GRAND BAY AT DORAL COMMUNITY DEVELOPMENT DISTRICT

MIAMI-DADE COUNTY REGULAR BOARD MEETING APRIL 20, 2022
11:30 A.M.

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

786.313.3661 Telephone 877.SDS.4922 Toll Free 561.630.4923 Facsimile

AGENDA
GRAND BAY AT DORAL COMMUNITY DEVELOPMENT DISTRICT
Grand Central Clubhouse 10551 NW 88th Street Doral, Florida 33178
REGULAR BOARD MEETING
April 20, 2022
11:30 a.m.

Call to Order
Proof of Publication…	Page 1
Establish Quorum
Additions or Deletions to Agenda
Comments from the Public for Items Not on the Agenda
Approval of Minutes
November 17, 2021 Regular Board Meeting…	Page 3
Old Business
Staff Report: As Required
New Business
Consider Resolution No. 2022-01 – Adopting a Fiscal Year 2022/2023 Proposed Budget…	Page 6
Administrative & Operational Matters
Discussion Regarding General Election Qualifying Period
Board Members & Staff Closing Comments
Adjourn

MIAMI DAILY BUSINESS REVIEW
Published Daily except Saturday, Sunday and Legal Holidays
Miami, Miami-Dade County, Florida

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

GRAND BAY AT DORAL COMMUNITY DEVELOPMENT DISTRICT - FISCAL YEAR 2021/2022 REGULAR MEETING SCHEDULE

in the XXXX Court,
was published in said newspaper in the issues of 10/06/2021
Affiant further says that the said Miami Daily Business Review is a newspaper published at Miami, in said Miami-Dade County, Florida and that the said newspaper has heretofore been continuously published in said Miami-Dade County, Florida each day (except Saturday, Sunday and Legal Holidays) and has been entered as second class mail matter at the post office in Miami in said Miami-Dade County, Florida, for a period of one year next preceding the first publication of the attached copy of advertisement; and affiant further says that he or she 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

Sworn  and subscribed before me this
6  day o	T.  E	D. 2021

Grand	fu'{		A-T Doral U!mmu.l)i¼	f)e,VelOfmen+­ Dis-ft)d-

GRAND BAY AT DORAL COMMUNITY DEVELOPMENT DISTRICT REGULAR BOARD MEETING
NOVEMBER 17, 2021

CALL TO ORDER

District Manager Armando Silva called the November 17, 2021, Regular Board Meeting of the Grand Bay at Doral Community Development District (the “District”) to order at 10:04 a.m. in the Meeting Room at Lennar Homes, LLC, located at 730 NW 107th Avenue, Third Floor, Suite 300, Miami, Florida 33172

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 October 6, 2021, as part of the District’s Fiscal Year 2021/2022 Meeting Schedule, as legally required.

ESTABLISH A QUORUM

Mr. Silva determined that the attendance of the following Board Members constituted a quorum and it was in order to proceed with the meeting: Vice Chairperson Teresa Baluja and Supervisors Raisa Krause and Salome Castano.

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

ADDITIONS OR DELETIONS TO THE 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 21, 2021, Regular Board Meeting and Public Hearing

Mr. Silva presented the July 21, 2021, Regular Board Meeting and Public Hearing minutes and asked if there were any comments and/or changes. There being no comments or changes, a motion was made by Ms. Baluja, seconded by Ms. Krause and unanimously passed approving the July 21, 2021, Regular Board Meeting and Public Hearing minutes, as presented.

OLD BUSINESS
Staff Report, as Required

There was no Staff Report at this time.

NEW BUSINESS

Consider Resolution No. 2021-06 – Adopting a Fiscal Year 2020/2021 Amended Budget

Mr. Silva presented Resolution No. 2021-06, entitled:

RESOLUTION NO. 2021-06

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE GRAND BAY AT DORAL COMMUNITY DEVELOPMENT DISTRICT AUTHORIZING AND ADOPTING AN AMENDED FINAL FISCAL YEAR 2020/2021 BUDGET (“AMENDED BUDGET”), PURSUANT TO CHAPTER 189, FLORIDA STATUTES; AND PROVIDING AN EFFECTIVE DATE.

Mr. Silva read the title of the resolution into the record and provided an explanation for the document. He further stated that the Operating Fund as of September 30, 2021, had a positive balance. A discussion ensued after which;

A motion was made by Ms. Baluja, seconded by Ms. Krause and unanimously passed to approve and adopt Resolution No. 2021-06, as presented; thereby setting the amended/revised final budget for the 2020/2021 fiscal year.

