001-546016-53901 $2,600.00
Check 71759 06/12/19 Vendor PICKETT ELECTRIC INC 3512 VS light bulbs; TCB/17 photocell R&M-Electrical 001-546020-53901 $486.00
Check 71759 06/12/19 Vendor PICKETT ELECTRIC INC 3456 MLTPLE ELECTRICAL REPRS Field electrical 001-546020-53901 $855.00
Check 71759 06/12/19 Vendor PICKETT ELECTRIC INC 3456 MLTPLE ELECTRICAL REPRS AM CTR electrical 001-546037-57201 $489.00
Check 71759 06/12/19 Vendor PICKETT ELECTRIC INC 3456 MLTPLE ELECTRICAL REPRS SP electrical 001-546037-57204 $632.00
Check 71759 06/12/19 Vendor PICKETT ELECTRIC INC 3456 MLTPLE ELECTRICAL REPRS VS &FIP entry lights 001-568044-58100 $3,382.00
Check 06/12/19 Vendor PINCH A PENNY #169 257762 SP pool chemical check Op Supplies-Pool and Fountain 001-552008-57204 $11.98
Check 71760 06/12/19 Vendor PINCH A PENNY #169 257905 AC Pool chemical tester Op Supplies-Pool and Fountain 001-552008-57201 $24.97
Check 71760 06/12/19 Vendor PINCH A PENNY #169 257655 VACUUM BAGS Op Supplies-Pool and Fountain 001-552008-57204 $74.99
Check 71760 06/12/19 Vendor PINCH A PENNY #169 257655 VACUUM BAGS Op Supplies-Pool and Fountain 001-552008-57201 $74.99
Check 71760 06/12/19 Vendor PINCH A PENNY #169 256857 SP SUPER WATER CLARIFIER SP Wading Pool Chemicals 001-552009-57204 $31.98
Check 71761 06/12/19 Vendor ROY W GREEN 72619 JULY 26 TEEN GLOW PARTY July Teen Party 155000 $150.00
Check 71762 06/12/19 Vendor USA BLUE BOOK 876770 2 ea-RAMP/RAMP EXTNDRS for Spill Pallets Chemical storage Bins 001-552008-57201 $625.80
Check 71763 06/12/19 Vendor VESTA PROPERTY SERVICES, INC 356888 6/1/19 LIFEGUARD SERVICE Contracts-Lifeguard Services 001-534022-57201 $11,909.37
Check 71763 06/12/19 Vendor VESTA PROPERTY SERVICES, INC 356888 6/1/19 LIFEGUARD SERVICE Contracts-Lifeguard Services 001-534022-57204 $10,525.37
Check 71764 06/12/19 Vendor WASTE MANAGEMENT INC. 9386848-2224-1 JUNE-19 SP Waste 21-66336-93007 Utility - Refuse Removal 001-543020-57204 $81.70
Check 06/12/19 Vendor WEBWATCHDOGS 5615 Tennis Shed Surveillance System/Internet Tennis shed camera/internet 001-549900-57201 $750.00
Check 71766 06/12/19 Vendor 10- S TENNIS SUPPLY 141568 HAR-TRU MATERIAL/72 BAGS OF CLAY 50 lbs clay 001-546097-57201 $724.48
Page 16
Agenda Page 101
FLEMING ISLAND PLANTATION
Community Development District
Payment Register by Bank Account
For the Period from 6/1/19 to 6/30/19
(Sorted by Check / ACH No.)
