Item S4
BOARD OF COUNTY COMMISSIONERS
AGENDA ITEM SUMMARY
Meeting Date: October 21,2009
Division:
Budget and Finance
Bulk Item: Yes
No --.2L
Department: OMB
Department Contact: Penny Kipp X4470
AGENDA ITEM WORDING: A Public Hearing to consider approval of a resolution for a
Budget Amendment of Fiscal Year 2009 Key Largo Wastewater MSTU Fund 170.
ITEM BACKGROUND: To adjust the Key Largo Wastewater MSTU budget for reimbursable
payments due to the Key Largo Wastewater Treatment District.
PREVIOUS RELEVANT BOCC ACTION: On September 16,2009, the BOCC granted approval to
advertise a public hearing for a budget amendment of Fiscal Year 2009 Fund 170 Key Largo
Wastewater MSTU. On September 29,2008, the BOCC approved the FY09 Operating Budget.
CONTRACT/AGREEMENT CHANGES: N/ A
STAFF RECOMMENDATIONS: Approval
TOT AL COST:
N/A
Indirect Cost: N/ A BUDGETED: Yes
No
COST TO COUNTY:
N/A
SOURCE OF FUNDS: Fund 170 Fund Balance
REVENUE PRODUCING: Yes No X AMOUNT PER MONTH Year
APPROVED BY: County AllY.1L- ~/purchasing...K...- Risk Management N/A
DOCUMENTATION: Included X To Follow Not Required_
DISPOSITION:
AGENDA ITEM #
Revised 8/06
Resolution No.
-2009
A RESOLUTION CONCERNING THE RECEIPT OF UNANTICIPATED FUNDS
WHEREAS, it is necessary to conduct a public hearing as required by section 129.03, Florida Statutes, to amend the following; Key Largo Wastewater MSTU
Fund 170, for the fiscal year beginning October 1, 2008 and ending September 30, 2009, now therefore,
BE IT RESOLVED BY THE BOARD OF COUNTY COMMISSIONERS OF MONROE COUNTY, FLORIDA, that a Public Hearing was conducted on
October 21,2009, at 3:00 P.M. to amend the Key Largo Wastewater MSTU Fund 170 budget and to adopt the amended budget as follows:
Key Largo Wastewater MSTU - Fund 170 Current IncJ(Dec. ) Revised
Revenues: Budget Budget
170 311200GA Del Ad Valorem Taxes $0.00 $360.89 $360.89
170 361005GI Interest Earnings $2,000.00 $15,836.22 $17,836.22
170 389001 Less 5% FL Statute -$100.00 -$809.86 -$909.86
170 389002 Fund Balance Forward $540474.00 $157,607.75 $698,081.75
Total $542,374.00 $172,995,00 $715,369.00
Appropriations:
170 55004 510" · Key Largo WasteIWater MSTU $60,175.49 $0.00 $60,175.49
170 55004 530340 Key Largo WasteIWater MSTU $479,073.51 $175,895.00 $654,968.51
170 55004 530520 Key Largo WasteIWater MSTU $125.00 000 $125.00
170 69012 530490 Tax Collector-170 $3,000.00 (2,90000) $100.00
Total $542,374.00 $172,995.00 $715,369.00
$0.00 $0.00 $0.00
BE IT FURTHER RESOLVED BY SAID BOARD,that the Clerk of said Board, upon receipt of the above, is hereby authorized
and directed to make necessary changes of said items, as set forth above.
PASSED AND ADOPTED by the Board OfCOW1ly Commissioners of Monroe COW1ly, Florida, at a regular meeting of the Board
on the 21st day of October, AD 2009.