Ratify District Actions – Notice of Cancellation – Solitude Lake Management

Mr. Silva advised that he had sent a Notice of Cancellation to Solitude for services pertaining to the maintenance of the lakes and the preserve within the District. Solitude was asked to remedy several issues and no improvement had been made. An inspection from our Field Ops Staff and South Florida Water Management (“SFWMD”) verified that this move to terminate the contract with Solitude was necessary, as the inspection verified that the work being conducted by the Solitude staff was not being done to standard and the amount of exotic plants had not decreased in accordance to the plan of action Solitude had provided the District and SFWMD. A discussion ensued after which;

A motion was made by Ms. Baluja, seconded by Ms. Krause and unanimously passed approving the Notice of Cancellation for Solitude Lake Management dated October 1, 2021; thus ratifying the actions taken by District management.

Discussion Regarding Aquatic and Preserve Maintenance Services Agreement

Mr. Silva presented a proposal from Allstate Resource Management for the maintenance of the preserve area and the lakes within the District. Mr. Silva stated that Allstate Resource Management had experience in dealing with the maintenance of preserves and has a good rapport with representatives of the SFWMD. A discussion ensued after which;

A motion was made by Ms. Baluja, seconded by Ms. Krause and unanimously passed approving the proposals from Allstate Resource Management for preserve maintenance and lake/fountain maintenance; and authorizing District Counsel to draft an agreement, subject to final review from the District Chairperson/Vice-Chairperson.

Discussion Regarding Preserve Perimeter and FPL Easement Maintenance

Mr. Silva presented a proposal from FRD Complete Lawn Service & Tree Care in the amount of
$23,600 for the maintenance of the preserve area perimeter and the FPL easement buffer zone. A discussion ensued after which;

A motion was made by Ms. Baluja, seconded by Ms. Krause and unanimously passed approving the proposal from FRD Complete Lawn Service & Tree Care in the amount of $23,600 for the maintenance of the preserve area perimeter and the FPL easement buffer zone; thus authorizing the Chairperson or Vice-Chairperson to execute an agreement on behalf of the District.

Discussion Century Towne Place Plat

Mr. Silva presented the Century Towne Place Plat which lies within the boundaries of the District and requires the signature of the District Chairperson/Vice Chairperson. Mr. Pawelczyk stated, in order to execute a plat, the proper District officials (Chair or Vice Chair) would need to be authorized by the Board either by motion or resolution to execute the plat on behalf of the District. A discussion ensued after which;

A motion was made by Ms. Baluja, seconded by Ms. Krause and unanimously passed approving the Century Towne Place Plat; thus authorizing the District chairperson/vice-chairperson to execute the plat on behalf of the District.

ADMINISTRATIVE & OPERATIONAL MATTERS

There were no Administrative or Operational Matters to come before the Board.

BOARD MEMBER & STAFF CLOSING COMMENTS

There were no Board Member or Staff closing comments.

ADJOURNMENT

There being no further business to come before the Board, a motion was made by Ms. Baluja, seconded by Ms. Krause and passed unanimously to adjourn the Regular Board Meeting at approximately 10:19 a.m.

Secretary/Assistant Secretary	Chairperson/Vice-Chairperson

RESOLUTION NO. 2022-01

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE GRAND BAY AT DORAL COMMUNITY DEVELOPMENT DISTRICT APPROVING A PROPOSED BUDGET AND NON-AD VALOREM SPECIAL ASSESSMENTS FOR FISCAL YEAR 2022/2023; AND PROVIDING AN EFFECTIVE DATE.

WHEREAS, the Board of Supervisors (the “Board”) of the Grand Bay at Doral Community Development District (the “District”) is required by Section 190.008(2)(a), Florida Statutes, to approve a Proposed Budget for each fiscal year; and,

WHEREAS, the Proposed Budget including the Assessments for Fiscal Year 2022/2023 has been prepared and considered by the Board.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE GRAND BAY AT DORAL COMMUNITY DEVELOPMENT DISTRICT, THAT:

Section 1.  The Proposed Budget including the Assessments for Fiscal Year 2022/2023 attached hereto as Exhibit “A” is approved and adopted.

Section 2.  A Public Hearing is hereby scheduled for July 20, 2022 at 11:30 a.m. in the Meeting Room at Lennar Homes, LLC located at 730 NW 107th Avenue, Suite 300, Miami, Florida 33172, for the purpose of receiving public comments on the Proposed Fiscal Year 2022/2023 Budget.

