Storey Creek Community Development District Agenda November 18, 2024 AGENDA Storey Creek Community Development District 219 E. Livingston Street, Orlando, Florida 32801 Phone: 407-841-5524 – Fax: 407-839-1526 November 11, 2024 Board of Supervisors Storey Creek Community Development District Dear Board Members: The meeting of the Board of Supervisors of the Storey Creek Community Development District will be held Monday, November 18, 2024 at 10:00 a.m., or as shortly thereafter as reasonably possible, at the Oasis Club at ChampionsGate, 1520 Oasis Club Blvd., ChampionsGate, FL 33896. Following is the advance agenda for the meeting: 1. Roll Call 2. Public Comment Period 3. Approval of Minutes of the October 21, 2024 Meeting 4. Staff Reports A. Attorney B. Engineer i. Discussion of Pending Plat Conveyances ii. Status of Permit Transfers C. District Manager’s Report i. Approval of Check Register ii. Balance Sheet and Income Statement D. Field Manager’s Report 5. Other Business 6. Supervisor’s Requests 7. Adjournment The balance of the agenda will be discussed at the meeting. In the meantime, if you should have any questions, please contact me. Sincerely, George S. Flint George S. Flint District Manager Cc: Jan Carpenter, District Counsel Steve Boyd, District Engineer Enclosures MINUTES MINUTES OF MEETING STOREY CREEK COMMUNITY DEVELOPMENT DISTRICT The regular meeting of the Board of Supervisors of the Storey Creek Community Development District was held Monday, October 21, 2024 at 10:00 a.m. at the Oasis Club at ChampionsGate, 1520 Oasis Club Blvd. ChampionsGate, FL. Present and constituting a quorum were: Adam Morgan Chairman Lane Register Vice Chairman Rob Bonin Assistant Secretary Karly Chambers Assistant Secretary Logan Lantrip by phone Assistant Secretary Also present were: George Flint District Manager Kristen Trucco District Counsel Alan Scheerer Field Manager Michelle Dudley Lennar Homes FIRST ORDER OF BUSINESS Roll Call Mr. Flint called the meeting to order and called the roll. Four Supervisors were present in person constituting a quorum. Mr. Lantrip joined by phone. SECOND ORDER OF BUSINESS Public Comment Period Mr. Flint stated there were no members of the public to provide comment. THIRD ORDER OF BUSINESS Approval of Minutes of the September 16 2024 Meeting Mr. Flint presented the minutes of the September 16, 2024, Board of Supervisors meeting and asked for any comments or corrections. The Board had no changes to the minutes. On MOTION by Mr. Register, seconded by Mr. Morgan, with all in favor, the Minutes of the September 16, 2024, Meeting, were approved. October 21, 2024 Storey Creek CDD 2 FOURTH ORDER OF BUSINESS Consideration of Landscape Maintenance Agreement with Frank Polly Sod & Landscape Mr. Scheerer presented an agreement with Frank Polly Sod for landscape maintenance. The dollar amount matches what is in the 2025 budget. He offered to answer any questions on the agreement. It is an extension for the entire site. The turnover for Phase 6 parks hasn’t been done yet but, on the list, to do. This will be included but prorated. Ms. Trucco noted she will do an addendum for the Frank Polly Sod to tie back the terms of the original agreement to this extension. Mr. Flint noted the Human Trafficking Agreement will need to be put in as well. On MOTION by Mr. Morgan, seconded by Mr. Register, with all in favor, the Landscape Maintenance Agreement with Frank Polly Sod & Landscape, was approved. FIFTH ORDER OF BUSINESS Staff Reports A. Attorney Ms. Trucco noted that she heard back from Osceola County on the interlocal agreement between the CDD and the county for irrigation maintenance, landscape maintenance, ability for CDD to take over operation of an entry monument and be part of the construction of that. There are new policies that it will cost $3,500 to make any amendments to their standard interlocal agreement. Lennar is not interested in proceeding with that at this time. Mr. Register asked to what extent is the CDD required to enter into an interlocal agreement for any infrastructure that is currently installed? Ms. Trucco noted there is some language in the site development plan that obligates the CDD to maintain the property. She will look into the interlocal agreement. Mr. Register prefers not to enter into any sort of agreement. She asked as far as the entry monument; she has direction to drop the interlocal