Mayor Neugent
Mayor Pro Tern Murphy
Commissioner Wigington
Commissioner Carruthers
Commissioner Di Gennaro
BOARD OF COUNTY COMMISSIONERS
OF MONROE COUNTY, FLORIDA
By:
(Seal)
Attest DANNY L. KOLHAGE, Clerk
Bdgt Amendment Reso Fund 170
NOTICE OF SUPPLEMENTAL
BUDGET HEARING
Pursuant to the provisions of Section 129.03, Florida Statutes, notice is hereby given that a Public Hearing will be held by the Board of County
Commissioners of Monroe County, Florida, on October 21,2009 at the hour of3:00 P.M. at the Harvey Government Center, 1200 Truman Ave.,
Key West, FL for the purpose of receiving any comments for the proposed supplemental Budget Amendment for the fiscal year
beginning October I, 2008, and ending September 30, 2009 for Key Largo Wastewater MSTU, Fund 170.
Key Largo Wastewater MSTU - Fund 170 Current Inc.!( Dec.) Revised
Revenues: Budget Budget
170-31120OGA Deliquent Ad Valorem Taxes $0.00 $360.89 $360.89
170-361005GI Interest Earnings $2,000.00 $15,83622 $17,836.22
170-38900 I Less 5% FL Stat -$100.00 ($809.86) -$909.86
170-389002 Fund Balance Forward $540474.00 $157607.75 $698,081.75
Total $542,374.00 $172.995.00 $715,369.00
Appropriations:
170 55004 510... Key Largo Wastewater MSTU $60,175.49 $0.00 $60,175.49
170 55004 530340 Key Largo Wastewater MSTU $479,073.51 $175,895.00 $654,968.51
170 55004 530520 Key Largo Wastewater MSTU $125.00 $0.00 $125.00
170 69012 530490 Tax Collector - 170 $3000.00 ($290000) $100.00
Total $542,374.00 $172,995.00 $715,369.00
$0.00 $000 $0.00
Publish 10/19/09 KW Citizen
Bdgt Amendment Adv Fund 170
~-Penny
From:
Sent:
To:
Subject:
Clarke-Judith
Tuesday, September 01, 20095:32 PM
Kipp-Penny
RE: KL MSTU Fund 170
Hi Penny - what happened is there are two invoices that need to be paid this fiscal year. We have some money in the
current budget to pay part of one invoice and I understand from Tina and Emie that there is additional money in the
current fiscal year budget in reserve that can be moved into the account to pay one of the invoices in full (combined
balance of whats in there and what gets moved in from reserve). The remaining invoice must wait until October because
according to Tina we need to do a formal budget amendment to bring future years budget into this current fiscal year to
pay the second invoice. She said she needs to request the hearing this month and have it in October.
Does this make sense? Let me know. I meant to come down and check if you needed anything on this but I didn't get in
until 4 pm.
jc
Judith S. Clarke, P.E.
Director of Engineering Services
11 00 Simonton Street
Key West. Florida 33040
Office 305-295-4329
Fax 305-295-4321
." a rke-j ud 'th@.monroecounty-fl.qov
HELP US HELP YOU!
Please take a moment to complete our Customer Satisfaction Survey:
httpllmonroecofl virtualtownhall. neUPaqes/MonroeCoFL WebDocs/css Your feedback is important to us!
Please note: Florida has a very broad public records law Most wntten communications to or from the County regarding County business are public records
available to the public and media upon request. Your e-mail communication may be subject to public disclosure.
