CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT

MIAMI-DADE COUNTY REGULAR BOARD MEETING MARCH 2, 2023
6:30 P.M.

Special District Services, Inc. 8785 SW 165th Avenue, Suite 200
Miami, FL 33193

www.centurygardensvillagecdd.org 786.303.3661 Telephone 877.SDS.4922 Toll Free 561.630.4923 Facsimile

AGENDA
CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT
Kendall Executive Center 8785 SW 165th Avenue, Suite 200
Miami, Florida 33193
REGULAR BOARD MEETING
March 2, 2023
6:30 p.m.

Call to Order
Proof of Publication…	Page 1
Establish Quorum
Declare Vacancies and Consider Appointment to Fill Vacancies (Seats 3, 4 & 5)
Administer Oath of Office and Review Board Member Duties and Responsibilities
Consider Resolution No. 2023-01 – Election of Officers…	Page 2
Additions or Deletions to Agenda
Comments from the Public for Items Not on the Agenda
Approval of Minutes
October 6, 2022 Regular Board Meeting…	Page 3
Old Business
Update Regarding Tree Removal (Arborist Report – Trimscape)…	Page 6
Update Regarding Raised Sidewalk Repairs
Update Regarding Irrigation System Repairs
New Business
Consider Rate Adjustment – Alvarez Engineers…	Page 18
Consider Adjustment to District Counsel Fee Structure…	Page 20
Consider Resolution No. 2023-02 – Adopting a Fiscal Year 2023/2024 Proposed Budget…	Page 22
Administrative & Operational Matters
Board Member & Staff Closing Comments
Adjourn

MIAMI-DADE

STATE OF FLORIDA COUNTY OF MIAMI-DADE:

Before the undersigned authority personally appeared GUILLERMO GARCIA, who on oath says that he or she is the DIRECTOR OF OPERATIONS, Legal Notices of the Miami Daily Business Review f/k/a Miami Review, a daily  (except Saturday,	Sunday and Legal Holidays) newspaper, published at Miami in Miami-Dade County, Florida; that the attached copy of advertisement, being a Legal Advertisement of Notice in the matter of

CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT - FISCAL YEAR 202212023 REGULA.R MEETING SCHEDULE

in the XXXX Court,
was published in said newspaper by print in the issues of and/or by publication on the newspaper's website, if authorized, on

09/23/2022

Affiant further says that the newspaper complies with all legal	for  publication  in  chapter	50,  Florida

and subscribed before me this
23 day of SEPTEMBER, A.D. 2022
GUILLERMO GARCIA personally known to me

CHRISTINALYMN RAV1X
IGG'm771
&phiitwtllW it,2022
Thitr Trcyfaift	l!00-385-7019

RESOLUTION NO. 2023-01

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE CENTURY	GARDENS	VILLAGE	COMMUNITY DEVELOPMENT DISTRICT (“DISTRICT”) ELECTING THE OFFICERS OF THE DISTRICT AND PROVIDING FOR AN EFFECTIVE DATE.

WHEREAS, the Board of Supervisors (the “Board”) of the Century Gardens Village Community Development District (the “District”) is a local unit of special-purpose government created and existing pursuant to Chapter 190, Florida Statutes; and

WHEREAS, pursuant to Section 190.006(6), Florida Statutes, as soon as practicable after each election or appointment to the Board, the Board shall organize by electing one (1) of its members as chairperson and by electing a secretary, and such other officers as the Board may deem necessary.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT, THAT:

The following persons are elected to the offices shown, to wit:

Chairperson Vice Chairperson
Secretary/Treasurer Assistant Secretary Assistant Secretary Assistant Secretary Assistant Secretary

This Resolution shall become effective immediately upon its adoption.

PASSED, ADOPTED and BECOMES EFFECTIVE this 2nd day of March, 2023.

ATTEST:	CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT

Secretary/Assistant Secretary	Chairperson/Vice Chairperson

CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT REGULAR BOARD MEETING
OCTOBER 6, 2022

CALL TO ORDER

District Manager Armando Silva called the October 6, 2022, Special Board Meeting of the Century Gardens Village Community Development District (the “District”) to order at 6:53 p.m. in the Kendall Executive Center Meeting Room located at 8785 SW 165th Street, Miami, Florida 33193.

PROOF OF PUBLICATION

Mr. Silva presented proof of publication that notice of the Regular Board Meeting had been published in the Miami Daily Business Review on September 23, 2022, as part of the District’s Fiscal Year 2022/2023 Regular Meeting Schedule, as legally required.

ESTABLISH A QUORUM

Mr. Silva determined that the attendance of Chairperson Paola Mastrodomenico, Vice Chairperson Licette Conde-Matos and Supervisors Johanna Diaz constituted a quorum and it was in order to proceed with the meeting.

Staff in attendance were: District Manager Armando Silva of Special District Services, Inc.; and General Counsel Scott Cochran of Billing, Cochran, Lyles, Mauro & Ramsey, P.A.

Others in attendance: Barbara Almanza, Miami, Florida.

ADDITIONS OR DELETIONS TO AGENDA

There were no additions or deletions to the agenda.

COMMENTS FROM THE PUBLIC FOR ITEMS NOT ON THE AGENDA

There were no comments from the public for items not on the agenda.

APPROVAL OF MINUTES
July 7, 2022, Special Board Meeting and Public Hearing

Mr. Silva presented the minutes of the July 7, 2022, Special Board Meeting and Public Hearing and asked if there were any changes. There being no changes, a motion was made by Ms. Conde-Matos, seconded by Ms. Mastrodomenico and unanimously passed approving the minutes of the July 7, 2022, Special Board Meeting, as presented.

OLD BUSINESS

Update Regarding Tree Removal (Roots Causing Damage)

Mr. Silva advised that the Field Operations Team has been in contact with a couple of landscapers who informed them that the only way to address the root intrusion concerns would be to completely remove the trees, which would cause damage.

Mr. Silva stated that an arborist will be visiting the District in the upcoming weeks to determine the number of trees whose root systems are affecting utilities and raising sidewalks/driveway approaches so that the trees can be removed. A discussion ensued after which;

A motion was made by Ms. Mastrodomenico, seconded by Ms. Conde-Matos and unanimously passed to approve an amount not to exceed $9,000 for the removal of trees (including stump grinding and installation of sod) whose root systems are affecting utilities and raising sidewalks/driveway approaches.

Update Regarding Raised Sidewalk Repairs

Mr. Silva stated that Field Ops will be conducting an inspection of the raised sidewalks after the trees that are raising some sidewalks have been removed.

Discussion Regarding Irrigation System

Mr. Silva advised that the irrigation system repairs for Clock A had been completed. The irrigation maintenance contractors have now commenced working on Clock B and expect the repairs to be completed within the next few months.