Pymt
Type
Check /
ACH No. Date
Payee
Type Payee Invoice No. Payment Description Invoice / GL Description G/L Account #
Amount
Paid
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Amazon door open chime 001-552001-57201 $38.99
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Walmart Misc event 001-549022-57201 $9.91
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Walmart office supplies 001-551002-57201 $25.43
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Walmart cleaning supplies 001-552001-57201 $125.13
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Walmart cleaning supplies 001-552001-57201 $39.94
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH AG Pro Companies 001-552001-53901 $632.82
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH 7-Eleven Maint Cart Gas 001-552001-53901 $69.08
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH AG Pro Companies 001-552001-53901 $709.26
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH AG Pro companies 001-552001-53901 ($20.34)
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Sams Club 5/19 Misc events 001-549022-57201 $199.31
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Sam's Club office supplies 001-551002-57201 $6.92
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Walmart supplies for Mothers day event 001-549022-57201 $26.04
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Print.com 5/19 misc event supplies 001-549022-57201 $48.58
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Circle K gas 001-552001-53901 $58.86
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Amazon 5/19 Misc supplies/World of Hats 001-549022-57201 $9.99
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Amazon key box tags 001-551002-57201 $14.97
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH newspaper add for yard sale 001-549900-57201 $32.50
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Fuel for Maintenance Gas 001-552001-53901 $63.00
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH maint gas 001-552001-53901 $47.49
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH Michaels 6/19 event supplies 001-549022-57201 $12.54
Check 71767 06/12/19 Vendor BB&T - ACH 060519-4046 BB&T 5/6-5/31/19 PURCH MSFT monthly subscription 001-554001-57201 $16.50
Check 71768 06/12/19 Vendor BUZZWORTHY EVENTS, LLC 080219 8/2/19 MOVIE NIGHT EVENT Movie in the Park 155000 $350.00
Check 71769 06/12/19 Vendor COMCAST 99952-060219 0199952 6/12-7/11/19 COMCAST Communication - Teleph - Field 001-541005-57201 $339.59
Check 71770 06/12/19 Vendor FEDEX 6-572-65988 SERVICE FOR 5/22/19 Postage and Freight 001-541006-51301 $17.24
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 8042396 POOL CHEMICALS 001-552009-57204 $35.94
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 8042396 STREET LIGHT SUPPLIES 001-546016-53901 $14.40
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 8100507 MISC OPERATION SUPPLIES 001-552001-53901 $63.90
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 6100562 FLEMING WALL REPAIR 001-546016-53901 $133.29
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 8100507 FLEMING WALL REPAIR 001-552001-53901 $25.97
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 3044160 Maint Cart Supplies 001-552001-53901 $91.81
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 2121213 GAZEBO LADIES RR/vandalism 001-549900-57201 $410.88
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 2121215 MISC SUPPLIES 001-546020-53901 $41.79
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 9989855 Pressure Washer Supplies 001-552001-53901 $35.93
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV#4094148 Pool Chemicals & Op Supplies 001-552001-57204 $83.36
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV#4094148 Pool Chemicals & Op Supplies 001-552009-57201 $12.28
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 8094801 MISC SUPPLIES 001-552001-53901 $97.88
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 8094801 MISC SUPPLIES 001-551002-57204 $16.40
Check 71771 06/12/19 Vendor HOME DEPOT CREDIT SERVICES 19504-052619 HOME DEPOT 4/25-5/25/19 INV# 8211946 001-552009-57204 $23.96
Check 71772 06/14/19 Vendor PROSSER INC 41833 APR 2019 Gen Engineering ProfServ-Engineering 001-531013-51501 $1,767.57
Check 71773 06/14/19 Vendor ROY W GREEN 081019 8/10/19 BACK TO SCHOOL BASH August back 2 school - Prepaid Expense 155000 $200.00
Page 17
Agenda Page 102
FLEMING ISLAND PLANTATION
Community Development District
Payment Register by Bank Account
For the Period from 6/1/19 to 6/30/19
(Sorted by Check / ACH No.)