PASSED, ADOPTED and EFFECTIVE this 20th day of April, 2022.

ATTEST:	GRAND BAY AT DORAL
COMMUNITY DEVELOPMENT DISTRICT

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

Grand Bay At Doral Community Development District

Proposed Budget For Fiscal Year 2022/2023
October 1, 2022 - September 30, 2023

CONTENTS

I	DETAILED FINAL BUDGET II	BUDGET COMPARISON
III	DETAILED PROPOSED BUDGET - DORAL BREEZE IV	DETAILED PROPOSED BUDGET - MIDTOWN
V	DETAILED PROPOSED BUDGET - NORTH PARCEL VI	DETAILED PROPOSED BUDGET - SOUTH PARCEL
VII	DETAILED PROPOSED 2012 (DORAL BREEZE) DEBT SERVICE FUND BUDGET VIII	 DETAILED PROPOSED 2014 (MIDTOWN) DEBT SERVICE FUND BUDGET IX	DETAILED PROPOSED 2014 (NORTH PARCEL) DEBT SERVICE FUND BUDGET X	DETAILED PROPOSED 2016 (SOUTH PARCEL) DEBT SERVICE FUND BUDGET XI	 ASSESSMENT COMPARISON - DORAL BREEZE
ASSESSMENT COMPARISON - MIDTOWN

ASSESSMENT COMPARISON - NORTH PARCEL XIV	ASSESSMENT COMPARISON - SOUTH PARCEL

DETAILED PROPOSED BUDGET
GRAND BA AT DORAL COMMUNIT DEVELOPMENT DISTRICT FISCAL EAR 2022/202 
OCTOBER 1 2022 - SEPTEMBER 0 202 

REVENUES	
FISCAL EAR 2020/2021 ACTUAL	
FISCAL EAR 2021/2022 BUDGET		DORAL BREEZE FISCAL EAR 2022/202 BUDGET	MIDTOWN DORAL FISCAL EAR 2022/202 BUDGET	GRAND BA NORTH FISCAL EAR 2022/202 
BUDGET	GRAND BA SOUTH FISCAL EAR 2022/202 
BUDGET	
FISCAL EAR 2022/202 BUDGET	

                           	      	 		 	 	 	 	 	

                            	       	       		 	       	       	 	       	

									
TOTAL REVENUES	 	4 01 412	 	4 02 4 		 	 41 0 	 	1 4  0 	 	64 2 	 	1 6 2 4	 	4  110	
									
EXPENDITURES									
M in en nce Expendi ures									

                                                	 	      		     	 	     	     	      	

                                              	       	      		 	      	 	 	      	

                          	 	     		   	 	   	     	     	

                        	 	     		   	   	   	     	     	
                                       	       	       		 	       	 	 	       	
           U 	 	     		     	     	     	     	     	

T  M in en nce Expendi ures	 4 46 	 4 00		 100	1 000	2 1 0	  0	 42 000	
									
Adminis r ive Expendi ures									

             	 	   		  	  	  	  	   	

               	      	      		     	   	     	     	      	

     G 	     	     		     	   	     	     	     	

             	   	     		   	   	   	     	     	

                    	   	   		  	  	  	  	   	

                  	     	     		   	   	   	   	     	

T  Adminis r ive Expendi ures	10 11 	140 2 		2 40 	26 14 	2 0 	  6 	142 0 	
									
TOTAL EXPENDITURES	 	4  0	 	4 		 	61 0 	 	214 14 	 	 2 22 	 	1 6 42 	 	4 4 0 	
									
REVENUES LESS EXPENDITURES	 	4 4  2	 	4 14 1 6		 	 0 00	 	1 261 16 	 	 1 4 	 	1   4 	 	4 12 0 	

                   	         	 	         		 	         	         	 	 	         	

BALANCE	 	141 64	 	266 		 	4 6 	 	  1 	 	2 461	 	104 14 	 	264 6	

                            	         	 	         		        	        	        	        	 	         	
									
EXCESS/ (SHORTFALL)	 	(4 0 )	 	(21 0)		 	( 6 0)	 	-	 	(1 1 0)	 	-	 	(22 0)	

