WILFORD PRESERVE
Community Development District

JUNE 14, 2018

Wilford Preserve
Community Development District
475 West Town Place, Suite 114, St. Augustine, Florida 32092 Phone: 904-­‐‑940-­‐‑5850 -­‐‑ Fax: 904-­‐‑940-­‐‑5899

June 7, 2018

Board of Supervisors Wilford Preserve
Community Development District Dear Board Members:
The Wilford Preserve Community Development District Meeting is scheduled for Thursday, June 14, 2018 at 1:00 p.m. at Plantation Oaks Amenity Center, 845 Oakleaf Plantation Parkway, Orange Park, Florida 32065. Following is the advance agenda for the meeting:

Roll Call
Public Comment
Affidavit of Publication
Approval of the Minutes of the April 12, 2018 Meeting
Acceptance of the Minutes of the April 12, 2018 Audit Committee Meeting
Consideration of Resolution 2018-13, Ratifying the Rescheduling and Noticing of the Public Hearings on the FY17 and FY18 Budgets
Public Hearing to Adopt the Budget for Fiscal Year 2017
Consideration of Resolution 2018-14
Public Hearing to Adopt the Budget for Fiscal Year 2018
Consideration of Resolution 2018-15
Consideration of Resolution 2018-16, Approving the Proposed Budget for Fiscal Year 2019 and Setting a Public Hearing Date for Adoption
Staff Reports
District Counsel
District Engineer
District Manager – Report on the Number of Registered Voters (0)
Consideration of Financial Reports
Supervisors’ Requests and Audience Comments
Next Scheduled Meeting – June 21, 2018 at 1:30 p.m. at the Plantation Oaks Amenity Center
Adjournment

Enclosed under the third order of business is the affidavit of publication

Enclosed under the fourth order of business is a copy of the minutes of the April 12, 2018 meeting for your review and approval.

Enclosed under the fifth order of business is a copy of the minutes of the April 12, 2018 audit committee meeting for your acceptance.

The sixth order of business is consideration of resolution 2018-13, ratifying the rescheduling and noticing of the public hearings on the FY17 and FY18 budgets. A copy of the resolution is enclosed for your review and approval.

The seventh order of business is the public hearing to adopt the budget for fiscal year 2017. Copies of resolution 2018-14 and the budget are enclosed for your review and approval.

The eighth order of business is the public hearing to adopt the budget for fiscal year 2018. Copies of resolution 2018-15 and the budget are enclosed for your review and approval.

The ninth order of business is consideration of resolution 2018-16, approving the proposed budget for fiscal year 2019 and setting a public hearing date for adoption. Copies of the resolution and budget are enclosed for your review and approval.

The balance of the agenda is routine in nature and staff will present their reports.

We look forward to seeing you at the meeting. In the meantime, if you have any questions, please do not hesitate to call us at (904) 940-5850.

Sincerely, James Perry James Perry
District Manager
Wilford Preserve Community Development District

2

AGENDA

Wilford Preserve Community Development District
Agenda

Thursday	Plantation Oaks Amenity Center
June 14, 2018	845 Oakleaf Plantation Parkway
1:00 p.m.	Orange Park, Florida 32065
Call In # 1-888-394-8197 Code 343382

Roll Call

Public Comment

Affidavit of Publication

Approval of the Minutes of the April 12, 2018 Meeting

Acceptance of the Minutes of the April 12, 2018 Audit Committee Meeting

Consideration of Resolution 2018-13, Ratifying the Rescheduling and Noticing of the Public Hearings on the FY17 and FY18 Budgets

Public Hearing to Adopt the Budget for Fiscal Year 2017
Consideration of Resolution 2018-14

Public Hearing to Adopt the Budget for Fiscal Year 2018
Consideration of Resolution 2018-15

Consideration of Resolution 2018-16, Approving the Proposed Budget for Fiscal Year 2019 and Setting a Public Hearing Date for Adoption

Staff Reports
District Counsel

District Engineer

District Manager – Report on the Number of Registered Voters (0)

Consideration of Financial Reports

Supervisors’ Requests and Audience Comments

Next Scheduled Meeting – June 21, 2018 at 1:30 p.m. at the Plantation Oaks Amenity Center

Adjournment

THIRD ORDER OF BUSINESS

about:blank

STATE OF FLORIDA COUNTY OF CLAY:

PUBLISHER AFFIDAVIT
CLAY TODAY
Published Weekly Orange Park, Florida

l'UB�fl.:fl,&�NGS

TO CONSIDER THE AD.OPTION OF THE FISCAL YEAR 2016/2017 AND 2017/2018 BUDGETS; AND NOTICE OF
S��illi\!�.f:&G WILFORD PRESERVE COMMUNITY DEVELOPMENT J>ISTRICT
The   Board   of  Supervisors  of rile
Wilford    Preserve    Commun1ty
Development District will hold two

Before the oodersigned authority personally appeared Jon Cantrell, who on oath says that he is the publisher of the ''Clay Today" a newspaper publishedweekly at Orange Parkin Clay Coooty,Florida;that the attached copy of advertisement being a

NOTICE OF PUBLIC HEARINGS

in the matter of BUDGETHEARINGS

LEGAL: 41799	ORDER: 285032	
was published in said newspaper in the issues:
05/24/2018
05/31/2018

Affiant further says that said ''Clay Today0 is a newspaper published
at Orange Park, in said Clay County, Florida, and that the said newspaper has heretofore been continuously published in said Clay County, Florida, weekly, and has been entered as Periodical material matter at the post office in Orange Park, in said Clay County, Florida, for period of one year next proceeding the frrst publication of the attached copy of
advertisement; and affiant further says that he has neither paid nor promised any person, firm or corporation any discount, rebate, commission or refund for the purpose of securing this advertisement for publication in
the said newspaper.

Sworn to me and subscribed before me 0

public hearings bn June 14, 2018 at 1A;0m0enpit,ym.   aCte.nttheer, Pla8n4t5atioOnakOleaksaf Plantation Parkway, Orange Park, Florida 32065. The 'public  hearings are to be held for the purpose of hearing comments and objections on the adopti_on of the budgets of the District   for   Fiscal   Year   2016/2017
and·2017/2018. The public hearing on the Fiscal Year2016/2017budget�!JI be held first  and  the  public  hearr� on the Fiscal Year 2017/2018 budget will   be   held   thereafter    A  regular
board meeting <1f the, District will also. be held. at that time where the B_oard may - eonsider any other business that may properly come before it.
A copy of the agenda and budgets may be obtained atthe offices of the District Manager, 47.5 West Town Place, _ �uite 114, St. Augustine, Florida 32092, during llOf,},9.:J.l. business hours.
The .public hearings and meetings
are open to the public and will be conducted in accordance with the provisions of Florida law. The public hearings and meetings may be continued to a date, time, and· place to be specified on the record at the meetings. '!'here may be occasions when Board Supervisors or District Sl;aff may participate by speaker telephone. -	. .
AnY penmn _requiring special
accomm"odations to participate _ in this meeting is asked to advise the District Office at (904) 940'.5850, at least forty-eight{48)hours before the meetings. If you are hearing or speech impaireQ, please contact the Florida    Relay     Se rviC_e      at 1 800 955 8771 for aid in contacting th!:! District Office.
Etmh person  who decides  to appeal

-s1!¢1 appeal is to be based.