Pymt
Type
Check /
ACH No. Date
Payee
Type Payee Invoice No. Payment Description Invoice / GL Description G/L Account #
Amount
Paid
Check 71774 06/18/19 Vendor INFRAMARK, LLC 41898 6/19 MGMT FEES & Pass Thru Charges ProfServ-Mgmt Consulting Serv 001-531027-51201 $4,571.67
Check 71774 06/18/19 Vendor INFRAMARK, LLC 41898 6/19 MGMT FEES & Pass Thru Charges ProfServ-Field Management 001-531016-57201 $27,958.33
Check 71774 06/18/19 Vendor INFRAMARK, LLC 41898 6/19 MGMT FEES & Pass Thru Charges Postage and Freight 001-541006-51301 $28.90
Check 71774 06/18/19 Vendor INFRAMARK, LLC 41898 6/19 MGMT FEES & Pass Thru Charges Printing and Binding 001-547001-51301 $727.06
Check 71774 06/18/19 Vendor INFRAMARK, LLC 41898 6/19 MGMT FEES & Pass Thru Charges Office Supplies 001-551002-51301 $5.50
Check 71774 06/18/19 Vendor INFRAMARK, LLC 41898 6/19 MGMT FEES & Pass Thru Charges Misc-Contingency 001-549900-57201 $30.99
Check 71774 06/18/19 Vendor INFRAMARK, LLC 41898 6/19 MGMT FEES & Pass Thru Charges Refund BB&T Error 001-549900-57201 ($279.00)
Check 71774 06/18/19 Vendor INFRAMARK, LLC 41898 6/19 MGMT FEES & Pass Thru Charges ProfServ-Field Management 001-531016-57204 $16,029.17
Check 71774 06/18/19 Vendor INFRAMARK, LLC 41898 6/19 MGMT FEES & Pass Thru Charges Event Supplies 001-549022-57201 $390.22
Check 71774 06/18/19 Vendor INFRAMARK, LLC 41898 6/19 MGMT FEES & Pass Thru Charges Mileage for Maint Trips 001-552001-53901 $85.38
Check 71775 06/18/19 Vendor CLAY COUNTY SHERIFF'S OFFICE 061519-AGENCY AGENCY FEE FOR 6/1-6/15/19 Contracts-Security Services 001-534037-57201 $262.50
Check 71775 06/18/19 Vendor CLAY COUNTY SHERIFF'S OFFICE 061519-AGENCY AGENCY FEE FOR 6/1-6/15/19 Contracts-Security Services 001-534037-57204 $262.50
Check 71776 06/18/19 Vendor DANIEL D. TENBUSCH 061519 SECURITY FOR 6/1-6/14/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71776 06/18/19 Vendor DANIEL D. TENBUSCH 061519 SECURITY FOR 6/1-6/14/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71776 06/18/19 Vendor DANIEL D. TENBUSCH 061519 SECURITY FOR 6/1-6/14/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71776 06/18/19 Vendor DANIEL D. TENBUSCH 061519 SECURITY FOR 6/1-6/14/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71776 06/18/19 Vendor DANIEL D. TENBUSCH 061519 SECURITY FOR 6/1-6/14/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71777 06/18/19 Vendor JAMES B WILSON 061519 SECURITY FOR 6/4-6/13/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71777 06/18/19 Vendor JAMES B WILSON 061519 SECURITY FOR 6/4-6/13/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71777 06/18/19 Vendor JAMES B WILSON 061519 SECURITY FOR 6/4-6/13/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71777 06/18/19 Vendor JAMES B WILSON 061519 SECURITY FOR 6/4-6/13/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71778 06/18/19 Vendor JEFFREY ALAN DEESE 061519 SECURITY FOR 6/3-6/7/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71778 06/18/19 Vendor JEFFREY ALAN DEESE 061519 SECURITY FOR 6/3-6/7/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71778 06/18/19 Vendor