NEW BUSINESS

Consider Resolution No. 2022-05 – Adopting a Fiscal Year 2021/2022 Amended Budget

Mr. Silva presented Resolution No. 2022-05, entitled:

RESOLUTION NO. 2022-05

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT AUTHORIZING AND ADOPTING AN AMENDED FINAL FISCAL YEAR 2021/2022 BUDGET (“AMENDED BUDGET”), PURSUANT TO CHAPTER
189, FLORIDA STATUTES; AND PROVIDING AN EFFECTIVE DATE.

Mr. Silva read the title into the record and provided an explanation for the document. He indicated that there was an operating fund balance of approximately $169,000 at the end of the fiscal year. A discussion ensued after which:

A motion was made by Ms. Mastrodomenico, seconded by Ms. Conde-Matos and unanimously passed to adopt Resolution No. 2022-05, as presented, thereby setting the amended/revised budget for the 2021/2022 fiscal year.

ADMINISTRATIVE & OPERATIONAL MATTERS

There were no Administrative and Operational matters at this time.

BOARD MEMBER & STAFF CLOSING COMMENTS

Mr. Silva stated that he had inspected the District prior to the meeting and observed that the sidewalks were in need of the pressure cleaning services. A discussion ensued after which;

A motion was made by Ms. Mastrodomenico, seconded by Ms. Conde-Matos and unanimously passed to approve an amount not to exceed $10,000 for the pressure cleaning of the sidewalks within the District.

ADJOURNMENT

There being no further business to come before the Board, a motion was made by Ms. Mastrodomenico, seconded by Ms. Conde-Matos and unanimously passed to adjourn the Regular Board Meeting at 7:40 p.m.

Secretary/Assistant Secretary	Chairperson/Vice Chairperson

Trimscape Corp
Jaimie Deery, ISA Certified Arborist 19525 SW 272nd St Homestead FL 33031 305-978-5558
Trimscape@hotmail.com

December. 12, 2022
Century Gardens Village CDD c/o Pablo Jerez & Armando Silva

Outline
I have observed the above referenced property on December 7 2022 and December 9 2022 to evaluate all of the existing trees in the swales that are property of the CDD. Tree Species that were included in the evaluation were 131 Live oaks (Quercus virginiana) including 1 that is a stump, 2 Wild tamarind (Lysiloma sabicu), 20 Christmas palms (Adonidia merrillii) and 1 Crape Myrtle (Lagerstroemia). I found most of these trees to be in good health, however I have serious concern that most pose a high level of risk to both persons and property due to space limitations. These risks include trip and fall hazards, damage to sidewalks, driveways, street pavement, underground utilities, vehicles driving over damaged pavement areas and also presents a liability and repair costs to the CDD.
Recommendations
I rated the trees as a risk to nearby targets with a level of Low= L, Moderate=M or High=H. The trees with a high risk are recommended for removal immediately, the moderate risk level trees are recommended to be removed within the next 3- 5 years and the low risk level trees are recommended for reevaluation and possible removal within the next 5 years. My decision to put the trees into the high risk category were based off of roots already affecting nearby sidewalks, driveways, strees and/ or underground utilities, my choice for the moderate risk category was due to roots not yet visually affecting any sidewalks, driveways, streets or utilities but based on planting area and my knowledge of the species and their growth potential and how they will grow to affect the said areas as they mature within the next 3-5 years.

Primary Concerns
There are a total of 85 live oak trees, and 2 wild tamarind trees I am rating as high risk and recommending immediate action for removal. The concern is that the area where these 87 trees were installed is insufficient amount of space for these large species of trees and they are actively lifting sidewalks, driveways, streets and invading underground utilities causing extreme hazard to targets such

1

as persons and property, unfortunately, no extent of mitigation would remove this risk or avoid further damage from occurring. There are a total of 37 live oak trees I rated as a moderate risk due to the space limitations and that within the next 3-5 years they will outgrow these areas but are not visibly lifting pavement or causing hazards as of yet. However, as the said trees continue to grow they will proceed to raise nearby pavement, asphalt, and sidewalks creating trip hazards to pedestrians, homeowners, and visitors as well as encroaching into underground utilities causing interference with operations. There are a total of 3 double Christmas palms rated as a moderate hazard due to being planted slightly above grade creating a trip hazard and it is recommended that these either be removed or replanted properly to alleviate the potential of a tripping hazard however due to their shallow root systems they do not pose a risk to lifting pavement or underground utilities. The other remaining 27 trees are rated as low risk 10 of those being Live oaks and 17 of them Christmas palms and are recommended for reevaluation in the next 3-5 years.

Other Observations
There are also several trees improperly pruned throughout the community creating structurally weak trees that are a hazard during storms and or heavy winds and these are included on the list to be removed. Most of the hardwood trees recommended for removal are planted in approximately 3sq ft areas surrounded by pavement and the recommended planting distance from a sidewalk or driveway for live oak trees at max genetic potential is 13 ft. Also, some of the areas where trees have been removed there are still damaged and lifted sidewalks that still pose a present trip or fall risk to homeowners, visitors, pedestrians, and other persons.

Conclusion
Attached you will find a table of planting space recommendations from the Ifas Extension as well as a spreadsheet with recommended trees for removal and their locations. Unfortunately, no level of mitigation such as pruning, reduction, or root barriers will eliminate these hazards of the said trees, and is why I am recommending removal either immediately or in the near future. You will also find attached photos of some trees recommended for removal. If needed please refer to this drop box link https://www.dropbox.com/scl/fo/37ndcrgf1mo0ce9rihfdq/h?dl=0&rlkey=qjpvqtz1fptklxmw9moefb18h for all photos taken of trees within this tree risk assessment.
*If the trees are removed, this will require a permitted approval from the Miami Dade County Department of Environmental Resource Management. If you have any questions regarding this report, please do not hesitate to contact me and I will be happy to answer your questions and discuss and concerns you may have.
Best Regards,
Jaimie Deery
ISA Certified Arborist FL-9897A

2

Photos of some of the Live oak trees with a high level of risk being recommended for immediate removal.