_,,.,..,.,.,_,..,..,..,,,_,,,.,,.,..,_,.,,._,,,..,.,_""�

any decision made by the Board with respect· to any matter considered at the ·public hearin"gs or meetings is advised that person . win need a record of proceedings and that accordingly; the person may need to ensure that a verbatim record· of the proceedings is made, including the testimony  and evidence  upon which
�	James Perry

CHRISTIE LOU WAYNE ·	Distdd  Managec
MY COMMlSSION 11 0024173	Legal 41799 published May:24 and

N�OTARYPUBLI�C, S1l\1E�OF FLO

<I\-c;

�on,rfoq'

EXPIRES: September 20, 2020

May 31, 2018 in Clay Countys Clay
Today newspaper	

3515 US HWY 17 Suite A, Fleming Island FL 32003
Telephone (904) 264-3200 - FAX(904) 264-3285
E-Mail: Christie@opcfla.com

I of 1

5/21/2018 1:46 PM

FOURTH ORDER OF BUSINESS

MINUTES OF MEETING
WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT

The meeting of the Board of Supervisors of the Wilford Preserve Community Development District was held on Thursday, April 12, 2018 at 1:00 p.m. at the Plantation Oaks Amenity Center, 845 Oakleaf Plantation Parkway, Orange Park, Florida 32065.

Present and constituting a quorum were:

Linda Richardson	Supervisor
Greg Murell	Supervisor
Bois Farrar	Supervisor

Also present were:

Daniel Laughlin	District Manager
Wes Haber	District Counsel
Jim Perry	GMS
Glynn Taylor	Taylor & White
Patrick Metcalf	Dream Finders Homes

FIRST ORDER OF BUSINESS	Call to Order
Mr. Laughlin called the meeting to order at 1:00 p.m.

SECOND ORDER OF BUSINESS	Public Comment
There being none, the next item followed.

THIRD ORDER OF BUSINESS	Approval of Minutes of the March 5, 2018
Meeting
Ms. Richardson stated I have a correction on page two. My name is spelled Linda, not
Lynda.

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor the minutes of the March 5, 2018 meeting were approved as amended.

FOURTH ORDER OF BUSINESS	Acceptance of the Minutes of the March 5,
2018 Landowners’ Election
There were no changes to the minutes.

April 12, 2018	Wilford Preserve CDD

On MOTION by Mr. Farrar seconded by Ms. Richardson with all in favor the minutes of the March 5, 2018 Landowners’ Election were accepted.

FIFTH ORDER OF BUSINESS	Public Hearing to Consider the Imposition
of Special Assessments

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor the public hearing was opened.

Consideration of Resolution 2018-09, Equalizing and Imposing Special Assessments
Mr. Haber stated this resolution will levy a master assessment lien across all of the benefitting property within the District. The idea is when you’re ready to issue bonds you will be able to adopt a supplemental assessment resolution, which will specify the terms of the assessments, the term of the bonds, and those assessments will apply to the bonds without having to go through the public hearing process. Leading up to today’s hearing we did a mailed notice of assessments, a published notice of assessments and as you know you just opened the public hearing. Before we go any further if you could confirm the notices were sent?
Mr. Laughlin stated they were sent and I have the affidavits here with me.
Mr. Haber stated the most substantive aspects of this resolution are the engineer’s report and the methodology, which explains the project to be funded with the assessments and the manner in which the assessments will be allocated. I’ll ask Jim and Glynn to go through their reports, then I will go through the resolution.
Mr. Taylor stated the prices that are included in my report are for all roadways, water and sewer, reuse, the utilities, pump station, sidewalks and ADA ramps through the subdivision; anything that is not related to the lots.
Mr. Haber asked the total estimated cost of improvements is the $17,191,070? Mr. Tarylor responded yes.
Mr. Haber asked and in your professional opinion are those costs reasonable for the improvements as described?
Mr. Taylor responded yes.
Mr. Perry stated there is a master assessment methodology included in your agenda package. That report is reflective of the adjusted numbers just discussed by the engineer. What

2

April 12, 2018	Wilford Preserve CDD

this master special assessment methodology report does is talk a little about the District itself, the special and general benefits that will be taking place, along with the improvements to the land. It also has a review of the financing that potentially could happen and talks about the assessment methodology itself. Basically what this does is takes the parameters of the capital improvement plan for the $17 million in regards to the potential financing of the whole capital improvement program and determines a bond sizing of approximately $21,535,000. It then spreads that number against the different product types that you’re going to have and also determines the annual assessment related to that potential bond financing of all of the capital improvements. This is a maximum. When the district starts to do the development we will be issuing bonds and the bonds are constrained by market forces so you will never issue $21 million worth of bonds. You might issue $9 million, $12 million, $14 million. It just depends on interest rates at the time and the competition in regards to how much debt service assessments are related to lands within this area that are a similar product type. We will come back with a supplemental methodology specific to the bond issue that is scheduled to take place some time this summer.
Mr. Haber asked can you confirm that the benefit received is greater or equal to the level of the assessment to be levied against each property?
Mr. Perry responded it is.
Mr. Haber asked are the assessments fairly and reasonably allocated? Mr. Perry responded they are.
Mr. Haber stated the resolution itself has the board making certain findings as it relates to the project and that it is in the best interest of the District to move forward with the project; that it’s in the best interest of the District to finance the project through the issuance of bonds and secure those bonds through the levy of assessments. It authorizes the project and a copy of the engineer’s report describing the project is attached as exhibit B. It equalizes the assessments, which means that upon adoption of this resolution and when the bonds are issued, that the assessments will be levied as described in the methodology that you just had described to you. It talks about the manner in which the assessments will be paid. Before the property is platted the CDD will send a bill directly to the property owner. Once the property is platted the assessments will be collected using the uniform method, which means on the County’s tax bill. It talks about true-up payments, which means that the landowner is going to make

3

April 12, 2018	Wilford Preserve CDD

representations to the District as it relates to the number of units that it intends on developing. At the most basic level, if it says there’s going to be 100 units and the District issues debt, that would be fully allocated to those 100 units and only 98 units are developed, there’s an obligation on the part of the landowner to make a payment for the two units that weren’t developed that would pay down the outstanding debt so when the project is fully platted, the number of units that are platted will be sufficient to pay the outstanding debt. There’s a section acknowledging the fact that certain homeowner association owned property and governmentally owned property is exempt from the assessments being levied. A notice will be recorded in Clay County official records putting anybody on notice that these assessments have been levied. The rest is pretty formulaic. Severability just means that each provision stands on it’s own and it will be effective upon adoption which would be today.

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor resolution 2018-09 was approved.

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor the public hearing was closed.

SIXTH ORDER OF BUSINESS	Consideration	of	Resolution	2018-10,
Rescheduling the Public Hearing on Rules of Procedure
Mr. Laughlin stated we have the public hearing down for the June 16th meeting.