									
NET EXCESS/ (SHORTFALL)	 	(4 0 )	 	-		 	-	 	-	 	-	 	-	 	-	

Uni s
   U 

    	G    N 
   	G      *
    	   U 

*         U 		

BUDGET COMPARISON
GRAND BA AT DORAL COMMUNIT DEVELOPMENT DISTRICT FISCAL EAR 2022/202 
OCTOBER 1 2022 - SEPTEMBER 0 202 

REVENUES	
FISCAL EAR 2020/2021 ACTUAL	
FISCAL EAR 2021/2022 BUDGET	
FISCAL EAR 2022/202 BUDGET	

                           	      	 	 	

                            	       	       	       	

				
TOTAL REVENUES	 	4 01 412	 	4 02 4 	 	4  110	
				
EXPENDITURES				
M in en nce Expendi ures				

                                                	 	      	      	

                                              	       	      	      	

                          	 	     	     	

                         	 	     	     	
                                       	       	       	       	
           U 	 	     	     	

T  M in en nce Expendi ures	 4 46 	 4 00	 42 000	
				
Adminis r ive Expendi ures				

             	 	   	   	

               	      	      	      	

     G 	     	     	     	

             	   	     	     	

                    	   	   	   	

                  	     	     	     	

T  Adminis r ive Expendi ures	10 11 	140 2 	142 0 	
				
TOTAL EXPENDITURES	 	4  0	 	4 	 	4 4 0 	
				
REVENUES LESS EXPENDITURES	 	4 4  2	 	4 14 1 6	 	4 12 0 	

                   	         	 	         	 	         	

BALANCE	 	141 64	 	266 	 	264 6	

                            	         	 	         	 	         	
				
EXCESS/ (SHORTFALL)	 	(4 0 )	 	(21 0)	 	(22 0)	

				
NET EXCESS/ (SHORTFALL)	 	(4 0 )	 	-	 	-	

DORAL BREEZE PROPOSED BUDGET
GRAND BA AT DORAL COMMUNIT DEVELOPMENT DISTRICT FISCAL EAR 2022/202 
OCTOBER 1 2022 - SEPTEMBER 0 202 

REVENUES	
FISCAL EAR 2020/2021 ACTUAL	
FISCAL EAR 2021/2022
BUDGET	
FISCAL EAR
2022/202 BUDGET	

                             	       	       	       	

				
TOTAL REVENUES	 	 4 	 	 41 04	 	 41 0 	
				
EXPENDITURES				
M in en nce Expendi ures				

                              	 	     	     	

                          	 	   	   	
            U 	 	     	     	

                          	 	   	   	

T  M in en nce Expendi ures	2 6 0	  600	  100	
				
Adminis r ive Expendi ures				

             	 	  	  	

               	     	     	     	

      G 	     	     	     	

             	   	   	   	

                    	  	  	  	

                  	   	   	   	

T  Adminis r ive Expendi ures	21 2	2 	2 40 	
				
TOTAL EXPENDITURES	 	4 422	 	61 	 	61 0 	
				
REVENUES LESS EXPENDITURES	 	  4 	 	 0 06	 	 0 00	

				
BALANCE	 	  00	 	4  1	 	4  6 	

                            	        	        	        	
				
EXCESS/ (SHORTFALL)	 	12 40 	 	( 6 0)	 	( 6 0)	

				
NET EXCESS/ (SHORTFALL)	 	12 40 	 	-	 	-	

   

MIDTOWN PROPOSED BUDGET
GRAND BA AT DORAL COMMUNIT DEVELOPMENT DISTRICT FISCAL EAR 2022/202 
OCTOBER 1 2022 - SEPTEMBER 0 202 

REVENUES	
FISCAL EAR 2020/2021 ACTUAL	
FISCAL EAR 2021/2022 BUDGET	
FISCAL EAR 2022/202 BUDGET	

                           	 	 	 	

              	      	 	 	

TOTAL REVENUES	 	1  0 6 	 	1 4 6 116	 	1 4  0 	
				
EXPENDITURES				
M in en nce Expendi ures				

                                                	 	 	 	

                              	 	     	     	

                         	 	     	   	
                                       	       	       	       	
            U 	 	     	     	

                                                    	     	     	     	
T  M in en nce Expendi ures	2 011	1 000	1 000	
				
Adminis r ive Expendi ures				

             	 	  	  	

               	   	   	   	

      G 	   	   	   	

             	  	   	   	

                    	  	  	  	

                  	   	   	   	