\lllillltltlf lIfi,
, " .U1JTI.. ::~,
1 :;-,. :;-~ \
~~~.'.\
, ~~'!'Vr. /, /
'~~l_>, . __' 'h
-,...".....~.~1'...~
KEY lARGO WASTEWATER TREATMENT DISTRICT
P.O. BOX 491. KEY lARGO. FLORIDA 33031
(305) 453-5804 FAX (305) 453-5807
April 7, 2009
Ms. Elizabeth Wood
Senior Administrator - Monroe County Sewer Projects
1100 Simonton Street, Room #2-216
Key West, FL 33030
I\"""'.~. ~;~~ llP? 1 4 1~,Q9
}. ~ '1 ~ \l' I I
Dear Ms. Wood,
Pursuant to the tax distribution Interlocal Agreement between Monroe County and
the Key Largo Wastewater Treatment District (the " District") , dated December 17, 2003,
we nereby request Draw #35 in the amount of $207,789.78 from the Key Largo
Wastewater Treatment District MSTU fund. Please find attached documentation of
expenses for reimbursable payments made by the District:
I hereby certify that the checks listed in the attached Schedule of Reimbursable
Payments have been submitted to the vendors as noted and that the expenses are
accurate and in agreement with the records of the District. If you have any questions I can
be reached at 305-453-5804, or bye-mail atmartinwaits@bellsouth.net
Sincerely yours.
~~\N~~
DV"4.,'~35' pk.d Q-30..{;) 1126C-'llio,g; (''t~5'f'l7C>?:;
Martin D. Waits
Chief Financial Officer
~'~ SYNTHIA TRAKUL
#PIJ1 MY COMMISSION If DD~292
"{., EXPIRES: Jan. 18.2010
~Of~ti s.mc-.com
(401) 398-0153 F\<IllO& NeWt
The foregoing instrument was acknowledged
before me this 1-day of ~ ' 200~ ~
by MO(-h n 1) ~ fc;
who is personally known to me.
iJqn~ lJJ
(
Notary Public
~
\llli'diliff '"""
;, .I1WT1.. :.~
. U'-'.. ~~
,.~.
''-_....It-_....;.f~
KEY LARGO WASTEWATER TREATMENT DISTRICT
P.O. BOX 491; KEY LARGO, FLORIDA 33031
(305) 453-5804 FAX (305) 453-5807
June 11, 2009
Ms. Elizabeth Wood
Senior Administrator - Monroe County Sewer Projects
1100 Simonton Street, Room #2-216
Key West, FL 33030
.. dCEIVED JUN 1 2 ZQC9
Dear Ms. Wood,
Pursuant to the tax distribution Interlocal Agreement between Monroe County and
the Key Largo Wastewater Treatment District (the "District"), dated December 17, 2003,
we hereby request Draw #36 in the amount of $195,666.15 from the Key Largo
Wastewater Treatment District MSTU fund. Please find attached documentation of
expenses for reimbursable payments made by the District:
I hereby certify that the checks listed in the attached Schedule of Reimbursable
Payments have been submitted to the vendors as noted and that the expenses are
accurate and in agreement with the records of the District. If you have any questions I can
be reached at 305-453-5804, or bye-mail atmartinwaits@bellsouth.net
Sincerely yours,
\~~~
Martin D. Waits
Chief Financial Officer
~---.:..,-~-
The foregoing instrument was acknowledged
before me this ~day of JUAle. , 2eee Z 00'1
by H t1{ ti..> 1) Wa: t 5
~~f~ SYNTHIA TRAKUL
~ w... MY COMMISSION " DD~292
~1- Df fl."" EXPI RES: Jan. 18. 2010
(407) ~163 Florida Notaty Senne..eom
who is personally known to me.
ftrn ~ ~
/
Notary Public
MONROE COUNTY, FLORIDA
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL
KEY LARGO MUNICIPAL SERVICE TAXING UNIT SPECIAL REVENUE FUND
FOR THE YEAR ENDED SEPTEMBER 30, 2008
.1A........