3

Continued Photos of Oak trees

Street view of trees for removal

4

Photos of Palm trees planted above grade showing tripping hazard

Below Photos of palm trees planted where sidewalk was damaged from tree that was there before

5

6

ID#	

Location	

Common name	

Scientific name	
DBH (IN)	
Height (Ft)	Canopy Spread (Ft)	Risk Factor	
Condition	

Comments	

1	
9003 SW 153rd Ct	Wild
tamarind	
Lysiloma sabicu	
9.5	
16	
19	
H	
fair	
affecting dw sw u & s	

2	
9013 SW 153rd Ct	
Live Oak	
Quercus virginiana	
8	
18	
12	
H	
fair	
affecting dw, sw u & s	

3	
9013 SW 153rd Ct	
Live Oak	
Quercus virginiana	
6.5	
17	
14	
H	
fair	
affecting dw, sw u & s	

4	
9024 SW 153rd Ct	
Live Oak	
Quercus virginiana	
6.2	
18	
13	
H	
fair	
affecting dw, sw u & s	

5	
9034 SW 153rd Ct	
Live Oak	
Quercus virginiana	
4.8	
15	
10	
H	
fair	
affecting dw, sw, s	

6	
9063 SW 153rd Ct	Christmas
palm	
Adonidia merrillii	
11	
10	
6	
M	
good	Multi trunk, planted above grade creating a
tripping hazard	

7	
9069 SW 153rd Ct	
Live Oak	
Quercus virginiana	
7.8	
14	
16	
H	
fair	
affecting dw, sw & s	

8	
9054 SW 153rd Ct	
Live Oak	
Quercus virginiana	
8	
17	
19	
H	
fair	
affecting dw, sw, u & s	

9	
9095 SW 153rd Ct	
Live Oak	
Quercus virginiana	
6.7	
15	
14	
H	
fair	
affecting dw, sw, s	

10	

9095 SW 153rd Ct	

Live Oak	

Quercus virginiana	

8	

14	

13	

L	

good	
Tree needs trimming in accordance with ANSI A 300 guidelines to provide streetsign view	

11	
9087 SW 153rd Ct	
Live Oak	
Quercus virginiana	
7.6	
16	
13	
H	
fair	
affecting dw, sw, u & s	

12	
9074 SW 153rd Ct	
Live Oak	
Quercus virginiana	
6	
15	
11	
H	
fair	
affecting dw, sw, s	

13	
9087 SW 153rd Ct	
Live Oak	
Quercus virginiana	
5.6	
15	
12	
H	
fair	
affecting dw, sw, u & s	

14	
9054 SW 153rd Ct	
Live Oak	
Quercus virginiana	
7.4	
17	
17	
H	
fair	
affecting dw, sw, u & s	

15	
9054 SW 153rd Ct	
Live Oak	
Quercus virginiana	
5.6	
17	
16	
H	
poor	Nutrient deficiencies present, affecting dw, sw,
& s	

16	
9034 SW 153rd Ct	
Live Oak	
Quercus virginiana	
5	
15	
13	
H	
fair	
affecting dw, sw, u & s	

17	
8954 SW 153rd Ct	
Live Oak	
Quercus virginiana	
4.6	
14	
9	
H	
good	
affecting dw, sw, & s	

18	
8954 SW 153rd Ct	
Live Oak	
Quercus virginiana	
8	
17	
16	
H	
good	
affecting dw, sw, u & s	

19	
8924 SW 153rd Ct	
Live Oak	
Quercus virginiana	
6	
20	
17	
H	
good	
affecting dw, sw, u & s	

20	
8914 SW 153rd Ct	
Live Oak	
Quercus virginiana	
6.2	
15	
17	
H	
fair	
affecting dw, sw, u & s	

21	
8834 SW 153rd Ct	
Live Oak	
Quercus virginiana	
11.8	
21	
26	
H	
fair	
affecting dw, sw, u & s	

22	
8901 SW 153rd Ct	
Live Oak	
Quercus virginiana	
6.8	
18	
20	
H	
good	
affecting dw, sw & s	

23	
8901 SW 153rd Ct	Christmas
palm	
Adonidia merrillii	
3.8	
8	
4	
L	
good	tree is fine but sidewalk needs repair from
previous tree damage	

24	
8844 SW 153rd Ct	
Live Oak	
Quercus virginiana	
5.8	
12	
15	
H	
good	
Leaning, affecting sw, dw, u & s	

25	
8834 SW 153rd Ct	
Live Oak	
Quercus virginiana	
10.1	
21	
18	
H	
good	
affecting dw, sw, u & s	

26	
15285 SW 88th Terr	
Live Oak	
Quercus virginiana	
6.5	
16	
16	
H	
good	
affecting dw, sw, & s	

27	
15283 SW 88th Terr	
Live Oak	
Quercus virginiana	
9.9	
18	
15	
H	
okay	
some bark damage, affecting dw, sw, & s	

28	
15275 SW 88th Terr	
Live Oak	
Quercus virginiana	
8	
18	
20	
H	
okay	
old wounds along trunk, affecting dw, sw, u & s	

29	
15275 SW 88th Terr	
Live Oak	
Quercus virginiana	
8.3	
18	
19	
H	
okay	
affecting dw, sw, u & s	

30	
15271 SW 88th Terr	
Live Oak	
Quercus virginiana	
7.1	
18	
19	
H	
good	
affecting dw, sw, u & s	

31	
15269 SW 88th Terr	
Live Oak	
Quercus virginiana	
5.3	
17	
12	
H	
okay	some reaction wood present at base from
leaning, affecting dw, sw, & s	

32	

15267 sw 88th terr	

Live Oak	

Quercus virginiana	

10.8	

20	

22	

H	

good	
affecting dw, sw, u & s ( roots are already traveling pass sidewalk towards house)	

33	
15272 SW 88th terr	
Live Oak	
Quercus virginiana	
9.3	
19	
19	
H	
okay	
affecting dw, sw & s	

34	
15272 SW 88th terr	
Live Oak	
Quercus virginiana	
12	
21	
34	
H	
okay	
codominant stems, affecting dw, sw, u & s	

35	
15278 SW 88th Terr	
Live Oak	
Quercus virginiana				
L		
stump needs to be removed tree was cut down	

36	
15278 SW 88th Terr	Christmas
palm	
Adonidia merrillii	
4.5	
7	
4	
L	Excell
ent	
No issues noted	

37	
15283 SW 88th Terr	
Live Oak	
Quercus virginiana	
11.3	
17	
22	
H	
fair	
Affecting dw, sw, & s	

38	
15288 SW 88th terr	
Live Oak	
Quercus virginiana	
8.5	
16	
4	
H	
poor	Hat racked, overgrown roots, Affecting dw, sw,
u & s	

39	
15304 SW 88th Terr	
Live Oak	
Quercus virginiana	
9.2	
17	
4	
H	
poor	Hat racked, overgrown roots, Affecting dw, sw,
u & s	

40	
15286 SW 89th Terr	Christmas
palm	
Adonidia merrillii	
4	
8	
5	
L	Excell
ent	Sidewalk and driveway need repair from
previous tree	

41	
15303 SW 89th Terr	
Live Oak	
Quercus virginiana	
6.9	
15	
4	
H	
poor	
tree is dying and is affecting dw, sw, u & s	

42	
15285 SW 89th Terr	Wild
tamarind	
Lysiloma sabicu	
7	
6	
1	
H	
poor	tree was damaged and growing back, affecting
dw, sw & s	