T  Adminis r ive Expendi ures	1 	2 01	26 14 	
				
TOTAL EXPENDITURES	 	2 6 6 	 	214 01	 	214 14 	
				
REVENUES LESS EXPENDITURES	 	1 104 4	 	1 261 21 	 	1 261 166	

                              	         	         	         	
				
BALANCE	 	(100 44)	 	  6 	 	  14	

                            	        	        	        	
				
EXCESS/ (SHORTFALL)	 	(14  1 )	 	1	 	1	

				
NET EXCESS/ (SHORTFALL)	 	(14  1 )	 	1	 	1	

 V

GRAND BA NORTH PARCEL PROPOSED BUDGET
GRAND BA AT DORAL COMMUNIT DEVELOPMENT DISTRICT FISCAL EAR 2022/202 
OCTOBER 1 2022 - SEPTEMBER 0 202 

REVENUES	
FISCAL EAR 2020/2021 ACTUAL	
FISCAL EAR 2021/2022 BUDGET	
FISCAL EAR 2022/202 BUDGET	

                           	 	 	 	

              	     	 	 	

TOTAL REVENUES	 	646 1	 	64  2 	 	64  2 	
				
EXPENDITURES				
M in en nce Expendi ures				

                                                          	 	     	     	

                              	 	   	   	

            U 	 	     	     	

T  M in en nce Expendi ures	  61 	22 6 0	2 1 0	
				
Adminis r ive Expendi ures				

             	 	  	  	

               	     	     	     	

      G 	     	     	     	

             	   	   	   	

                    	  	  	  	

                  	   	   	   	

T  Adminis r ive Expendi ures	22 464	2 6 4	2 0 	
				
TOTAL EXPENDITURES	 	  0 1	 	 1 24	 	 2 22 	
				
REVENUES LESS EXPENDITURES	 	  4 0	 	 2 01	 	 1 4 	

                              	         	         	         	
				
BALANCE	 	11 1 	 	24 46 	 	2 461	

                            	        	        	        	
				
EXCESS/ (SHORTFALL)	 	(1 62 )	 	(14 1 0)	 	(1 1 0)	

				
NET EXCESS/ (SHORTFALL)	 	(1 62 )	 	-	 	-	

V

GRAND BA SOUTH PARCEL PROPOSED BUDGET
GRAND BA AT DORAL COMMUNIT DEVELOPMENT DISTRICT FISCAL EAR 2022/202 
OCTOBER 1 2022 - SEPTEMBER 0 202 

REVENUES	
FISCAL EAR 2020/2021 ACTUAL	
FISCAL EAR 2021/2022 BUDGET	
FISCAL EAR 2022/202 BUDGET	

                           	      	 	 	

               	 	   	   	
				
TOTAL REVENUES	 	1 2 021	 	1 41 10 	 	1 6 2 4	
				
EXPENDITURES				
M in en nce Expendi ures				

                                                          	 	      	     	

                              	 	   	   	

            U 	 	     	     	

T  M in en nce Expendi ures	24 14 	10 2 0	   0	
				
Adminis r ive Expendi ures				

             	 	  	  	

               	     	     	     	

      G 	     	     	     	

             	   	     	     	

                    	  	  	  	

                  	   	   	   	

T  Adminis r ive Expendi ures	4 62	  20	  6 	
				
TOTAL EXPENDITURES	 	6  0 	 	160 0	 	1 6 42 	
				
REVENUES LESS EXPENDITURES	 	1   14	 	1  0 1 	 	1   4 	

                              	 	 	 	

BALANCE	 	1  21	 	104 4 	 	104 14 	

                            	        	        	        	
				
EXCESS/ (SHORTFALL)	 	102 26	 	1	 	1	

				
NET EXCESS/ (SHORTFALL)	 	102 26	 	1	 	1	

V 

DETAILED PROPOSED DEBT SERVICE FUND (2012 - DORAL BREEZE) BUDGET
GRAND BA AT DORAL COMMUNIT DEVELOPMENT DISTRICT FISCAL EAR 2022/202 
OCTOBER 1 2022 - SEPTEMBER 0 202 

REVENUES	FISCAL EAR 2020/2021 ACTUAL	FISCAL EAR 2021/2022 BUDGET	FISCAL EAR 2022/202 BUDGET	

COMMENTS	

   	

                                	

N V 	

       	

T   Revenues	
 	
 4 	
 	
 1 460	
 	
 1 460		

EXPENDITURES					

       	

                             	

       	

                             	

      	

                                 	

T  Expendi ures	
 	
   2	
 	
 1 460	
 	
 1 460		

Excess/ (S r  )	
 	
