Storey Drive Community Development District Adopted Budget FY 2021-2022 1 2-4 Table of Contents General Fund General Fund Narrative Adopted Adopted Budget Budget FY2021* FY2022 Revenues Developer Contributions $51,630 $117,118 Total Revenues $51,630 $117,118 Expenditures Administrative Supervisor Fees $5,000 $12,000 FICA Expense $383 $918 Engineering $5,000 $12,000 Attorney $10,417 $25,000 Dissemination $0 $3,500 Arbitrage $0 $450 Annual Audit $0 $2,500 Trustee Fees $0 $5,000 Assessment Administration $0 $5,000 Management Fees $14,583 $35,000 Information Technology $438 $1,050 Website Creation $1,750 $0 Website Maintenance $250 $600 Telephone $125 $300 Postage $417 $1,000 Printing & Binding $417 $1,000 Insurance $2,025 $5,000 Legal Advertising $10,000 $5,000 Other Current Charges $417 $1,000 Office Supplies $260 $625 Dues, Licenses & Subscriptions $150 $175 Total Expenditures $51,630 $117,118 Excess Revenues/(Expenditures) $0 $0 *FY2021 expenses have been prorated for 5 months of the fiscal year. Storey Drive Community Development District Fiscal Year 2021-2022 General Fund 1 Storey Drive Community Development District GENERAL FUND BUDGET REVENUES: Developer Contributions The District will enter into a funding agreement with the developer to fund the general fund expenditures for the fiscal year. EXPENDITURES: Administrative: Supervisor Fees Chapter 190, Florida Statutes, allows for each Board member to receive $200 per meeting, not to exceed $4,800 per year paid to each Supervisor for the time devoted to District business and meetings. Amount is based on 5 supervisors attending 12 meetings during the fiscal year. FICA Expense Represents the Employer’s share of Social Security and Medicare taxes withheld from Board of Supervisor checks. Engineering The District's engineer will be providing general engineering services to the District, e.g. attendance and preparation for monthly board meetings, review invoices, etc. Attorney The District's legal counsel will be providing general legal services to the District, e.g. attendance and preparation for monthly meetings, preparation and review of agreements, resolutions, etc. Dissemination The District is required by the Security and Exchange Commission to comply with Rule 15c2- 12(b)(5) which relates to additional reporting requirements for unrated bond issues. Arbitrage The District will contract with an independent certified public accountant to annually calculate the District’s Arbitrage Rebate Liability on any bonds the District may issue. Annual Audit The District is required by Florida Statutes to arrange for an independent audit of its financial records on an annual basis. 2 Storey Drive Community Development District GENERAL FUND BUDGET Trustee Fees The District will pay annual trustee fees for any bonds it may issue. Assessment Administration The District will contract to levy and administer the collection of non-ad valorem assessment on all assessable property within the District. Management Fees The District has contracted with Governmental Management Services-Central Florida, LLC to provide Management, Accounting and Recording Secretary Services for the District. The services include, but not limited to, recording and transcription of board meetings, budget preparation, all financial reporting, annual audit, etc. Information Technology Represents costs related to the District’s information systems, which include but are not limited to video conferencing services, cloud storage services and servers, security, accounting software, etc. Website Creation Represents cost to create the initial District website and ensure District meets ADA compliance guidelines. Website Maintenance Represents the costs associated with monitoring and maintaining the District’s website created in accordance with Chapter 189, Florida Statues. These services include site performance assessments, security and firewall maintenance, updates, document uploads, hosting and domain renewals, website backups, etc. Telephone Telephone and fax machine. Postage Mailing of agenda packages, overnight deliveries, correspondence, etc. Printing & Binding Printing and Binding agenda packages for board meetings, printing of computerized checks, stationary, envelopes etc. Insurance The District’s general liability and public officials liability insurance coverage is provided by Florida Insurance Alliance (FIA). FIA specializes in providing insurance coverage to governmental agencies. 3 Storey Drive Community Development District GENERAL FUND BUDGET Legal Advertising The District is required to advertise various notices for monthly Board meetings, public hearings, etc in a newspaper of general circulation. Other Current Charges Bank charges and any other miscellaneous expenses incurred during the year. Office Supplies Miscellaneous office supplies. Dues, Licenses & Subscriptions The District is required to pay an annual fee to the Florida Department of Economic Opportunity for $175. This is the only expense under this category for the District. 4