43	
15285 SW 89th Terr	
Live Oak	
Quercus virginiana	
7.3	
17	
17	
H	
fair	
Affecting dw, sw, & s	

44	
15280 SW 89th terr	
Live Oak	
Quercus virginiana	
5.4	
16	
13	
H	
okay	
affecting dw, sw, & s	

45	
15277 SW 89th Terr	
Live Oak	
Quercus virginiana	
9.4	
22	
25	
H	
okay	
circling roots and affecting dw, sw, u & s	

46	

15275 Sw 89th Terr	

Live Oak	

Quercus virginiana	

10.8	

22	

26	

H	

fair	Affecting dw, sw, u, & s. Included bark from
past improper pruning creating a structurally
weak tree	

47	
15269 Sw 89th Terr	
Live Oak	
Quercus virginiana	
7.1	
17	
16	
H	
poor	
improper pruning, affecting sw, dw, u, & s	

48	
8954 SW 152nd Path	
Live Oak	
Quercus virginiana	
12	
23	
20	
H	
good	
affecting dw, sw, & s	

49	
8934 SW 152nd Path	
Live Oak	
Quercus virginiana	
8.1	
20	
15	
H	
good	
Affecting dw, sw, u, & s.	

50	
8953 SW 152nd Path	
Live Oak	
Quercus virginiana	
10.1	
20	
22	
H	
good	
affecting dw, sw, u & s	

51	
8910 SW 152nd Ct	
Live Oak	
Quercus virginiana	
8.9	
18	
15	
H	
fair	Tree is growing around rebar, affecting dw, sw,
u & s	

52	
8881 SW 152nd Ct	
Live Oak	
Quercus virginiana	
8	
19	
14	
H	
fair	
damage from cars noted, affecting dw, sw, & s	

53	
8870 SW 152nd Ct	
Live Oak	
Quercus virginiana	
7.2	
18	
16	
H	
fair	Tree is growing around rebar, affecting dw, sw,
u & s	

54	
8870 SW 152nd Ct	
Live Oak	
Quercus virginiana	
8.7	
18	
21	
H	
fair	Affecting dw, sw, u & s. Cracks were noted in
drain below tree	

55	
8850 SW 152nd Ct	
Live Oak	
Quercus virginiana	
7.7	
18	
19	
H	
good	
affecting dw, sw, u & s	

56	
8820 SW 152nd Ct	
Live Oak	
Quercus virginiana	
11	
20	
26	
H	
good	
affecting dw, sw, & s	

57	
8801 SW 152nd Ct	
Live Oak	
Quercus virginiana	
7.6	
20	
18	
H	
poor	
affecting dw, sw, u & s	

58	
8800 SW 152nd Ct	
Live Oak	
Quercus virginiana	
9.7	
21	
19	
L	excell
ent	no issues noted and does not seem to be
posing any issues at this time.	

59	
8820 SW 152nd Ct	
Live Oak	
Quercus virginiana	
6.7	
18	
13	
H	
fair	
affecting dw, sw, u & s	

60	
8811 SW 152nd ct	
Live Oak	
Quercus virginiana	
5	
15	
11	
H	
good	
affecting dw, sw, & s	

61	
8821 SW 152nd Ct	
Live Oak	
Quercus virginiana	
4.7	
15	
10	
H	
good	
affecting dw, sw, u & s	

62	
15227 SW 88th Terr	
Live Oak	
Quercus virginiana	
8.4	
22	
20	
L	excell
ent	Tree does not appear to be affecting anthying
at this time	

63	
8941 SW 152nd Ct	Christmas
palm	
Adonidia merrillii	
3.5	
8	
4	
L	excell
ent	
no issues noted	

64	
8951 SW 152nd Ct	
Live Oak	
Quercus virginiana	
9.2	
20	
16	
M	
good	
Affecting sidewalk and possibly utilities	

65	

9001 SW 152nd Ct	

Live Oak	

Quercus virginiana	

5.6	

25	

11	

M	

fair	
tree is competing with neighboring larger green buttonwood, affecting sidewalk	

66	
9031 SW 152nd Ct	
Live Oak	
Quercus virginiana	
8.5	
12	
3	
M	
poor	
Potential to affect sw,dw,u,s within 3-5y	

67	
9051 SW 152nd ct	
Live Oak	
Quercus virginiana	
8	
18	
13	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

68	
9071 SW 152nd ct	
live oak	
Quercus virginiana	
9.1	
21	
16	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

69	
9071 SW 152nd ct	
Live Oak	
Quercus virginiana	
13	
25	
20	
H	
good	
affecting sw, dw, u & s	

70	
9101 SW 152nd ct	
crape myrtle	
Lagerstroemia	
4	
13	
4	
L	excell
ent	
Newly installed, no concerns noted	

71	
9111 Sw 152nd ct	Christmas
palm	
Adonidia merrillii	
3.7	
8	
4	
L	excell
ent	
no issues noted	

72	
9121 SW 152nd Ct	Christmas
palm	
Adonidia merrillii	
3.6	
10	
4.5	
L	Excell
ent	
no issues noted	

73	
9121 SW 152nd Ct	Christmas
palm	
Adonidia merrillii	
8.9	
10	
6	
L	
good	
double palm no issues noted	

74	
9120 SW 152nd Ct	
Live Oak	
Quercus virginiana	
10.5	
19	
17	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

75	
9131 SW 152nd Ct	
Live Oak	
Quercus virginiana	
7.2	
19	
10	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

76	
9140 sw 152nd ct	
Live Oak	
Quercus virginiana	
6.5	
18	
12	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

77	
9151 SW 152nd Ct	
Live Oak	
Quercus virginiana	
9	
419	
20	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

78	
Along SW 92nd St by school	
Live Oak	
Quercus virginiana	
6.4	
13	
8	
M	
poor	
Potential to affect sw,dw,u,s within 3-5y	

79	
Along SW 92nd St by school	
Live Oak	
Quercus virginiana	
7.1	
13	
8	
M	
poor	
Potential to affect sw,dw,u,s within 3-5y	

80	
Along SW 92nd St by school	
Live Oak	
Quercus virginiana	
6.3	
13	
8	
M	
poor	
Potential to affect sw,dw,u,s within 3-5y	

81	
Along SW 92nd St by school	
Live Oak	
Quercus virginiana	
5.2	
12	
6	
M	
poor	
Potential to affect sw,dw,u,s within 3-5y	

82	
Along SW 92nd St by school	
Live Oak	
Quercus virginiana	
5.3	
10	
4	
M	
poor	
Potential to affect sw,dw,u,s within 3-5y	

83	
Along SW 92nd St by school	
Live Oak	
Quercus virginiana	
5	
14	
5	
M	
poor	
Potential to affect sw,dw,u,s within 3-5y	