(1  4)	
 	
-	
 	
-		

Series 2012 (D r Breeze) B nd In rm i n
          =	           	               =	N 	
       =	              	               =	     N 	
      =	            			
       =

            =	N 

DETAILED PROPOSED DEBT SERVICE FUND (2014 - MIDTOWN) BUDGET
GRAND BA AT DORAL COMMUNIT DEVELOPMENT DISTRICT FISCAL EAR 2022/202 
OCTOBER 1 2022 - SEPTEMBER 0 202 

REVENUES	FISCAL EAR 2020/2021 ACTUAL	FISCAL EAR 2021/2022 BUDGET	FISCAL EAR 2022/202 BUDGET	

COMMENTS	

  	

                                	

  	

                                	

N V 	

       	

N V 	

       	

T   Revenues	
 	
1 20 12 	
 	
1 1 2 02	
 	
1 1 2 02		

EXPENDITURES					

       	

                             	

       	

                             	

       	

                             	

       	

                             	

 	

                                 	

 	

                                 	

T  Expendi ures	
 	
1 1 4 16 	
 	
1 1 2 02	
 	
1 1 2 02		

Excess/ (S r  )	
 	
 0 	
 	
-	
 	
-		

Series 2014-1 (Mid wn) B nd In rm i n	
          =	          	              =	       	
      =
     =
       =	             
            
        	              =	     N 	
            =	          			

Series 2014-2 (Mid wn) Re unding B nd In rm i n	
          =	          	              =	       	
      =
     =
       =	             
            
        	              =	     N 	
            =	          			

DETAILED PROPOSED DEBT SERVICE FUND (2014 - NORTH) BUDGET
GRAND BA AT DORAL COMMUNIT DEVELOPMENT DISTRICT FISCAL EAR 2022/202 
OCTOBER 1 2022 - SEPTEMBER 0 202 

REVENUES	FISCAL EAR 2020/2021 ACTUAL	FISCAL EAR 2021/2022 BUDGET	FISCAL EAR 2022/202 BUDGET	

COMMENTS	

  	

                                	

  	

                                	

N V 	

       	

N V 	

       	

 	

T  Revenues	
 	
  16	
 	
 6 0 4	
 	
 6 0 4		

EXPENDITURES					

      	

                             	

      	

                             	

       	

                             	

       	

                             	

 	

                                 	

 	

                                 	

T  Expendi ures	
 	
 66  0	
 	
 6 0 4	
 	
 6 0 4		

Excess/ (S r  )	
 	
10 466	
 	
-	
 	
-		

Series 2014-1 (N r ) B nd In rm i n	
         =	          	              =	       	
      =
     =
       =	      N 
        	              =	     N 	
            =	          			

Series 2014-2 (N r ) Re unding B nd In rm i n	
         =	          	              =	       	
      =
     =
       =	      N 
        	              =	     N 	
            =	          			

DETAILED PROPOSED DEBT SERVICE FUND (2016) - SOUTH PARCEL BUDGET
GRAND BA AT DORAL COMMUNIT DEVELOPMENT DISTRICT FISCAL EAR 2022/202 
OCTOBER 1 2022 - SEPTEMBER 0 202 

REVENUES	FISCAL EAR 2020/2021 ACTUAL	FISCAL EAR 2021/2022 BUDGET	FISCAL EAR 2022/202 BUDGET	

COMMENTS	

   	

                                	

 	

N V 	

         	

T   Revenues	
 	
1   1 	
 	
1 4  2 	
 	
1 4  2 		

EXPENDITURES					

       	

                             	

         	

                             	

 	

                                 	

T  Expendi ures	
 	
1 4 0 26 	
 	
1 4  2 	
 	
1 4  2 		

Excess/ (S r  )	
 	
10  4	
 	
-	
 	
-		

Series 2016 B nd In rm i n
          =	           	               =	     	
       =	            	              =	     N 	
      =	          			
       =
            =	        

N  : 

X

Gr nd B y A D r C mmuni y Deve pmen Dis ric Assessmen C mp ris n - D r Breeze (Series 2012)

        

         

                    	           
         
                    	Fisc e r 2022/202 
Pr jec ed Assessmen 	
	    *	    *			    *			     *			Be re Disc un		

 	

     	

 	

40 4 	
                            	 	 	 	     	 	     	 	     	 	6 0 	
                     	 	        	 	        	 	        	 	        		1 2 00	
                      		1 2 00		1 60 4		1 60 1		1 60 0		1 60 2	