JEFFREY ALAN DEESE 061519 SECURITY FOR 6/3-6/7/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71779 06/18/19 Vendor MICHAEL JOHN CONNORS 061519 SECURITY FOR 6/1-6/14/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71779 06/18/19 Vendor MICHAEL JOHN CONNORS 061519 SECURITY FOR 6/1-6/14/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71779 06/18/19 Vendor MICHAEL JOHN CONNORS 061519 SECURITY FOR 6/1-6/14/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71780 06/18/19 Vendor STEPHEN M COYNE 061519 SECURITY FOR 6/1-6/15/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71780 06/18/19 Vendor STEPHEN M COYNE 061519 SECURITY FOR 6/1-6/15/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71780 06/18/19 Vendor STEPHEN M COYNE 061519 SECURITY FOR 6/1-6/15/19 Contracts-Security Services 001-534037-57201 $150.00
Check 71781 06/18/19 Vendor TIMOTHY J BELL 061519 SECURITY FOR 6/11-6/13/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71781 06/18/19 Vendor TIMOTHY J BELL 061519 SECURITY FOR 6/11-6/13/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71781 06/18/19 Vendor TIMOTHY J BELL 061519 SECURITY FOR 6/11-6/13/19 Contracts-Security Services 001-534037-57204 $150.00
Check 71782 06/24/19 Vendor BUZZWORTHY EVENTS, LLC 1303 MOVIE NIGHT SYSTEM 6/21/19 June Floating Flick 001-549022-57201 $350.00
Check 71783 06/27/19 Vendor AT SERVICES OF JAX, INC 25795 250 ACCESS CARDS 19501-19751 Op Supplies - General 001-552001-57201 $947.00
Check 71784 06/27/19 Vendor COMCAST 96618-060919 1696618 6/13-7/12/19 GAZEBO Gazebo internet 001-546112-57201 $108.04
Check 71784 06/27/19 Vendor COMCAST 45886-061319 6/21-7/20/19 COMCAST 5886 Communication - Teleph - Field 001-541005-57204 $408.50
Check 71784 06/27/19 Vendor COMCAST 93753-061819 6/22-7/21/19 COMCAST 3753 AC Pool Internet 001-541005-57201 $138.04
Check 71785 06/27/19 Vendor DOLPHIN BACKFLOW INC. 27488 Inspection & Certification of backflow Back flow-Margaret's Walk 001-543021-53901 $40.00
Check 71786 06/27/19 Vendor FEDEX 6-578-65786 SERVICE FOR 5/31-6/5/19 Postage and Freight 001-541006-51301 $65.46
Check 71787 06/27/19 Vendor IN THE SWIM 5959234 2 LEAF RAKES Op Supplies-Pool and Fountain 001-552008-57201 $51.98
Page 18
Agenda Page 103
FLEMING ISLAND PLANTATION
Community Development District
Payment Register by Bank Account
For the Period from 6/1/19 to 6/30/19
(Sorted by Check / ACH No.)
Pymt
Type
Check /
ACH No. Date
Payee
Type Payee Invoice No. Payment Description Invoice / GL Description G/L Account #
Amount
Paid
Check 71788 06/27/19 Vendor LOGO X-PRESS 061719CM FOR YOUR SAFETY SIGN Wading Pool sign 001-549900-57204 $31.99
Check 71789 06/27/19 Vendor OFFICE DEPOT BUSINESS CREDIT 31768-060419 OFFICE DEPOT: 5/8 - 5/22 PURCH Office Supplies 001-551002-57201 $152.30
Check 71789 06/27/19 Vendor OFFICE DEPOT BUSINESS CREDIT 31768-060419 OFFICE DEPOT: 5/8 - 5/22 PURCH Office Supplies 001-551002-57204 $75.13
Check 71789 06/27/19 Vendor OFFICE DEPOT BUSINESS CREDIT 31768-060419 OFFICE DEPOT: 5/8 - 5/22 PURCH Cleaning Supplies 001-551003-57201 $4.29