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor Resolution 2018-10, setting the public hearing for June 16, 2018 was approved.

SEVENTH ORDER OF BUSINESS	Consideration	of	Resolution	2018-11,
Rescheduling	the	Public	Hearing	on Uniform Method of Collecting
Mr. Laughlin stated we will also schedule this public hearing for the June 16th meeting.

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor resolution 2018-11, setting the public hearing for June 16, 2018 was approved.

4

April 12, 2018	Wilford Preserve CDD

EIGHTH ORDER OF BUSINESS	Consideration of Proposals for Engineering
Services
Mr. Laughlin stated we have the scoring criteria in the agenda package. We only received one proposal, which was from Taylor & White.
Mr. Haber stated what the law contemplates is that you rank the proposals. In this case there is only one to be ranked. Essentially, Glynn has provided his qualifications. He hasn’t provided a price. Based on the ranking the District staff will go back and work with Glynn to negotiate a contract. I don’t know that we need to do the scoring because you do that to distinguish between other proposals. If you deem Glynn qualified you can instruct staff to negotiate a contract with him and authorize your chair for final review and authorization to execute that contract to the extent one is successfully negotiated.
Ms. Richardson stated we would like to do that. Batey McGraw is not here but he would be the one to review and execute.

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor to rank Taylor & White as the top respondent and authorize District staff and the chairman to negotiate and execute a contract was approved.

NINTH ORDER OF BUSINESS	Selection	of	Audit	Committee	and
Authorization to Issue an RFP

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor to accept the audit committee’s recommendation and to authorize staff to issue an RFP was approved.

TENTH ORDER OF BUSINESS	Staff Reports
District Counsel
There being none, the next item followed.
Interim Engineer
Mr. Taylor stated the bids to Phases 1 and 2 are out. There are ten contractors that have picked them up and I got an email on the way here from one more that wants to pick one up. Addendums one and two have been sent out. There aren’t any real changes to the plans, its just verifications.
Mr. Murrell asked off the top of your head do you know which ones?

5

April 12, 2018	Wilford Preserve CDD

Mr. White responded Metric, JB Coxwell, AJ Johns, Girsch & Smith, Junior Davis, Waldric, W. Gardener and Petticoat-Schmitt.
Mr. Farrar asked we gave them to the 29th, right? Mr. Taylor responded the 27th.
Mr. Haber stated they are held open for 120 days. The board will need to review and approve them at a public meeting. The proposals are exempt from public record for the first 30 days or until they are awarded, whichever happens first. They can be distributed to anyone affiliated with the District, staff or board members, but if proposers ask for copies of other proposals, not until that 30-day period expires should they be shared with each other.
Mr. Farrar asked is there a date set for the board to evaluate the bids?
Mr. Haber responded I don’t think there’s a specific meeting that has been set so we would either need to hold a special meeting or it would just be one of our regularly scheduled meetings.
Mr. Perry stated your next one is May 17th and then you have one scheduled for June. I think you’ll be able to do it at the May 17th meeting.
Mr. Farrar stated unless we could do it sooner.
Mr. Perry stated yeah we just have to schedule it. We need about 7 to 10 days to do the
notice.
Mr. Haber stated we would need to notice a separate meeting and make sure you can
get a quorum.
Mr. Farrar asked it doesn’t need to be set at this meeting today does it?
Mr. Haber responded no. GMS can check on a quorum and then pick a day that you want to do it. With that many you probably want to give a little time to review them.
District Manager
There being none, the next item followed.

ELEVENTH ORDER OF BUSINESS	Consideration of Funding Request No. 3
Mr. Laughlin stated funding request number three is for a total of $6,875.08. It is mostly advertising and monthly fees.

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor funding request number three was approved.

6

April 12, 2018	Wilford Preserve CDD

TWELFTH ORDER OF BUSINESS	Supervisors’	Requests	and	Audience
Comments
There being none, the next item followed.

THIRTEENTH ORDER OF BUSINESS	Next Scheduled Meeting – May 17, 2018 at
10:00 a.m. at the Plantation Oaks Amenity Center
Mr. Laughlin stated our next meeting is going to be on May 17th at 10:00.
Ms. Richardson asked I thought I had read in the minutes they were scheduled for 1:30?
Mr. Laughlin responded this one was scheduled for 10:00 because that is when Batey could attend.
Mr. Perry stated and if by chance we meet earlier to review those proposals we will probably try to get all of our business done at that meeting so the regular meeting will be cancelled.
Mr. Haber stated yeah that would make sense to try to kill two birds with one stone and try and accomplish whatever we would do at the May 17th meeting at the earlier meeting if that happens.
Mr. Perry stated we will be in contact with you and see if you’re available.

FOURTEENTH ORDER OF BUSINESS	Adjournment

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor the meeting was adjourned.

Secretary/Assistant Secretary	Chairman/Vice Chairman

7

FIFTH ORDER OF BUSINESS

MINUTES OF MEETING
WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT

An Audit Committee meeting of the Board of Supervisors of the Wilford Preserve Community Development District was held on Thursday, April 12, 2018 at 1:00 p.m. at the Plantation Oaks Amenity Center, 845 Oakleaf Plantation Parkway, Orange Park, Florida 32065.

Present and constituting a quorum were:

Bois Farrar	Supervisor
Greg Murell	Supervisor
Linda Richardson	Supervisor Also present were:
Daniel Laughlin	District Manager
Wes Haber	District Counsel

FIRST ORDER OF BUSINESS	Call to Order
Mr. Laughlin called the meeting to order at 1:00 p.m.

SECOND ORDER OF BUSINESS	Approval of Auditor Evaluation Criteria
Mr. Laughlin stated the proposed evaluation criteria is ability of personnel for 20 points, proposers experience for 20 points, understanding of scope of work for 20 points, ability to furnish the required services for 20 points and price for 20 points.

On MOTION by Ms. Richardson seconded by Mr. Farrar with all in favor to accept the audit evaluation criteria was approved.

THIRD ORDER OF BUSINESS	Other Business
There being none, the next item followed.

FOURTH ORDER OF BUSINESS	Adjournment

On MOTION by Mr. Farrar seconded by Mr. Richardson with all in favor the meeting was adjourned.