84	
Along SW 92nd St by school	
Live Oak	
Quercus virginiana	
6.1	
13	
9	
M	
poor	
Potential to affect sw,dw,u,s within 3-5y	

85	
Along SW 92nd St by school	
Live Oak	
Quercus virginiana	
7.1	
15	
12	
M	
poor	
Potential to affect sw,dw,u,s within 3-5y	

86	
Along SW 92nd St by school	
Live Oak	
Quercus virginiana	
5.7	
14	
12	
M	
poor	
Potential to affect sw,dw,u,s within 3-5y	

87	
15376 SW 93rd Lane	
live oak	
Quercus virginiana	
7	
17	
6	
L	
fair	tree is not being trimmed properly to ANSI A
300 standards	

88	
9183 SW 152nd Path	
Live Oak	
Quercus virginiana	
8.7	
17	
17	
H	
fair	
affecting sw,dw, u & s	

89	
9183 SW 152nd Path	
Live Oak	
Quercus virginiana	
9	
17	
23	
H	
fair	
affecting dw, sw, & s	

90	
9133 SW 152nd Path	
Live Oak	
Quercus virginiana	
10.9	
20	
24	
H	
fair	
affecting dw, sw, u & s	

91	
9113 SW 152nd path	Christmas
palm	
Adonidia merrillii	
3	
6	
3	
L	excell
ent	Sidewalk needs repair from previous trees
damage	

92	
9113 SW 152nd path	
Live Oak	
Quercus virginiana	
8.6	
16	
13	
H	
fair	affecting dw, sw, u & s roots are very
overgrown	

93	
9114 SW 152nd path	
Live Oak	
Quercus virginiana	
9	
18	
13	
H	
fair	
affecting dw, sw, u & s	

94	
9114 SW 152nd path	
Live Oak	
Quercus virginiana	
11	
20	
22	
H	
fair	
affecting dw, sw, u & s	

95	
9134 SW 152nd Path	
Live Oak	
Quercus virginiana	
6.5	
16	
13	
H	
fair	
affecting dw, sw, & s	

96	
9174 SW 152nd Path	
Live Oak	
Quercus virginiana	
6.4	
15	
16	
H	
fair	
affecting sw, dw, & s	

97	
9183 SW 152nd Path	
Live Oak	
Quercus virginiana	
9.4	
20	
14	
H	
good	
affecting dw, sw, u, & s	

98	
15262 SW 91st Ln	Christmas
palm	
Adonidia merrillii	
3	
6	
4	
L	excell
ent	
no issues noted	

99	
15266 SW 91st Ln	
Live Oak	
Quercus virginiana	
8.6	
18	
17	
H	
good	
affecting sw, dw, u & s	

100	
15268 SW 91st Ln	
Live Oak	
Quercus virginiana	
9.5	
19	
17	
H	
fair	
Affecting dw, sw, u & s	

101	

15272 SW 91st Ln	
Christmas palm	

Adonidia merrillii	

3	

7	

3	

L	
excell ent	
tree is in good health but sidewalk needs replace from previous tree damage	

102	
15272 SW 91st Ln	
Live Oak	
Quercus virginiana	
11.5	
22	
24	
H	
good	affecting sw, dw, u & s (crack in storm drain
below tree noted)	

103	
15274 SW 91st Ln	
Live Oak	
Quercus virginiana	
10	
25	
26	
H	
fair	
over grown roots, is affecting sw,dw & s	

104	
15282 SW 91st Ln	
Live Oak	
Quercus virginiana	
6.6	
17	
15	
H	
fair	
tree is leaning and roots affecting sw	

105	
15282 SW 91st Ln	
Live Oak	
Quercus virginiana	
9.4	
18	
10	
M	
good	
Potential to affect sw,dw,u,s within 3-5y	

106	
9195 SW 153rd Ave	
Live Oak	
Quercus virginiana	
9.2	
21	
10	
H	
fair	
Roots are affecting sw, dw, & s	

107	
9195 SW 153rd Ave	
Live Oak	
Quercus virginiana	
10	
20	
15	
H	
fair	
affecting dw, sw, u & s	

108	
9101 SW 153rd Ave	
Live Oak	
Quercus virginiana	
9	
23	
17	
H	
fair	
affecting sw, dw,& u	

109	

9140 SW 153rd Ave	

Live Oak	

Quercus virginiana	

7	

12	

8	

L	

poor	
tree is being pruned for shape not to ANSI A300 creating a structurally weak tree	

110	
15310 SW 91st Ln	
Live Oak	
Quercus virginiana	
6.2	
17	
15	
L	
poor	
no issues noted	

111	

15310 SW 91st Ln	

Live Oak	

Quercus virginiana	

6.6	

12	

5	

L	

poor	
being pruned to shape not to ANSI A300 Standards creating a structurlly weak tree	

112	
15340 SW 91st Ln	
Live Oak	
Quercus virginiana	
8.1	
18	
14	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

113	
15350 SW 91st Ln	
Live Oak	
Quercus virginiana	
7.3	
17	
23	
M	
okay	
Potential to affect sw,dw,u,s within 3-5y	

114	
15370 SW 91st Ln	
Live Oak	
Quercus virginiana	
8.4	
18	
21	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

115	
9201 SW 153rd Psg	
Live Oak	
Quercus virginiana	
6.8	
16	
14	
H	
fair	
affecting sw, u & s	

116	
9299 SW 15rd Psg	
Live Oak	
Quercus virginiana	
7.4	
19	
17	
L	
fair	
no issues noted	

117	
9200 SW 153rd Psg	
Live Oak	
Quercus virginiana	
6.8	
17	
13	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

118	
9210 SW 153rd Psg	
Live Oak	
Quercus virginiana	
8.7	
18	
19	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

119	
9220 SW 153rd Psg	
Live Oak	
Quercus virginiana	
10	
19	
22	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

120	
9141 SW 153rd Psg	
Live Oak	
Quercus virginiana	
7.7	
18	
17	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

121	
9160 SW 153rd Psg	
Live Oak	
Quercus virginiana	
9.2	
19	
20	
M	
good	
Potential to affect sw,dw,u,s within 3-5y	

122	
9125 SW 153rd Psg	
Live Oak	
Quercus virginiana	
8.5	
19	
19	
H	
good		

123	
9125 SW 153rd Psg	
Live Oak	
Quercus virginiana	
8.7	
21	
19	
H	
fair	
leaning	

124	
9125 SW 153rd Psg	
Live Oak	
Quercus virginiana	
12	
20	
26	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

125	
9125 SW 153rd Psg	Christmas
palm	
Adonidia merrillii	
9.8	
12	
10	
M	
fair	Tree was planted above grade causing tripping
hazard	

126	
9125 SW 153rd Psg	
Live Oak	
Quercus virginiana	
12	
25	
36	
M	
good	
Potential to affect sw,dw,u,s within 3-5y	