 	

     	

 	

40 4 	
                         	 	 	 	     	 	     	 	     	 	6 0 	
                  	 	        	 	        	 	        	 	        		1 46 00	
                   		1 46 00		1  0 4		1  0 1		1  0 0		1  0 2	

 	

     	

 	

40 4 	
                                 	 	 	 	     	 	     	 	     	 	6 0 	
                          	 	        	 	        	 	        	 	        		1 0 00	
                           		1 0 00		1   4		1   1		1   0		1   2	

 	

     	

 	

40 4 	
                                 	 	 	 	     	 	     	 	     	 	6 0 	
                          	 	        	 	        	 	        	 	        		2 0 0 00	
                           		2 0 0 00		2 1  4		2 1  1		2 1  0		2 1  2	

*                 :	

                                

           :	

                 	   		
                 	   		
         U 	   		

X 

Gr nd B y A D r C mmuni y Deve pmen Dis ric Assessmen C mp ris n - Mid wn (Series 2014)

        

         

          	           
         
          	Fisc e r 2022/202 
Pr jec ed Assessmen 	
	    *	 	    *	 	    *			    *	 	Be re Disc un		

 Bedr m C nd - Type 2

 	

 	

 	

 	

 	

1 01	
                      	 	 	 	      	 	      	 	      	 	10 2 	
                   	 	        	 	        	 	        	 	        	 	1 212 	
                   	 	      	 	      	 	      	 	      		 4 04	
                                  	 	1 04 4	 	1 4 	 	1 4 61	 	1 20 4	 	1 20 10	
2 Bedr m C nd - Type 2

     	

 	

     	
 	
1 01	
                      	 	 	 	      	 	      	 	      	 	10 2 	
                   	 	        	 	        	 	        	 	        	 	1 114 	
                   	 	      	 	      	 	      	 	      		 1 	
                                  	 	1 2 6 	 	1 61 22	 	1 60 	 	1 1 1	 	1  1 	
1 Bedr m C nd - Type 2

     	

 	

     	
 	
1 01	
                      	 	 	 	      	 	      	 	      	 	10 2 	
                   	 	      	 	      	 	      	 	      	 	 0 21	
                   	 	      	 	      	 	      	 	      		 0 4 	
                                  	 	1  1 	 	1 426 0	 	1 41 46	 	1 401 	 	1 400 	
 Bedr m C nd - Type 1

     	

 	

     	
 	
1 01	
                      	 	 	 	      	 	      	 	      	 	10 2 	
                   	 	        	 	        	 	        	 	        	 	1 114 	
                   	 	      	 	      	 	      	 	      		 1 	
                                  
2 Bedr m C nd - Type 1	 	1 2 6 	 	1 61 22	 	1 60 	 	1 1 1	 	1  1 	
                         	 	     	 	     	 	     	 	     	 	1 01	
                      	 	 	 	      	 	      	 	      	 	10 2 	
                   	 	      	 	      	 	      	 	      	 	 0 21	
                   	 	      	 	      	 	      	 	      		 0 4 	
                                  	 	1  1 	 	1 426 0	 	1 41 46	 	1 401 	 	1 400 	
1 Bedr m C nd - Type 1

     	

 	

     	
 	
1 01	
                      	 	 	 	      	 	      	 	      	 	10 2 	
                   	 	      	 	      	 	      	 	      	 	 2 4	
                   	 	      	 	      	 	      	 	      		2 6 60	
                                  	 	1 24 0	 	1 2 0 	 	1 2 6 4	 	1 2 2 6 	 	1 2 2 2 	
N n-Residen i (B sed On Squ re F  ge)											
                         	 	    	 	    	 	    	 	    	 	0 01	
                      	 	 	 	    	 	    	 	    	 	0 1 	
                   	 	    	 	     	 	     	 	     	 	1 040	
                   	 	    	 	     	 	     	 	     		0 0	
    N 	 	1 4 	 	1 0	 	1 0	 	1 0	 	1 0	
*              :												
                              
	    =  
	   = 

         :	
	      U 	     U 		
      U  	                 	                         		
                        	   	  	  Gr nd B y Mid wn - C mmerci Squ re F  ge (Wi Percen ges)	

                        	   	  	          	      	      	