fI1
Variance with
Final Budget
Original Final Positive
Budget Budget Actual (Negative)
REVENUES:
Taxes $ 100 $ 100 $ 1,563 $ 1,463
Investment Income 5,000 5,000 54,236 49,236
Total Revenues 5,100 5,100 55,799 50,699
EXPENDITURES:
Current:
Physical Environment:
Key Largo Wastewater 1,086,185 1,086,185 771,011 315,174
Excess/Deficiency of Revenues
Over/(Under) Expenditures (1,081,085) (1,081,085) (715,212) 365,873
Other Financing Sources/(Uses): )~
Reserve for Contingencies ( 126,243) (126,243) 126.243 hi,
'->~~;
Transfers from Other Funds 33 33
Transfers to Other Funds (50,000) (50,000) (161 ) 49.839
Total Other Financing Sources/(Uses) (176,243) (176,243) (128) 176,115
Net Change in Fund Balances (1,257,328) (1,257,328) (715,340) 541.988
Fund Balances, October 1 1,257,328 1,257.328 1,449246 191,918
Fund Balances, September 30 $ $ $ 733.906 $ 733.906
....'.'..,....
..11
G-65
ri q@ 00 0 r-r- 000 r- r- r- r-
oo 0 li1li1 000 <:l' <:l' <:l' <:l'
811l
>0 <"1<"1 <"1 <"1 <"1 <"1
C\]C\]
0'\ 0'\
~
r.Ll
!~ r.Ll 0'\ 0'\ 0'\ 0000 000 <"1 <"1 <"1 <"1
H 0000 00 <:l'<:l' 000 \.0 \.0 \.0 \.0
11lr.Ll
~U 00 0 ri ri O<:l'<:l' ri ri ri ri
8 ~~ \.0 \.0 \.0 r-r- or-r- <:l' <:l' <:l' <:l'
r.LlUl <"1<"1 <"1 <:l'<:l' ri<:l'<"1 li1 li1 li1 li1
~n~ ~~ I I I I
\.0 \.0 00 <"1 <"1 <"1 <"1
o..~ riri <:l'<:l' C\] C\] C\] C\]
I I li1li1 li1 li1 li1 li1
r.Ll 0'\0'\ 0'\ 00 00 000 r- r- r- r-
8 00 00 00 <:l'<:l' 000 <"1 <"1 <"1 <"1
~ 00 0 riri C\] C\] C\] C\]
\.0\.0 \.0 r- r- <"1 <"1 <"1 <"1
0r.Ll <"1<"1 <"1 <:l'<:l' 00 00 00 00
8~ 00 00 00 00 00 00
~~ ri ri ri ri ri ri
>O~
Ul 00 0 00 000 0 0 0 0
r.Ll 00 0 00 000 0 0 0 0
H
8~
H>
~H
r.Llr.Ll
o..U
r.Ll
~
8
~~
0r.Ll
11l~
Ul 00 0 00 000 0 0 0 0
>OUl 8 00 0 00 000 0 0 0 0
~~ 0..
H
r.Ll
08 U
UUl r.Ll
~
r.Llr.Ll
~~
O~
~~
8 00 0 00 000 0 0 0 0
r.Ll 00 0 00 000 0 0 0 0
8 00 O<:l'<:l' <:l' <:l' <:l' <:l'
00 or-r- r- r- r- r-
I1l 00 ri<:l'<"1 <"1 <"1 <"1 <"1
I
C\] C\] 00 C\] C\] C\] C\]
<:l'<:l' <:l' <:l' <:l' <:l'
li1li1 li1 li1 li1 li1
~
H
8 0
13 r- ::J
ri 8
0 Ul Ul r.Ll~
U II ~ r.Ll
U CO Q ~Ul 8
~ ~ &113 i:5~ 88:r.Ll Ul
;:j 8r.Ll ::J~~ ~
~ 4-i 80 1;1~ ZO 800
~[I., HU ~[I.,U ~
~O'\ 8: ~: 8 Z r.Ll
[I., 010 r.Ll8 r.Ll ~ Ulr.LlH 8
H'- 80 H 01;1 U ~
0<"1 UlZ 8 ~~ ~~~ ~ Q
ri 8: H Z 13 r.Ll
Z r.Ll 8 >0 ~~ cH'~~ 8
0 ~ .. OH ~~ 0 0 Ul
H HQ 08 li111l [I., [I., 8:
8 ~O ~~ Ul ~Ul Ul
r.LlH r.Ll r.Llr.Ll Ul~r.Ll 8 8 0
~O'\C\] 8~ H tJ~ ~ ~~ ~ ~ 0 0 0
O<:l' Hr.Ll I Z Z j
8'- .. ~o.. >08 Q" 8 HH H[I.,H 8
Z\.Oo U r.LlU " " " " r.Ll r.Ll ~
r.Ll0li1 0 ~ " " " " H H 0
0..,-.. ZZ 8 8 8 :>; 0..