SIXTH ORDER OF BUSINESS

RESOLUTION 2018-13

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT RATIFYING THE RE- SCHEDULING AND NOTICING OF THE PUBLIC HEARINGS ON THE PROPOSED BUDGETS FOR FISCAL YEAR 2016-207 AND FISCAL YEAR 2017- 2018 AND AMENDING RESOLUTION 2018-07 SETTING THE PUBLIC HEARINGS THEREON

WHEREAS, the District Manager has heretofore prepared and submitted proposed budgets to the Board for the Fiscal Years 2016-2017 and 2017-2018 (together the “Budgets”); and

WHEREAS, copies of the Budgets are attached hereto as Exhibit A and incorporated herein by reference; and

WHEREAS, the Board of Supervisors (the “Board”) considered the Budgets and approved Resolution 2017-15, approving the Budgets for the District and set the public hearing thereon for June 16, 2017, at 11:00 a.m. at the Plantation Oaks Amenity Center, 845 Oakleaf Plantation Parkway, Orange Park, Florida 32065; and

WHEREAS, the Board of Supervisors has determined that it is in the best interest of the District to re-schedule the hearings on the Budgets from June 16, 2017 to May 17, 2018 at 10:00 a.m. at the Plantation Oaks Amenity Center, 845 Oakleaf Plantation Parkway, Orange Park, Florida 32065and hereby authorizes the District Manager to publish notice of the same in accordance with Florida law; and

WHEREAS, the May 17, 2018 Budget Hearings needed to be canceled for lack of quorum and the District Manager rescheduled the hearings for June 14, 2018 at 1:00 p.m. at the Plantation Oaks Amenity Center, 845 Oakleaf Plantation Parkway, Orange Park, Florida 32065; and

WHEREAS, the Board desires to ratify the District Manager’s decision to reschedule the hearings.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT:

The Budgets attached hereto as Exhibit A are hereby approved for conducting the rescheduled public hearings to adopt the Budgets.

Resolution 2018-07 is hereby amended to change the date of the public hearings on the adoption of the Budgets to:

Date:	June 14, 2018

Hour:	1:00 p.m.
Place:  Plantation Oaks Amenity Center 845 Oakleaf Plantation Parkway Orange Park, Florida 32065

The District Manger’s decision to reschedule the public hearings is hereby ratified and notice of the public hearings on the Budgets have been provided as required by Chapter 190, Florida Statutes and in the manner prescribed in Florida Law.

All other provisions of Resolution 2018-07 shall remain unchanged and in full force and effect.

PASSED AND ADOPTED this 14th day of June, 2018.

ATTEST:	WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT

Secretary/Assistant Secretary	Chairperson, Board of Supervisors

Exhibit A: The Budgets

Fiscal Year 2017	Approved Budget Fiscal Year 2018	Proposed Budget

Wilford Preserve Community Development District

Wilford Preserve
Community Development District

TABLE OF CONTENTS

General Fund
Budget	Page 1
Narrative	Page 2-3

Wilford Preserve
Community Development District

	Approved		Proposed	
	 	FY 2017 Budget			 	FY 2018 Budget		
Revenues				
Developer Contributions	$54,803		$106,975	
Total Revenues	 	$54,803 		 	$106,975 	

Expenditures				
Administrative				
Engineering	$8,125		$15,000	
Arbitrage	$0		$600	
Dissemination Agent	$0		$3,500	
Attorney	$10,833		$20,000	
Annual Audit	$0		$5,000	
Trustee Fees	$0		$4,000	
Management Fees	$24,375		$45,000	
Information Technology	$1,000		$1,200	
Telephone	$54		$100	
Postage	$812		$1,500	
Printing & Binding	$552		$1,000	
Insurance	$3,000		$5,800	
Legal Advertising	$5,000		$2,500	
Other Current Charges	$325		$600	
Office Supplies	$552		$1,000	
Dues, Licenses & Subscriptions	$175		$175	
Total Expenditures	 	$54,803 		 	$106,975 	
Excess Revenues (Expenditures)	 	$0 		 	$0 	

Expenditures related to the issuance of Bonds.

Page 1

Wilford Preserve
COMMUNITY DEVELOPMENT DISTRICT
GENERAL FUND BUDGET

REVENUES:

Developer Contributions
It is presently anticipated that the District will enter into a Funding Agreement with the Developer to fund all General Fund Expenditures for the Fiscal Year.

EXPENDITURES:

Administrative:

Engineering Fees
The District's engineer will be providing general engineering services to the District, i.e. attendance and preparation for monthly board meetings, review invoices, etc.

Arbitrage
The District is required to have an annual arbitrage rebate calculation on the District’s Bonds. The District will contract with an independent auditing firm to perform the calculations.

Dissemination
The District is required by the Security and Exchange Commission to comply with Rule 15(c)(2)-12(b)(5), which relates to additional reporting requirements for un-rated bond issues.

Attorney
The District's legal counsel will be providing general legal services to the District, i.e. attendance and preparation for monthly meetings, review operating & maintenance contracts, etc.

Annual Audit
The District is required to annually conduct an audit of its financial records by an Independent Certified Public Accounting Firm. The fee is based on similar Community Development Districts and includes the GASB 34 pronouncement.

Trustee Fees
The District will issue bonds to be held with a Trustee at a qualified Bank. The amount of the trustee fees is based on the agreement between the Bank and the District.

Management Fees
The District receives Management, Accounting and Administrative services as part of a Management Agreement with Governmental Management Services, LLC. These services are further outlined in Exhibit "A" of the Management Agreement.

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.

Page 2

Wilford Preserve
COMMUNITY DEVELOPMENT DISTRICT
GENERAL FUND BUDGET

Insurance
The District will obtain a General Liability & Public Officials Liability Insurance policy with a firm that specializes in providing insurance coverage to governmental agencies. The amount  is based upon similar Community Development Districts.

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 that incurred during the year.
Office Supplies
Miscellaneous office supplies.
Dues, Licenses & Subscriptions
The District is required to pay an annual fee to the Department of Economic Opportunity for
$175. This is the only expense under this category for the District.

Page 3

SEVENTH ORDER OF BUSINESS

A.

RESOLUTION 2018-14

THE ANNUAL APPROPRIATION RESOLUTION OF THE WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT (“DISTRICT”) RELATING TO THE ANNUAL APPROPRIATIONS AND ADOPTING THE BUDGET FOR THE FISCAL YEAR ENDING SEPTEMBER 30, 2017; AUTHORIZING BUDGET AMENDMENTS; AND PROVIDING AN EFFECTIVE DATE.

WHEREAS, the Wilford Preserve Community Development District (“District”) was established by the County Commission of Clay County, Florida effective March 3, 2017; and

WHEREAS, the District Manager has, prior to the fifteenth (15th) day in June, 2017, submitted to the Board of Supervisors (“Board”) a proposed budget (“Proposed Budget”) for the fiscal year ending September 30, 2017 (“Fiscal Year 2016/2017”) along with an explanatory and complete financial plan for each fund of the District, pursuant to the provisions of Section 190.008(2)(a), Florida Statutes; and

WHEREAS, at least sixty (60) days prior to the adoption of the Proposed Budget, the District filed a copy of the Proposed Budget with the local governing authorities having jurisdiction over the area included in the District pursuant to the provisions of Section 190.008(2)(b), Florida Statutes; and

WHEREAS, the Board set June 16, 2017, as the date for a public hearing thereon, however, in the best interest of the District and in accordance with District Resolution 2018-13, the budget hearing was rescheduled to June 14, 2018 and the District Manager caused notice of such public hearing to be given by publication pursuant to Section 190.008(2)(a), Florida Statutes; and

WHEREAS, the District Manager posted the Proposed Budget on the District’s website at least two days before the public hearing; and

WHEREAS, Section 190.008(2)(a), Florida Statutes, requires that, prior to October 1st of each year, the Board, by passage of the Annual Appropriation Resolution, shall adopt a budget for the ensuing fiscal year and appropriate such sums of money as the Board deems necessary to defray all expenditures of the District during the ensuing fiscal year; and

WHEREAS, the District Manager has prepared a Proposed Budget, whereby the budget shall project the cash receipts and disbursements anticipated during a given time period, including reserves for contingencies for emergency or other unanticipated expenditures during the fiscal year.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT:

SECTION 1.	BUDGET

The Board has reviewed the Proposed Budget, a copy of which is on file with the office of the District Manager and at the District’s Local Records Office, and hereby approves certain amendments thereto, as shown in Section 2 below.