127	
9120 Sw 153rd Psg	Christmas
palm	
Adonidia merrillii	
9.2	
12	
10	
M	
good	
some bark damage, tree is planted above grade	

128	
9109 SW 15rd Psg	
Live Oak	
Quercus virginiana	
5.5	
14	
10	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

129	
9109 SW 15rd Psg	
Live Oak	
Quercus virginiana	
10.3	
18	
28	
M	
fair	
Potential to affect sw,dw,u,s within 3-5y	

130	
9050 SW 153rd Psg	
Live Oak	
Quercus virginiana	
8.8	
19	
18	
H	
poor	
Tree is indicative of a deficiency	

131	
9100 SW 153rd Psg	Christmas
palm	
Adonidia merrillii	
10.2	
12	
8	
L	
good		

132	
15393 SW 90th Terr	
Live Oak	
Quercus virginiana	
8.7	
25	
18	
M	
good	
Potential to affect sw,dw,u,s within 3-5y	

133	
15301 SW 90th Terr	
Live Oak	
Quercus virginiana	
13.7	
28	
25	
L	Excell
ent		

134	
9100 SW 153rd Psg	Christmas
palm	
Adonidia merrillii	
10.3	
15	
10	
L	excell
ent		

135	
15301 SW 90th Terr	Christmas
palm	
Adonidia merrillii	
10	
15	
10	
L	excell
ent		

136	
15389 SW 90th Terr	Christmas
palm	
Adonidia merrillii	
10.1	
15	
10	
L	excell
ent		

137	
15389 SW 90th Terr	Christmas
palm	
Adonidia merrillii	
10	
15	
10	
L	excell
ent	
Weed eater damage noted at base of tree	

138	
15389 SW 90th Terr	Christmas
palm	
Adonidia merrillii	
10.2	
15	
10	
L	excell
ent	
Weed eater damage noted at base of tree	

139	
SW 91st st	
Live Oak	
Quercus virginiana	
7	
16	
18	
M	
good	
Potential to affect sw,dw,u,s within 3-5y	

140	
SW 91st st	
Live Oak	
Quercus virginiana	
9	
17	
18	
M	
good	
Potential to affect sw,dw,u,s within 3-5y	

141	
SW 153rd Path	
Live Oak	
Quercus virginiana	
11.8	
17	
23	
M	
Good	
Potential to affect sw,dw,u,s within 3-5y	

142	
SW 153rd Path	
Live Oak	
Quercus virginiana	
13	
21	
22	
M	
good	
Potential to affect sw,dw,u,s within 3-5y	

143	
SW 153rd Path	
Live Oak	
Quercus virginiana	
10	
21	
23	
M	
good	
Potential to affect sw,dw,u,s within 3-5y	

144	
15342 SW 91st St	
Live Oak	
Quercus virginiana	
7.5	
18	
18	
H	
fair	
Lifting sidewalk	

145	
15364 SW 91st St	
Live Oak	
Quercus virginiana	
7.5	
17	
14	
H	
fair	
Underground utilities nearby	

146	
15358 SW 91st St	
Live Oak	
Quercus virginiana	
7.7	
19	
24	
H	
fair	
Circling roots	

147	
15340 SW 91st st	
Live Oak	
Quercus virginiana	
6.4	
18	
18	
H	
fair	
leaning and circling roots	

148	
15300 SW 91st St	
Live Oak	
Quercus virginiana	
6	
18	
15	
H	
Fair	
Underground Utilities nearby	

149	
15328 SW 91st ST	
Live Oak	
Quercus virginiana	
8.2	
19	
12	
H	
Fair	
Underground water Utilites near	

150	
15316 SW 91st ST	
Live Oak	
Quercus virginiana	
7.9	
19	
24	
H	
Fair		

151	
15293 SW 91st St	
Live Oak	
Quercus virginiana	
9.7	
20	
26	
H	
Fair	Underground Utilities nearby, affecting sw &
dw	

152	
15293 SW 91st St	
Live Oak	
Quercus virginiana	
8.7	
18	
22	
H	
Fair	
Underground utilities nearby	

153	
15287 SW 91st st	
Live Oak	
Quercus virginiana	
4.8	
17	
14	
H	
Fair	Underground Utilities nearby/ Tree is also
leaning	

154	
15275 SW 91st St	
Live Oak	
Quercus virginiana	
5	
14	
14	
H	
Fair	
Underground utilities nearby	

Alvarez Engineers

8935 NW 35 Lane, Suite101Doral, Fl..33172
Tel (30S) 640-1345
EmailAlvarez@AlvamEng,cgrn Website www.alvarezeng.com

February 161 2023

Board of Supervisors
Century Gardens Village Community Development District Attn: District Manager Armando Sliva
Special District services, Inc.
2501 Burns Road
Palm Beach Gardens, FL 33410

Reference:

Via:

Century Gardens Village Community Development District Alvarez Engineers Personnel Billing Rates
Email Only: asilva@sdsinc.org

Deijr Board of Supervisors,

In accordance With the terms of the Engineering Agreement, dated April 4, 2007, between Alvarez Engineers, Inc. and the CDD, I would like to respectfully request the Board of Supervisors to consider  updating our hourly  personnel billing rates and staff clas ifications to our proposed 2023

rates as shown in the attached table. Our rates were last revised and approved via motion by the [>,oard on March 4, 2015.

ou Mve any questions or if you would like to disc1.1ss this further.

Sinterely1

Juan ft ,Alv ez, President
Alvarez E	ineers, Inc.

I	I  '

Century Gardens Village CDD	
Current 201S Rates	Proposed 2023 Rates	
Principal	$	200.00	Principal	$	220,00	
Chief Engineer				
Senior Engineer	$	170,00	Senior Englheer	$	l85,00	
Senior Project Engineer	$	150.00	Engineer 2	$	160.00	
Project Manager				
Project Enl!ineer	s	130.on	Ehglneer 1	$	140.00	
		ElectrlcaI Engineer	$	135.00	
Engineer	s	125.00	Engineer Intern	$	130.00	
CADD	$	95.00	Senior Designer	$	110.00	
		CADD/Computer Technician	$	100.00	
		Senior Eni ineerinl! Technician	$	95.00	
EngineeringTechnician	$	85.00	Engineering Technician	$	9Q,OO	
Senior Administrative	$	80.00	Senior Administrative	$	95.00	
Administrative	$	50,00	Administrative	$	60,00	

Staff Classification Principal
Senior Engineer Engineer 2
Engineer 1 Electrical Engineer Engineer Intern Senior De5igner
CAOD/Computer Technician Senior Engineering technician Engineering Technician Senior Administrative Administrative