       U 	    	   		
N 	       	      		
	 q 	 q 		

N 		                		

P se 1 Gr nd B y Mid wn Residen i 					
    	          		 	          		 	          		 	          		 	     		
             	  	  	  	 	 4	
             	  	  	  	  	1 2	
             	 	  	  	 	40	
             	  	 	 	 	2 	
             	 	  	  	 	 4	
             	  	    	 	    	 				 	11		
     	  	1 	1 	1 	   	

X 

Gr nd B y A D r C mmuni y Deve pmen Dis ric Assessmen C mp ris n - Gr nd B y N r P rce (Series 2014)

        

	     *		           

	     *		           

	     *		           

	     *		Fisc e r 2022/202 
Pr jec ed Assessmen 
  Be re Disc un		

Sing e F mi y 40' Uni 

 	

114 	

     	

     	

     	

42 0 	
                      	 	-	 	     	 	     	 	     	 	 0 	
                   	 	1 2 24	 	        	 	        	 	        	 	1 2 24	
                   		 2 4	 	      	 	      	 	      		 2 4	
             U 	 	2 224 4 	 	2 22 0 	 	2 222 4	 	2 222 0	 	2 222 61	
T wn me Uni 

 	

114 	

     	

     	

     	

42 0 	
                      	 	-	 	     	 	     	 	     	 	 0 	
                   	 	1 00 1	 	        	 	        	 	        	 	1 00 1	
                   		 10 64	 	      	 	      	 	      		 10 64	
          U 	 	1 4 04	 	1 2 66	 	1  2 1	 	1  2 4 	 	1  2 1 	

C nd Uni ( -S ry)

 	

114 	

     	

     	

     	

42 0 	
                      	 	-	 	     	 	     	 	     	 	 0 	
                   	 	 1 02	 	      	 	      	 	      	 	 1 02	
                   		646 1	 	      	 	      	 	      		646 1	
        U 	 	1 6  2	 	1 6  4	 	1 6  1 	 	1 6  1 	 	1 6 6 6	

*                 :			
                              		
                           	        = 	
                                	     = 	

           :	
   N  U  	 
  :	 
  : 
        U		N 
      U		 
   U    	  	 
        U	 

X 

Gr nd B y A D r C mmuni y Deve pmen Dis ric - Gr nd B y S u P rce Assessmen C mp ris n

        	           	           	           	Fisc e r	
              	         	         	         	2022/202 	
          	          	          	          	Pr jec ed Assessmen 	
	    *			    *			    *			    *			Be re Disc un		

             U 	 	 	 	     	 	     	 	     	 	40 	
             U 	 	 	 	     	 	     	 	     	 	6 60	

          U  	

 	        	
 	        	
	2 1 00	

          U 	
 	
2 1 00	
 	
2 24 42	
 	
2 24 0	
 	
2 24 6 	
 	
2 242 4 	

             U 	 	 	 	     	 	     	 	     	 	40 	
            U 	 	 	 	     	 	     	 	     	 	6 60	

         U  	

 	        	
 	        	
	1 4 00	

         U 	
 	
1 4 00	
 	
1  42	
 	
1  0	
 	
1  6 	
 	
1 2 4 	

              U 	 	 	 	     	 	     	 	     	 	40 	
              U 	 	 	 	     	 	     	 	     	 	6 60	

           U  	

 	        	
 	        	
	1  00	

           U 	
 	
1  00	
 	
1 2 42	
 	
1 0 0	
 	
1 0 6 	
 	
1 4 4 	

              U 	 	 	 	     	 	     	 	     	 	40 	
              U 	 	 	 	     	 	     	 	     	 	6 60	

           U  	

 	        	
 	        	
	1 0 00	

           U 	
 	
1 0 00	
 	
1 6 4 42	
 	
1 6 2 0	
 	
1 6 2 6 	
 	
1 6 4 	

           U 	 	 	 	     	 	     	 	     	 	40 	
           U 	 	 	 	     	 	     	 	     	 	6 60	

        U  	

 	  	
 	  	
	- 	

        U 	
 	
-	
 	
114 42	
 	
112 0	
 	
112 6 	
 	
10 4 	

*               :	

                           	       = 	                    	

          :		     = 	            

     U  		                		
       U    V 	  	 		
       U 	   	 	N :     U 	
        U    V 	   	 	           N 	
        U      V 	   	   	                                         	
          U           	   	 	                          	
       U 
           U             	    	   		
   U 	    			
      U 				
                                               	   	
N e: S ry F Uni s T  Are Assessed	
F r Deb : 1 	
           U 	    			
           V 	   			
           U