The Proposed Budget, attached hereto as Exhibit “A,” as amended by the Board, is hereby adopted in accordance with the provisions of Section 190.008(2)(a), Florida Statutes (“Adopted Budget”), and incorporated herein by reference; provided, however, that the comparative figures contained in the Adopted Budget may be subsequently revised as deemed necessary by the District Manager to reflect actual revenues and expenditures.

The Adopted Budget, as amended, shall be maintained in the office of the District Manager and at the District’s Local Records Office and identified as “The Budget for the Wilford Preserve Community Development District for the Fiscal Year Ending September 30, 2017.”

The Adopted Budget shall be posted by the District Manager on the District’s official website within thirty (30) days after adoption, and shall remain on the website for at least 2 years.

SECTION 2.	APPROPRIATIONS

There  is  hereby  appropriated  out  of  the  revenues  of  the  District,  for  Fiscal  Year
2016/2017,  the  sum of $ 	to be raised by the levy of assessments and
otherwise, which sum is deemed by the Board to be necessary to defray all expenditures of the District during said budget year, to be divided and appropriated in the following fashion:

TOTAL GENERAL FUND	$ 	

TOTAL ALL FUNDS	$ 	

SECTION 3.	BUDGET AMENDMENTS

Pursuant to Section 189.016, Florida Statutes, the District at any time within Fiscal Year 2016/2017 or within 60 days following the end of the Fiscal Year 2016/2017 may amend its Adopted Budget for that fiscal year as follows:

The Board may authorize an increase or decrease in line item appropriations within a fund by motion recorded in the minutes if the total appropriations of the fund do not increase.

The District Manager or Treasurer may authorize an increase or decrease in line item appropriations within a fund if the total appropriations of the fund do not

increase and if the aggregate change in the original appropriation item does not exceed $10,000 or 10% of the original appropriation.

By resolution, the Board may increase any appropriation item and/or fund to reflect receipt of any additional unbudgeted monies and make the corresponding change to appropriations or the unappropriated balance.

Any other budget amendments shall be adopted by resolution and consistent with Florida law.

The District Manager or Treasurer must establish administrative procedures to ensure that any budget amendments are in compliance with this Section 3 and Section 189.016, Florida Statutes, among other applicable laws. Among other procedures, the District Manager or Treasurer must ensure that any amendments to budget under subparagraphs c. and d. above are posted on the District’s website within 5 days after adoption and remain on the website for at least 2 years.

SECTION 4. EFFECTIVE DATE. This Resolution shall take effect immediately upon adoption.

PASSED AND ADOPTED THIS 14th DAY OF JUNE, 2018.

ATTEST:	WILFORD PRESERVE
COMMUNITY DEVELOPMENT DISTRICT

Secretary/Assistant Secretary

By:	 Its: 	

Exhibit A: Fiscal Year 2016/2017 Budget

Fiscal Year 2017	Approved Budget Fiscal Year 2018	Proposed Budget

Wilford Preserve Community Development District

Wilford Preserve
Community Development District

TABLE OF CONTENTS

General Fund
Budget	Page 1
Narrative	Page 2-3

Wilford Preserve
Community Development District

	Approved		Proposed	
	 	FY 2017 Budget			 	FY 2018 Budget		
Revenues				
Developer Contributions	$54,803		$106,975	
Total Revenues	 	$54,803 		 	$106,975 	

Expenditures				
Administrative				
Engineering	$8,125		$15,000	
Arbitrage	$0		$600	
Dissemination Agent	$0		$3,500	
Attorney	$10,833		$20,000	
Annual Audit	$0		$5,000	
Trustee Fees	$0		$4,000	
Management Fees	$24,375		$45,000	
Information Technology	$1,000		$1,200	
Telephone	$54		$100	
Postage	$812		$1,500	
Printing & Binding	$552		$1,000	
Insurance	$3,000		$5,800	
Legal Advertising	$5,000		$2,500	
Other Current Charges	$325		$600	
Office Supplies	$552		$1,000	
Dues, Licenses & Subscriptions	$175		$175	
Total Expenditures	 	$54,803 		 	$106,975 	
Excess Revenues (Expenditures)	 	$0 		 	$0 	

Expenditures related to the issuance of Bonds.

Page 1

Wilford Preserve
COMMUNITY DEVELOPMENT DISTRICT
GENERAL FUND BUDGET

REVENUES:

Developer Contributions
It is presently anticipated that the District will enter into a Funding Agreement with the Developer to fund all General Fund Expenditures for the Fiscal Year.

EXPENDITURES:

Administrative:

Engineering Fees
The District's engineer will be providing general engineering services to the District, i.e. attendance and preparation for monthly board meetings, review invoices, etc.

Arbitrage
The District is required to have an annual arbitrage rebate calculation on the District’s Bonds. The District will contract with an independent auditing firm to perform the calculations.

Dissemination
The District is required by the Security and Exchange Commission to comply with Rule 15(c)(2)-12(b)(5), which relates to additional reporting requirements for un-rated bond issues.

Attorney
The District's legal counsel will be providing general legal services to the District, i.e. attendance and preparation for monthly meetings, review operating & maintenance contracts, etc.

Annual Audit
The District is required to annually conduct an audit of its financial records by an Independent Certified Public Accounting Firm. The fee is based on similar Community Development Districts and includes the GASB 34 pronouncement.

Trustee Fees
The District will issue bonds to be held with a Trustee at a qualified Bank. The amount of the trustee fees is based on the agreement between the Bank and the District.

Management Fees
The District receives Management, Accounting and Administrative services as part of a Management Agreement with Governmental Management Services, LLC. These services are further outlined in Exhibit "A" of the Management Agreement.

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.

Page 2

Wilford Preserve
COMMUNITY DEVELOPMENT DISTRICT
GENERAL FUND BUDGET

Insurance
The District will obtain a General Liability & Public Officials Liability Insurance policy with a firm that specializes in providing insurance coverage to governmental agencies. The amount  is based upon similar Community Development Districts.

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 that incurred during the year.
Office Supplies
Miscellaneous office supplies.
Dues, Licenses & Subscriptions
The District is required to pay an annual fee to the Department of Economic Opportunity for
$175. This is the only expense under this category for the District.

Page 3

EIGHTH ORDER OF BUSINESS

A.