000 OH OUl ~ H H H r.Ll r.Ll
~~~ H8 r-O ~ 0 0 8 8 ~ ~
t:;S riU 0 li1 riC\]
I '- ;;~ H g~ OO~ ~ ~ H ~
Or.Ll~ r.Ll0 ~~ 0 ~ 00 ES
HU U ri8 8 ri8 0'\0'\8 8 8 8
S~H r.LlU U riO 0 \.00 00000 0 0 0 0
UlQ8 Ul~ [I., [I., ~ <"18 8 <"18 <"1<"18 8 8 8 8
.-I 218 \.000 LJ")OO '<I' 01'<1'\.0 LJ")N LJ") (') (')
r--Or--\.Or--O0'\ LJ")\'oLJ") 000'\ 00 0 0
8a:l
:>< LJ")OLJ")LJ")r--OlO lO(')lO '<I' lO lO
0'\00'\0'\0'\00'\ 0'\(')0'\ 0'\ 0'\ 0'\
.-I .-I
0::
ril
;~ ril \.00.-1000 0 lO NlON 0'\\.0 0'\ .-I .-I
...:Iril '<1'00101010.-1 lO 0'\ \.0 '<1'0'\ '<I' .-I .-I
a:lU
~~ 0 (')r--O'\ 0 001(') '<I'r-- '<I' 00 00
8 0 lOO'\OO '<I' lOOOr-- r--O r-- '<I' '<I'
rilCf.l 0 .-1.-1 '<I' '<I' 0'\ 0'\ lO 0'\ 0'\ 0'\
OA.
~~ ~a:l 01 01 .-I (') 01'<1' 01 \.0 \.0
A.ril 01 01 01 01 01
8
0::
o
~~
o
a:lCf.l
:><~
8~
S~
o
Uril
ril~
08
~H
~~
A.
~
ril
o
Z
H
8
S
o
U
U
~
Q
S
'"
o
r--
.-I
II
'tl
~
::l
""'
Z
o
H
8
$0'\(')
~O(')
8'"
Z\.OO'\
rilO'<l'
A.,,,
000
~.-IO
~.. ..
Orilril
Z8;2::
~~H
Cf.lQ8
~O'\
tJ10
H'
0(')
.-I
~ ..
HQ
0::0
rilH
80::
Hril
0:: A.
U
o
ZZ
OH
H8
~S
rilO
...:IU
rilU
Cf.l~
~
8
Cf.l
;2::
0::
ril
8
~
~ril
88
Cf.lCf.l
;2::8:
0::0
rilO
~j
ril
8:><
Cf.lril
8:~
0'<1'
00
~~
...:IlO
I
:><8
rilU
~
8
0Cf.l
r--o
.-IU
~~
"''''
ril
8
;3
A.
~@
'<I'r--O'\NON'<I'
lO'<I'r--r--OOO(')
lOlO.-I.-IOONlO
01 .-1'<1'00\.0(')
01 '<I'(')r--O'\r--
O'\lOOO
0'\0(')
01010
01'<1'0
\.0 '<I'
~
:><
lO (')'<1'(') r-- r-- lO
'<I' lO lO .-I
'<I' lO
Cf.l0
rilZ
UH
~~
~~
U~
ZO
ril
0000000
0000000
Cf.l
ril
Q~
08
HH
~~
A.