Definition
Professional Engineer with 20+ years of post registration experience Professionc1I Engineer with 10+ years of post registration experience Professional Engineer with 5+ years of post registration experience Professional Engineer with O+ years of post registration experience Electrical Eng1neer with 2+ years of post-graduate experience
Entry level with engineering degree; Engineering Intern License
15+ years of design experience, non•reglstered Design and Drafting with 14-year of experience 5+ years of experience
Entry level, with 0-4 years of experience
Degreed executive assistant with$+years of experience Secretary/ Clerical

LAW OFFICE
BI.LLING, COCHRAN, LYLES, MAURO & RAMSEY, P.A.
ESTABLISHED 1977

DENNIS E. LYLES JOHN W. MAURO
KENNETH W. MORGAN, JR. RICHARDT. WOULFE CAROL J. HEALY GLASGOW MICHAEL J. PAWELCZYK ANDREW A. RIEF
MANUEL R. COMRAS GINGER E. WALD JEFFERY R. LAWLEY SCOTT C. COCHRAN SHAWN 8. MCKAMEY
AUNE 0. MARCANTONIO JOHN C, WEBBER

LAS OLAS SQUARE, SUITE 600
515 EAST LAS OLAS BOULEVARD FORT LAUDERDALE, FLORIDA 33301
(954) 764-7150
(954) 764-7279 FAX

PGA NATIONAL OFFICE CENTER
300 AVENUE OF THE CHAMPIONS, SUITE 270
PALM BEACH GARDENS, FLORIDA 33418
(561) 659-5970
(561) 659-6173 FAX

WWW,81LLINGCOCHRAN. COM PLEASE REPLY TO: FORT LAUDERDALE

CHRISTINE A, BROWN GREGORY F. GEORGE BRAD J. KIMBER

OF COUNSEL

CLARK J. COCHRAN, JR. SUSAN F. DELEGAL SHIRLEY A. DELUNA GERALD L. KNIGHT BRUCE M. RAMSEY

STEVEN F. BILLJNG (1947-1998) HAYWARD 0. GAY (1943-2007)

February 7 2023

VIA E-MAIL ONLY-asilva@sdsinc.org

Mr. Armando Silva District Manager
Special District Services LLC 2501 A Burns Road
Palm Beach Gardens FL 33410

Re:	Adjustment to District Counsel Fee Structure
Century Gardens Village Community Development Di trict
Our File: 829.06230

Dear Armando:

This firm s current fee structure has been in place since 2006. AJ.though we are certainly mindful of the necessity to keep increases in the District's expenses including the cost of legal services to a minimum it has become necessary for us to adjust our hourly rate  ffective May 1 2023 as follows:

Attomeys/Partners:
Attorneys/Associates:

$275.00 per hour
$225.00 per hour

This hourly fee structure will be adjusted on a periodic basis in connection with the District s budget process no later thane ery third Fiscal Year to reflect changes in the Consumer Price Ind x published by the U. S. Department of Labor. The CPI has reflected a 47.5% increase since the year 2006 and we have not raised our fees during that time.

Mr. Armando Silva February 7 2023 Page2

Naturally should you have any questions or require any further information in support of this adjustment you should feel free to contact me at your convenience. As I think you are aware we very much appreciate the opportunity to serve as District Cow1sel as well as your courtesy and cooperation with regard to the necessity of what we believe to be both infrequent and reasonable adjustments to our schedule of professional fees.

Very truly yours

SCC/jmp

Scott C. Cochran For the Firm

RESOLUTION NO. 2023-02

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT APPROVING A PROPOSED BUDGET AND NON-AD VALOREM SPECIAL ASSESSMENTS FOR THE FISCAL YEAR 2023/2024; AND PROVIDING AN EFFECTIVE DATE.

WHEREAS, the Board of Supervisors (“Board”) of the Century Gardens Village Community Development District (“District”) is required by Chapter 190.008, Florida Statutes, to approve a Proposed Budget for each fiscal year; and,

WHEREAS, the Proposed Budget including the Assessments for Fiscal Year 2023/2024 has been prepared and considered by the Board.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT, THAT:

Section 1.  The Proposed Budget including the Assessments for Fiscal Year 2023/2024 attached hereto as Exhibit “A” is approved and adopted.

Section 2. A Public Hearing is hereby scheduled for July 6, 2023 at 6:30 p.m. in the Kendall Executive Center located at 8785 SW 165th Avenue, Suite 200, Miami, Florida 33193, for the purpose of receiving public comments on the Proposed Fiscal Year 2023/2024 Budget.

PASSED, ADOPTED and BECOMES EFFECTIVE this 2nd day of March, 2023.

ATTEST:		CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT

By:			By:		 Secretary/Assistant Secretary			Chairperson/Vice-Chairperson

Century Gardens Village Community Development District

Proposed Budget For Fiscal Year 2023/20234
October 1, 2023 - September 30, 2024

CONTENTS

PROPOSED BUDGET

DETAILED PROPOSED BUDGET

DETAILED PROPOSED DEBT SERVICE FUND BUDGET

ASSESSMENT COMPARISON

PROPOSED BUDGET
CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2023/2024
OCTOBER 1, 2023 - SEPTEMBER 30, 2024

REVENUES	
FISCAL YEAR 2023/2024 BUDGET	
$Gministrative $ssessments	77 0 	
Maintenance $ssessments	63 25	
DeEt $ssessments	212 0 	
Other Revenues	0	
 nterest ncome	300	
		
TOTAL REVENUES	$	353,682	
		
EXPENDITURES		
MAINTENANCE EXPENDITURES		
(ngineering/ nspections	1 500	
Street/RoaGZay Maintenance	17 200	
FielG Operations Management	1 00	
Miscellaneous Community ProMects	32 765	
Capital mprovements	3 625	
Maintenance Contingency	3 200	
TOTAL MAINTENANCE EXPENDITURES	$	60,090	
		
ADMINISTRATIVE EXPENDITURES		
Supervisor Fees	3 000	
Payroll 7a[es	230	
Management	3 	
/egal	 500	
$ssessment Roll	7 500	
$uGit Fees	3 200	
 nsurance	6 500	
/egal $Gvertisements	 00	
Miscellaneous	1 500	
Postage	300	
Office Supplies	375	
Dues SuEscriptions	175	
7rustee Fee	3 500	
Continuing Disclosure Fee	600	
:eEsite Management	2 000	
TOTAL ADMINISTRATIVE EXPENDITURES	$	73,064	
		
TOTAL EXPENDITURES	$	133,154	
		
REVENUES LESS EXPENDITURES	$	220,528	
		
%onG Payments	 1 325 	
		
BALANCE	$	21,203	
		
County $ppraiser 7a[ Collector Fee	 7 06 	
Discounts For (arly Payments	 1 135 	
		
EXCESS/ S+ORTFALL 	$	 0 	
		
Carryover From Prior Year	0	
		
NET EXCESS/ S+ORTFALL 		 0 	

DETAILED PROPOSED BUDGET
CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2023/2024
OCTOBER 1, 2023 - SEPTEMBER 30, 2024