RESOLUTION 2018-15

THE ANNUAL APPROPRIATION RESOLUTION OF THE WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT (“DISTRICT”) RELATING TO THE ANNUAL APPROPRIATIONS AND ADOPTING THE BUDGET FOR THE FISCAL YEAR BEGINNING OCTOBER 1, 2017, AND ENDING SEPTEMBER 30, 2018; AUTHORIZING BUDGET AMENDMENTS; AND PROVIDING AN EFFECTIVE DATE.

WHEREAS, the District Manager has, prior to the fifteenth (15th) day in June, 2017, submitted to the Board of Supervisors (“Board”) of the Wilford Preserve Community Development District (“District”) proposed budget (“Proposed Budget”) for the fiscal year beginning October 1, 2017 and ending September 30, 2018 (“Fiscal Year 2017/2018”) along with an explanatory and complete financial plan for each fund of the District, pursuant to the provisions of Section 190.008(2)(a), Florida Statutes; and

WHEREAS, at least sixty (60) days prior to the adoption of the Proposed Budget, the District filed a copy of the Proposed Budget with the local governing authorities having jurisdiction over the area included in the District pursuant to the provisions of Section 190.008(2)(b), Florida Statutes; and

WHEREAS, the Board set June 16, 2017, as the date for a public hearing thereon, however, in the best interest of the District and in accordance with District Resolution 2018-13, the budget hearing was rescheduled to June 14, 2018 and the District Manager caused notice of such public hearing to be given by publication pursuant to Section 190.008(2)(a), Florida Statutes; and

WHEREAS, the District Manager posted the Proposed Budget on the District’s website at least two days before the public hearing; and

WHEREAS, Section 190.008(2)(a), Florida Statutes, requires that, prior to October 1st of each year, the Board, by passage of the Annual Appropriation Resolution, shall adopt a budget for the ensuing fiscal year and appropriate such sums of money as the Board deems necessary to defray all expenditures of the District during the ensuing fiscal year; and

WHEREAS, the District Manager has prepared a Proposed Budget, whereby the budget shall project the cash receipts and disbursements anticipated during a given time period, including reserves for contingencies for emergency or other unanticipated expenditures during the fiscal year.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT:

SECTION 1.	BUDGET

The Board has reviewed the Proposed Budget, a copy of which is on file with the office of the District Manager and at the District’s Local Records Office, and hereby approves certain amendments thereto, as shown in Section 2 below.

The Proposed Budget, attached hereto as Exhibit “A,” as amended by the Board, is hereby adopted in accordance with the provisions of Section 190.008(2)(a), Florida Statutes (“Adopted Budget”), and incorporated herein by reference; provided, however, that the comparative figures contained in the Adopted Budget may be subsequently revised as deemed necessary by the District Manager to reflect actual revenues and expenditures.

The Adopted Budget, as amended, shall be maintained in the office of the District Manager and at the District’s Local Records Office and identified as “The Budget for the Wilford Preserve Community Development District for the Fiscal Year Ending September 30, 2018.”

The Adopted Budget shall be posted by the District Manager on the District’s official website within thirty (30) days after adoption, and shall remain on the website for at least 2 years.

SECTION 2.	APPROPRIATIONS

There  is  hereby  appropriated  out  of  the  revenues  of  the  District,  for  Fiscal  Year
2017/2018,  the  sum of $ 	to be raised by the levy of assessments and
otherwise, which sum is deemed by the Board to be necessary to defray all expenditures of the District during said budget year, to be divided and appropriated in the following fashion:

TOTAL GENERAL FUND	$ 	

TOTAL ALL FUNDS	$ 	

SECTION 3.	BUDGET AMENDMENTS

Pursuant to Section 189.016, Florida Statutes, the District at any time within Fiscal Year 2017/2018 or within 60 days following the end of the Fiscal Year 2017/2018 may amend its Adopted Budget for that fiscal year as follows:

The Board may authorize an increase or decrease in line item appropriations within a fund by motion recorded in the minutes if the total appropriations of the fund do not increase.

The District Manager or Treasurer may authorize an increase or decrease in line item appropriations within a fund if the total appropriations of the fund do not increase and if the aggregate change in the original appropriation item does not exceed $10,000 or 10% of the original appropriation.

By resolution, the Board may increase any appropriation item and/or fund to reflect receipt of any additional unbudgeted monies and make the corresponding change to appropriations or the unappropriated balance.

Any other budget amendments shall be adopted by resolution and consistent with Florida law.

The District Manager or Treasurer must establish administrative procedures to ensure that any budget amendments are in compliance with this Section 3 and Section 189.016, Florida Statutes, among other applicable laws. Among other procedures, the District Manager or Treasurer must ensure that any amendments to budget under subparagraphs c. and d. above are posted on the District’s website within 5 days after adoption and remain on the website for at least 2 years.

SECTION 4. EFFECTIVE DATE. This Resolution shall take effect immediately upon adoption.

PASSED AND ADOPTED THIS 14th DAY OF JUNE, 2018.

ATTEST:	WILFORD PRESERVE
COMMUNITY DEVELOPMENT DISTRICT

Secretary/Assistant Secretary

By:	 Its: 	

Exhibit A: Fiscal Year 2017/2018 Budget

Fiscal Year 2017	Approved Budget Fiscal Year 2018	Proposed Budget

Wilford Preserve Community Development District

Wilford Preserve
Community Development District

TABLE OF CONTENTS

General Fund
Budget	Page 1
Narrative	Page 2-3

Wilford Preserve
Community Development District

	Approved		Proposed	
	 	FY 2017 Budget			 	FY 2018 Budget		
Revenues				
Developer Contributions	$54,803		$106,975	
Total Revenues	 	$54,803 		 	$106,975 	

Expenditures				
Administrative				
Engineering	$8,125		$15,000	
Arbitrage	$0		$600	
Dissemination Agent	$0		$3,500	
Attorney	$10,833		$20,000	
Annual Audit	$0		$5,000	
Trustee Fees	$0		$4,000	
Management Fees	$24,375		$45,000	
Information Technology	$1,000		$1,200	
Telephone	$54		$100	
Postage	$812		$1,500	
Printing & Binding	$552		$1,000	
Insurance	$3,000		$5,800	
Legal Advertising	$5,000		$2,500	
Other Current Charges	$325		$600	
Office Supplies	$552		$1,000	
Dues, Licenses & Subscriptions	$175		$175	
Total Expenditures	 	$54,803 		 	$106,975 	
Excess Revenues (Expenditures)	 	$0 		 	$0 	

(1) Expenditures related to the issuance of Bonds.

Page 1

Wilford Preserve
COMMUNITY DEVELOPMENT DISTRICT
GENERAL FUND BUDGET

REVENUES:

Developer Contributions
It is presently anticipated that the District will enter into a Funding Agreement with the Developer to fund all General Fund Expenditures for the Fiscal Year.

EXPENDITURES:

Administrative:

Engineering Fees
The District's engineer will be providing general engineering services to the District, i.e. attendance and preparation for monthly board meetings, review invoices, etc.

Arbitrage
The District is required to have an annual arbitrage rebate calculation on the District’s Bonds. The District will contract with an independent auditing firm to perform the calculations.