Check 71789 06/27/19 Vendor OFFICE DEPOT BUSINESS CREDIT 31768-060419 OFFICE DEPOT: 5/8 - 5/22 PURCH Cleaning Supplies 001-551003-57204 $9.49
Check 71790 06/27/19 Vendor POOLSURE 131295586434 Modulation Kit - Splash Park Reserves Reserve - Splash Park 001-568175-58100 $1,250.00
Check 71791 06/27/19 Vendor RECREONICS 811514 UTILITY HOOKS, PANEL UMBRELLA Sign hooks 001-552008-57201 $32.76
Check 71791 06/27/19 Vendor RECREONICS 811514 UTILITY HOOKS, PANEL UMBRELLA Sign hooks/umbrella 001-552008-57204 $154.07
Check 71792 06/27/19 Vendor VESTA PROPERTY SERVICES, INC 357092 FIRST AID SUPPLIES, GLOVES & PENS Op Supplies-Pool and Fountain 001-552008-57201 $30.18
Check 71792 06/27/19 Vendor VESTA PROPERTY SERVICES, INC 357092 FIRST AID SUPPLIES, GLOVES & PENS Op Supplies-Pool and Fountain 001-552008-57204 $30.17
ACH DD584 06/04/19 Employee BETTY A. MURPHY PAYROLL June 04, 2019 Payroll Posting $183.87
ACH DD585 06/04/19 Employee ERICK R. NELSON PAYROLL ***Voided Voided**** $0.00
ACH DD586 06/04/19 Employee MICHELLE A SZAFRANSKI PAYROLL June 04, 2019 Payroll Posting $184.70
ACH DD587 06/04/19 Employee KRISTY L. HAMILTON PAYROLL June 04, 2019 Payroll Posting $183.87
ACH DD588 06/04/19 Employee CHANDA N. HOLSEY PAYROLL June 04, 2019 Payroll Posting $184.70
ACH DD589 06/06/19 Vendor CLAY ELECTRIC COOPERATIVE, INC 052319-ACH 6.6.19 4/22-5/21/19 CA ELEC ACH Electricity - General 001-543006-53901 $844.00
ACH DD590 06/05/19 Vendor CLAY ELECTRIC COOPERATIVE, INC 052219-ACH 6.5.19 ELEC SERVICE 4/19-5/20/19 Electricity - General 001-543006-57204 $2,340.00
ACH DD590 06/05/19 Vendor CLAY ELECTRIC COOPERATIVE, INC 052219-ACH 6.5.19 ELEC SERVICE 4/19-5/20/19 Electricity - General 001-543006-53901 $4,958.00
ACH DD590 06/05/19 Vendor CLAY ELECTRIC COOPERATIVE, INC 052219-ACH 6.5.19 ELEC SERVICE 4/19-5/20/19 Electricity - General 001-543006-57201 $1,862.00
ACH DD591 06/27/19 Vendor CLAY COUNTY UTILITY AUTHORITY 060619-ACH 6.27.19 6/8-7/3/19 WATER/RECLAIMED ACH Utility - Water 001-543018-53901 $965.58
ACH DD592 06/27/19 Vendor CLAY COUNTY UTILITY AUTHORITY 060619-ACH 6/27/19 6/6-7/3/19 WATER/RECLAIMED ACH Utility - Water 001-543018-53901 $11,399.76
ACH DD592 06/27/19 Vendor CLAY COUNTY UTILITY AUTHORITY 060619-ACH 6/27/19 6/6-7/3/19 WATER/RECLAIMED ACH Utility - Water & Sewer 001-543021-57201 $1,750.17
ACH DD592 06/27/19 Vendor CLAY COUNTY UTILITY AUTHORITY 060619-ACH 6/27/19 6/6-7/3/19 WATER/RECLAIMED ACH Utility - Water & Sewer 001-543021-57204 $1,899.07
ACH DD593 06/28/19 Employee BETTY A. MURPHY PAYROLL June 28, 2019 Payroll Posting $183.87
ACH DD594 06/28/19 Employee ERICK R. NELSON PAYROLL June 28, 2019 Payroll Posting $184.70
ACH DD595 06/28/19 Employee MICHELLE A SZAFRANSKI PAYROLL June 28, 2019 Payroll Posting $184.70
ACH DD596 06/28/19 Employee KRISTY L. HAMILTON PAYROLL June 28, 2019 Payroll Posting $183.87
ACH DD597 06/28/19 Employee CHANDA N. HOLSEY PAYROLL June 28, 2019 Payroll Posting $184.70
ACH DD598 06/27/19 Vendor CLAY COUNTY UTILITY AUTHORITY 90298-061419 ACH CUST# 00190298 BILLING ADJ From 2/6/19 Utility - Water 001-543018-53901 $122.34
Account Total $152,912.96
Total Amount Paid $152,912.96
Page 19