~
ril
0000000
0000000
8
ril
8
a:l
Or--OOONO'\
0'<1'0000'<1'
\.OlOlOO'\OONlO
01 \.O(')r--\.Or--
01 lOlOOOO'\.-I
r-- (')'<1'(') 0
'<I' \.0
ril
...:I
8
H
8
Cf.lU
8~z
E:;Cf.l8
a:lZ8
HH~Cf.l
0:: Cf.lril
8::r:ZU
Z8[:r.1H
~ O~A.>
U ;2::0::
Oril
Cf.l~::r:UCf.l
Cf.l rilfil
~~~15~~~
H8 0:: rilO
::>O::~Hril~Cf.l
OrilU8", 0:: 0::
ril>HrilHOril
0:: 0 ",0::...:1 8: A.
..
..
Cf.l
ril
~
c<l
Cf.l
ril
H
8
S
o
U
U
~
000000
N'<I'.-IN(')'<I'H
.-I.-INNNN~
0000008
.-1.-1.-1.-1.-1.-10
lOLJ")lOLJ")lOlO8
000
000
000
000
'^
B~
U-'
,1'1
N r-
~1:.
\ I
.-100
lOOO
(')lO'<I'
r--Nr--
0.-1(')
0'\ 0'\
r-- (')
'<I' lO
U 8
H Cf.l
~ ;2::
ril 0::
Cf.l ril
Cf.l8
~ril~
~::H5
8A.8
UA.Cf.l
~SS8:
8 0
ZOO
8~j
&l~:><
::r:rilril
8A.~
00
~
8
o
8
00
'<1'01
(') lO
00
(') (')
lO lO
o
r--
.-I
~
80::
Cf.l0
;2::8
U
O::ril
ril...:l
8...:1
~O
8:U
ril
~~
8:8
ON
0.-1
~~
...:1\.0
I
:><8
rilU
~
8
0Cf.l
r--O
.-IU
I ,
~~
"''''
.-IlO
lOlO
lOO
010'\
\.0
r--
lO
'<I'
00
00
00
00
.f'.-..
S
U-
N
V
0.-1
o lO
000
00'\
0.-1
(') 01
00
'<I'
Cf.l
&lfJ
Cf.lA.
fJ@
A.,
@~
ril
Cf.lA.
~~
Oril
ril
~~
...:IH
...:18
ij~
Cf.lril
HA.
;2::0
..
..
o
~~
08
(')0
LJ")8
.-I 0'\
lO 00
lO lO
01 01
'<I'
lO
.-I
lO
o
o
o
o
o
o
o
o
o
o
o
o
o
o
o
'<I'
r--
(')
(')
01
'<I'
lO
o
r--
.-I
8
Cf.l
;2::
0::
ril
8
~
ril
8
Cf.l
8:
o
o
j
0::
o
8
U
ril
...:I
...:I
o
U
~
~
o
8
:><
ril
~
~
o
8
0'\
00
lO
01
'<I'
lO
.-I
lO
o
o
o
o
o
o
'<I'
r--
(')
01
'<I'
lO
8
0::
o
A.
ril
0::
~
8
o
8
~
.j
.;;
~
o
V'
'#
II
.~
r{l
~
S
"
J
~
>-
0-
+ +
':::'1 ::>
U,oO'J\
:"4\
:'-
o U\
CJ '7'
co
'.D
C:1 G' -,p rJ'"-.
:7' 0J 0~ _~.
r- C-- l:f\
--or '.D
0::1.
"J't-
J~+
~;t;-
IJ'\~
+
~'''-!-
w
~."
t\ f"-
\1,
-,
t<\
<:)
co ,'" <j 0'
'.0
0.....
,) [--
c:) 'i) '-0
..
'1\
tr\ "
'-,-~)
'} 'X
vJ-.I
eo ~
I- ,~
r "
~