Dissemination
The District is required by the Security and Exchange Commission to comply with Rule 15(c)(2)-12(b)(5), which relates to additional reporting requirements for un-rated bond issues.

Attorney
The District's legal counsel will be providing general legal services to the District, i.e. attendance and preparation for monthly meetings, review operating & maintenance contracts, etc.

Annual Audit
The District is required to annually conduct an audit of its financial records by an Independent Certified Public Accounting Firm. The fee is based on similar Community Development Districts and includes the GASB 34 pronouncement.

Trustee Fees
The District will issue bonds to be held with a Trustee at a qualified Bank. The amount of the trustee fees is based on the agreement between the Bank and the District.

Management Fees
The District receives Management, Accounting and Administrative services as part of a Management Agreement with Governmental Management Services, LLC. These services are further outlined in Exhibit "A" of the Management Agreement.

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.

Page 2

Wilford Preserve
COMMUNITY DEVELOPMENT DISTRICT
GENERAL FUND BUDGET

Insurance
The District will obtain a General Liability & Public Officials Liability Insurance policy with a firm that specializes in providing insurance coverage to governmental agencies. The amount  is based upon similar Community Development Districts.

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 that incurred during the year.
Office Supplies
Miscellaneous office supplies.
Dues, Licenses & Subscriptions
The District is required to pay an annual fee to the Department of Economic Opportunity for
$175. This is the only expense under this category for the District.

Page 3

NINTH ORDER OF BUSINESS

RESOLUTION 2018-16

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT APPROVING A PROPOSED BUDGET FOR FISCAL YEAR 2018/2019 AND SETTING A PUBLIC HEARING THEREON PURSUANT TO FLORIDA LAW; ADDRESSING TRANSMITTAL, POSTING AND PUBLICATION REQUIREMENTS; ADDRESSING SEVERABILITY; AND PROVIDING AN EFFECTIVE DATE.

WHEREAS, the District Manager has heretofore prepared and submitted to the Board of Supervisors (“Board”) of the Wilford Preserve Community Development District (“District”) prior to June 15, 2018, a proposed budget (“Proposed Budget”) for the fiscal year beginning October 1, 2018 and ending September 30, 2019 (“Fiscal Year 2018/2019”); and

WHEREAS, the Board has considered the Proposed Budget and desires to set the required public hearing thereon.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT:

PROPOSED BUDGET APPROVED. The Proposed Budget prepared by the District Manager for Fiscal Year 2018/2019 attached hereto as Exhibit A is hereby approved as the basis for conducting a public hearing to adopt said Proposed Budget.

SETTING A PUBLIC HEARING. A public hearing on said approved Proposed Budget is hereby declared and set for the following date, hour and location:

DATE:	 	, 2018

HOUR:	 	

LOCATION:	 	

TRANSMITTAL OF PROPOSED BUDGET TO LOCAL GENERAL PURPOSE GOVERNMENT. The District Manager is hereby directed to submit a copy of the Proposed Budget to Clay County at least 60 days prior to the hearing set above.

POSTING OF PROPOSED BUDGET. In accordance with Section 189.016, Florida Statutes, the District’s Secretary is further directed to post the approved Proposed Budget on the District’s website at least two days before the budget hearing date as set forth in Section 2, and shall remain on the website for at least 45 days.

PUBLICATION OF NOTICE. Notice of this public hearing shall be published in the manner prescribed in Florida law.

SEVERABILITY. The invalidity or unenforceability of any one or more provisions of this Resolution shall not affect the validity or enforceability of the remaining portions of this Resolution, or any part thereof.

EFFECTIVE DATE. This Resolution shall take effect immediately upon adoption.

PASSED AND ADOPTED THIS 14th DAY OF JUNE, 2018.

ATTEST:	WILFORD PRESERVE COMMUNITY DEVELOPMENT DISTRICT

By: 	

Secretary	Its: 	

Fiscal Year 2018	Proposed Budget Fiscal Year 2019	Proposed Budget

Wilford Preserve Community Development District

May 17, 2018

Wilford Preserve
Community Development District

TABLE OF CONTENTS

General Fund
Budget	Page 1
Narrative	Page 2-3

Wilford Preserve
Community Development District

	Proposed		Proposed	
	 	FY 2018 Budget			 	FY 2019 Budget		
Revenues				
Developer Contributions	$106,975		$108,675	
Total Revenues	 	$106,975 		 	$108,675 	

Expenditures				
Administrative				
Engineering	$15,000		$15,000	
Arbitrage	$600		$600	
Dissemination Agent	$3,500		$3,500	
Attorney	$20,000		$20,000	
Annual Audit	$5,000		$5,000	
Trustee Fees	$4,000		$4,000	
Management Fees	$45,000		$45,000	
Information Technology	$1,200		$1,200	
Telephone	$100		$300	
Postage	$1,500		$1,500	
Printing & Binding	$1,000		$1,000	
Insurance	$5,800		$5,800	
Legal Advertising	$2,500		$4,000	
Other Current Charges	$600		$600	
Office Supplies	$1,000		$1,000	
Dues, Licenses & Subscriptions	$175		$175	
Total Expenditures	 	$106,975 		 	$108,675 	
Excess Revenues (Expenditures)	 	$0 		 	$0 	

(1) Expenditures related to the issuance of Bonds.

Page 1

REVENUES:

Wilford Preserve
COMMUNITY DEVELOPMENT DISTRICT
GENERAL FUND BUDGET

Developer Contributions
It is presently anticipated that the District will enter into a Funding Agreement with the Developer to fund all General Fund Expenditures for the Fiscal Year.

EXPENDITURES:

Administrative:

Engineering Fees
The District's engineer will be providing general engineering services to the District, i.e. attendance and preparation for monthly board meetings, review invoices, etc.

Arbitrage
The District is required to have an annual arbitrage rebate calculation on the District’s Bonds.
The District will contract with an independent auditing firm to perform the calculations.

Dissemination
The District is required by the Security and Exchange Commission to comply with Rule 15(c)(2)- 12(b)(5), which relates to additional reporting requirements for un-rated bond issues.

Attorney
The District's legal counsel will be providing general legal services to the District, i.e. attendance and preparation for monthly meetings, review operating & maintenance contracts, etc.

Annual Audit
The District is required to annually conduct an audit of its financial records by an Independent Certified Public Accounting Firm. The fee is based on similar Community Development Districts and includes the GASB 34 pronouncement.

Trustee Fees
The District will issue bonds to be held with a Trustee at a qualified Bank. The amount of the trustee fees is based on the agreement between the Bank and the District.

Management Fees

Page 2

Wilford Preserve
COMMUNITY DEVELOPMENT DISTRICT
GENERAL FUND BUDGET

The District receives Management, Accounting and Administrative services as part of a Management Agreement with Governmental Management Services, LLC. These services are further outlined in Exhibit "A" of the Management Agreement.

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 will obtain a General Liability & Public Officials Liability Insurance policy with a firm that specializes in providing insurance coverage to governmental agencies. The amount is based upon similar Community Development Districts.

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 that incurred during the year.