REVENUES	
FISCAL YEAR 2021/2022 ACTUAL	
FISCAL YEAR 2022/2023 BUDGET	
FISCAL YEAR 2023/2024 BUDGET	

COMMENTS	
Administrative Assessments	75,877	75,990	77,409	Expenditures Less nterest & Carryover/.94	
Maintenance Assessments	66,107	65,362	63,925	Expenditures/.94	
Debt Assessments	212,049	212,048	212,048	Bond Payments/.94	
Other Revenues	0	0	0		
 nterest ncome	25	300	300	 nterest Estimated At $25 Per Month	
					
TOTAL REVENUES	$	354,058	$	353,700	$	353,682		
					
EXPENDITURES					
MAINTENANCE EXPENDITURES					
Engineering/ nspections	1,875	1,500	1,500	No Change From 2022/2023 Budget	
Street/Roadway Maintenance	0	17,200	17,200	No Change From 2022/2023 Budget	
Field Operations Management	1,800	1,800	1,800	No Change From 2022/2023 Budget	
Miscellaneous Community ProMects	0	32,765	32,765	No Change From 2022/2023 Budget	
Capital mprovements	0	3,625	3,625	No Change From 2022/2023 Budget	
Maintenance Contingency	24,043	4,550	3,200	$1,350 Decrease From 2022/2023 Budget	
TOTAL MAINTENANCE EXPENDITURES	$	27,718	$	61,440	$	60,090		
					
ADMINISTRATIVE EXPENDITURES					
Supervisor Fees	900	3,000	3,000	No Change From 2022/2023 Budget	
Payroll Taxes	69	230	230	Supervisor Fees 7.65 	
Management	32,892	33,876	34,884	CP AdMustment (Capped At 3 )	
Legal	8,084	8,500	8,500	No Change From 2022/2023 Budget	
Assessment Roll	7,500	7,500	7,500	As Per Contract	
Audit Fees	3,200	3,200	3,200	Accepted Amount For 2022/2023 Audit	
 nsurance	5,706	6,000	6,500	Fiscal Year 2022/2023 Expenditure Was $6,134	
Legal Advertisements	724	800	800	No Change From 2022/2023 Budget	
Miscellaneous	624	1,650	1,500	$150 Decrease From 2022/2023 Budget	
Postage	173	325	300	$25 Decrease From 2022/2023 Budget	
Office Supplies	335	375	375	No Change From 2022/2023 Budget	
Dues & Subscriptions	175	175	175	No Change From 2022/2023 Budget	
Trustee Fee	3,500	3,500	3,500	No Change From 2022/2023 Budget	
Continuing Disclosure Fee	600	600	600	No Change From 2022/2023 Budget	
Website Management	2,000	2,000	2,000	No Change From 2022/2023 Budget	
TOTAL ADMINISTRATIVE EXPENDITURES	$	66,482	$	71,731	$	73,064		
					
TOTAL EXPENDITURES	$	94,200	$	133,171	$	133,154		
					
REVENUES LESS EXPENDITURES	$	259,858	$	220,529	$	220,528		
					
Bond Payments	(205,729)	(199,325)	(199,325)	2024 P & Payments Less Earned nterest	
					
BALANCE	$	54,129	$	21,204	$	21,203		
					
County Appraiser & Tax Collector Fee	(3,411)	(7,068)	(7,068)	Two Percent Of Total Assessment Roll	
Discounts For Early Payments	(12,950)	(14,136)	(14,135)	Four Percent Of Total Assessment Roll	
					
EXCESS/ (SHORTFALL)	$	37,768	$	(0)	$	(0)		
					
Carryover From Prior Year	0	0	0	Carryover From Prior Year	
					
NET EXCESS/ (SHORTFALL)	$	37,768	$	(0)	$	(0)		

DETAILED PROPOSED DEBT SERVICE FUND BUDGET
CENTURY GARDENS VILLAGE COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2023/2024
OCTOBER 1, 2023 - SEPTEMBER 30, 2024

REVENUES	FISCAL YEAR 2021/2022 ACTUAL	FISCAL YEAR 2022/2023 BUDGET	FISCAL YEAR 2022/2023 BUDGET	

COMMENTS	

 nterest ncome	
359	
25	
100	
ProMected nterest For FY 2023/2024	

NA9 Tax Collection	
202,229	
199,325	
199,325	
Maximum Debt Service Collection	

Total Revenues	
$	202,588	
$	199,350	
$	199,425		

EXPENDITURES					

Principal Payments	
110,000	
115,000	
120,000	
Principal Payment Due n 2024	

 nterest Payments	
85,045	
81,745	
76,495	
 nterest Payments Due n 2024	

Bond Redemption	
0	
2,605	
2,930	
Estimated Excess Debt Collections	

Total Expenditures	
$	195,045	
$	199,350	
$	199,425		

Excess/ (Shortfall)	
$	7,543	
$	-	
$	-		

Series 2020 Bond Refunding Information

Original Par Amount =	$2,469,000	Annual Principal Payments Due =	May 1st	
 nterest Rate =	3.00% - 4.00%	Annual nterest Payments Due =	May 1st & November 1st	
 ssue Date =	December 2020			
Maturity Date =

Par Amount As Of 1/1/23 =	May 2037

$2,239,000			

2/22/2023 3 51 PM	 

Century Gardens Village Community Development District Assessment Comparison

Fiscal Year	Fiscal Year	Fiscal Year	Fiscal Year
2020/2021	2021/2022	2022/2023	2023/2024
 Assessment*  Assessment*    Assessment*	  Projected Assessment* 

Administrative Assessment For Townhomes	$	275.75	$	276.71	$	279.38	$	284.60	
Maintenance Assessment For Townhomes	$	177.28	$	243.05	$	240.31	$	235.03	
Debt Assessment For Townhomes	$	656.29	$	589.54	$	589.54	$	589.54	

Total	
$	
1,109.32	
$	
1,109.30	
$	
1,109.23	
$	
1,109.17	

Administrative Assessment For Single Family +omes	$	275.75	$	276.71	$	279.38	$	284.60	
Maintenance Assessments For Single Family +omes	$	177.28	$	243.05	$	240.31	$	235.03	
Debt Assessment For Single Family +omes	$	1,269.40	$	1,139.47	$	1,139.47	$	1,139.47	

Total	
$	1,722.43	
$	
1,659.23	
$	
1,659.16	
$	
1,659.10	

* Assessments nclude the Following 		
4% Discount for Early Payments 1% County Tax Collector Fee
1% County Property Appraiser Fee		
Community nformation 		
Townhomes	178	
Single Family Units	94	
Total Units	272	

2/22/2023 3 51 PM	 V