Office Supplies Miscellaneous office supplies.

Dues, Licenses & Subscriptions
The District is required to pay an annual fee to the Department of Economic Opportunity for
$175. This is the only expense under this category for the District.

Page 3

TENTH ORDER OF BUSINESS

C.

Chris H. Chambless
Supervisor of Elections Clay County, Florida

April 16, 2018

Wilford Preserve Community Development District Attn.: Courtney Hogge
475 West Town Place, Suite 114 St. Augustine, FL 32092

Dear Ms. Hogge

I have queried the number of eligible voters residing within the Wilford Preserve Community Development District as of April 15, 2018. At this time, there are no registered voters residing within the district.

Please provide the contact information and term expiration dates for the current CDD Board Members. I can be reached via the contact information at the bottom of this page or via email at LHogan@ClayElections.com

Regards,

Lwa �- m-;eep
Voter Services Manager Clay County Elections Office
P.O. Box 337 I 500 North Orange Ave. Green Cove Springs, FL 32043 (904)269-6350

P.O. Box 337	•	500 N. Orange Ave.
(904) 269-6350	•

Green Cove Springs, FL 32043 Fax (904) 284-0935

ELEVENTH ORDER OF BUSINESS

Wilford Preserve
Community Development District
Unaudited Financial Statements as of
April 30, 2018

WILFORD PRESERVE
Community Development District Combined Balance Sheet
April 30, 2018

General	Totals
Assets:		
Cash	
$7,390		
$7,390	
Due From Developer	$6,875		$6,875	
Prepaid Expenses	$0		$0	
Total Assets	$14,265		$14,265	

Liabilities:				
Accounts Payable	$10,653		$10,653	
Fund Balances:				
Nonspendable	$0		$0	
Restricted for Debt Service	$0		$0	
Unassigned	$3,611		$3,611	
Total Liabilities & Fund Equity	$14,265		$14,265	

Page 1

WILFORD PRESERVE
Community Development District
GENERAL FUND
Statement of Revenues & Expenditures For The Period Ending April 30, 2018

	Proposed	Prorated	Actual		
	Budget	Thru 4/30/18	Thru 4/30/18	Variance	

REVENUES:					
Developer Contributions/Assessments	$106,975	$106,975	$52,476	($54,499)	
TOTAL REVENUES	$106,975	$106,975	$52,476	($54,499)	
EXPENDITURES:					
ADMINISTRATIVE:					
Engineering	$15,000	$0	$0	$0	
Arbitrage	$600	$0	$0	$0	
Dissemination Agent	$3,500	$0	$0	$0	
Attorney	$20,000	$5,000	$5,152	($152)	
Annual Audit	$5,000	$0	$0	$0	
Trustee Fees	$4,000	$0	$0	$0	
Management Fees	$45,000	$9,375	$9,750	($375)	
Information Technology	$1,200	$700	$700	$0	
Telephone	$100	$58	$37	$22	
Postage	$1,500	$875	$42	$833	
Printing & Binding	$1,000	$42	$224	($182)	
Insurance	$5,800	$5,800	$5,500	$300	
Legal Advertising	$2,500	$2,500	$3,890	($1,390)	
Other Current Charges	$600	$50	$169	($119)	
Office Supplies	$1,000	$0	$11	($11)	
Dues, Licenses & Subscriptions	$175	$175	$175	$0	
TOTAL EXPENDITURES	$106,975	$24,575	$25,650	($1,075)	
					
EXCESS REVENUES (EXPENDITURES)	$0		$26,826		
FUND BALANCE - Beginning	$0		($23,215)		
FUND BALANCE - Ending	$0		$3,611		

Page 2

WILFORD PRESERVE
Community Development District
General Fund
Month By Month Income Statement Fiscal Year 2018

October	
November	
December	
January	
February	
March	
April	
May		
June		
July		
August		
September	
Total	
Revenues:																		
Developer Contributions/Assessments	$15,000	$0	$0	$0	$0	$30,601	$6,875		$0		$0		$0		$0	$0	$52,476	
Total Revenues	$15,000	$0	$0	$0	$0	$30,601	$6,875		$0		$0		$0		$0	$0	$52,476	

Expenditures:																		
Administrative
Engineering	
$0	
$0	
$0	
$0	
$0	
$0	
$0		
$0		
$0		
$0		
$0	
$0	
$0	
Arbitrage				$0	$0	$0	$0		$0		$0		$0		$0	$0	$0	
Dissemination Agent	$0	$0	$0	$0	$0	$0	$0		$0		$0		$0		$0	$0	$0	
Attorney	$194	$561	$2,985	$425	$987	$0	$0		$0		$0		$0		$0	$0	$5,152	
Annual Audit	$0	$0	$0	$0	$0	$0	$0		$0		$0		$0		$0	$0	$0	
Trustee Fees	$0	$0	$0	$0	$0	$0	$0		$0		$0		$0		$0	$0	$0	
Management Fees	$1,000	$1,000	$1,000	$1,000	$1,000	$1,000	$3,750		$0		$0		$0		$0	$0	$9,750	
Information Technology	$100	$100	$100	$100	$100	$100	$100		$0		$0		$0		$0	$0	$700	
Telephone	$8	$0	$0	$0	$0	$0	$29		$0		$0		$0		$0	$0	$37	
Postage	$0	$1	$1	$0	$0	$27	$12		$0		$0		$0		$0	$0	$42	
Printing & Binding	$2	$2	$0	$1	$0	$174	$45		$0		$0		$0		$0	$0	$224	
Insurance	$5,500	$0	$0	$0	$0	$0	$0		$0		$0		$0		$0	$0	$5,500	
Legal Advertising	$265	$0	$0	$0	$313	$3,052	$261		$0		$0		$0		$0	$0	$3,890	
Other Current Charges	$85	$23	$21	$20	$20	$0	$0		$0		$0		$0		$0	$0	$169	
Office Supplies	$0	$0	$0	$0	$0	$10	$0		$0		$0		$0		$0	$0	$11	
Dues, Licenses & Subscriptions	$175	$0	$0	$0	$0	$0	$0		$0		$0		$0		$0	$0	$175	
Total Expenses	$7,329	$1,687	$4,107	$1,546	$2,420	$4,363	$4,196		$0		$0		$0		$0	$0	$25,650	

$7,671

($1,687)

($4,107)

($1,546)

($2,420)

$26,238

$2,679

$0

$0

$0

$0

$0

$26,826

Excess Revenues (Expenditures)

Page 3

Wilford Preserve
Community Development District
Funding Requests

Funding Request #	
Date of
Request	Check Date
Received
Developer	
Check Amount Developer	Requested Funding Amount
FY 2017	Requested Funding Amount
FY 2018	
Balance Due From Developer	

1	
4/18/17	
10/6/17	
$15,000.00	
$15,000.00	
$0.00	
2	3/5/18	3/8/18	$30,600.97	$30,600.97	$0.00	
3	4/4/18		$6,875.08	$6,875.08	($6,875.08)	

TOTAL

$52,476.05

$10,732.24

$52,476.05

($6,875.08)

Page 4