agreement with the county. B. Engineer i. Discussion of Pending Plat Conveyances ii. Status of Permit Transfers Mr. Flint stated there is no engineer’s report. C. District Manager’s Report i. Approval of Check Register Mr. Flint presented the check register and offered to answer any questions from the Board. The Board had no questions on the check register. October 21, 2024 Storey Creek CDD 3 On MOTION by Mr. Morgan, seconded by Mr. Register, with all in favor, the Check Register, was approved. ii. Balance Sheet and Income Statement Mr. Flint presented the unaudited financials and asked for any questions. He noted they need to look and see if the 2022 & 2024 projects have been formally closed out for purposes of the bonds. D. Field Manager’s Report Mr. Scheerer presented the Field Manager’s Report. He noted they will do the Phase 6 walk this week and get that turned over right away. Mr. Morgan asked for an update on the work on pond 7 so it can be turned over to the CDD. Ms. Dudley noted they are soliciting proposals. SIXTH ORDER OF BUSINESS Other Business There being no comments, the next item followed. SEVENTH ORDER OF BUSINESS Supervisor’s Requests There being no comments, the next item followed. EIGHTH ORDER OF BUSINESS Adjournment Mr. Flint asked for a motion to adjourn the meeting. On MOTION by Mr. Morgan, seconded by Mr. Register, with all in favor, the meeting was adjourned. Secretary/Assistant Secretary Chairman/Vice Chairman SECTION IV SECTION C SECTION 1 Storey Creek Community Development District Summary of Invoices October 01, 2024 - October 31, 2024 Fund General Fund Date 10/9/24 10/17/24 10/24/24 10/30/24 Check No.'s 449 450-451 452-455 456 $ Amount 195.00 39,571.62 1,585.31 17,360.00 $ 58,711.93 Payroll October 2024 Karly Chambers Adam Morgan Karly Chambers Logan Lantrip Patrick Bonin Jr. 50104* 50105 50106 50107 50108 $ $ $ $ $ 184.70 184.70 184.70 184.70 184.70 $ 923.50 TOTAL $ 59,635.43 *Payment for September meeting. AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 11/12/24 PAGE *** CHECK DATES 10/01/2024 - 10/31/2024 *** STOREY CREEK - GENERAL FUND BANK A GENERAL FUND CHECK VEND# .....INVOICE..... ...EXPENSED TO... VENDOR NAME STATUS AMOUNT ....CHECK.... . DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # 10/09/24 00003 10/04/24 4153 202409 310-51300-31100 * 195.00 CDD METTING VIA CALL IN BOYD CIVIL ENGINEERING 195.00 000449 10/17/24 00013 10/01/24 18325 202410 320-53800-46200 * 33,104.50 MTHLY MOWING SRVCS OCT24 10/01/24 18325 202410 320-53800-47800 * 250.00 DOGGIE/GARBAGE CANS OCT24 FRANK POLLY SOD,INC 33,354.50 000450 10/17/24 00001 10/01/24 127 202410 310-51300-34000 * 3,541.67 MANAGEMENT FEES OCT24 10/01/24 127 202410 310-51300-35200 * 105.00 WEBSITE ADMIN OCT24 10/01/24 127 202410 310-51300-35100 * 157.50 INFORMATION TECH OCT24 10/01/24 127 202410 310-51300-31300 * 904.17 DISSEMINATION FEE OCT24 10/01/24 127 202410 310-51300-51000 * .21 OFFICE SUPPLIES 10/01/24 127 202410 310-51300-42000 * 59.09 POSTAGE 10/01/24 127 202410 310-51300-42500 * 2.40 COPIES 10/01/24 128 202410 320-53800-12000 * 1,447.08 FIELD MANAGEMENT OCT24 GOVERNMENTAL MANAGEMENT SERVICES 6,217.12 000451 10/24/24 00019 10/20/24 5657 202410 320-53800-48000 * 385.00 RPR BROKEN STEP-PLYGROUND BERRY CONSTRUCTION INC 385.00 000452 10/24/24 00004 10/01/24 91365 202410 310-51300-54000 * 175.00 FY25 SPECIAL DISTRICT FEE FLORIDACOMMERCE 175.00 000453 10/24/24 00002 10/15/24 131729 202409 310-51300-31500 * 624.56 MTG/TASK LIST/MEMBER PCKT 10/15/24 131730 202409 310-51300-31500 * 110.00 FINALIZE INVENTORY TRACTS LATHAM,LUNA,EDEN & BEAUDINE,LLP 734.56 000454 10/24/24 00006 9/27/24 10121643 202409 310-51300-48000 * 290.75 NOT.OF FY25 MEETING DATES ORLANDO SENTINEL 290.75 000455 SCCD STOREY CREEK TVISCARRA AP300R YEAR-TO-DATE ACCOUNTS PAYABLE PREPAID/COMPUTER CHECK REGISTER RUN 11/12/24 PAGE *** CHECK DATES 10/01/2024 - 10/31/2024 *** STOREY CREEK - GENERAL FUND BANK A GENERAL FUND CHECK VEND# .....INVOICE..... ...EXPENSED TO... VENDOR NAME STATUS AMOUNT ....CHECK.... . DATE DATE INVOICE YRMO DPT ACCT# SUB SUBCLASS AMOUNT # 10/30/24 00013 10/22/24 18364 202410 320-53800-53100 * 17,360.00 RESTAKE 154 TREES/CLEANUP FRANK POLLY SOD,INC 17,360.00 000456 TOTAL FOR BANK A 58,711.93 TOTAL FOR REGISTER 58,711.93 SCCD STOREY CREEK TVISCARRA SECTION 2 Storey Creek Community Development District Unaudited Financial Reporting September 30, 2024 1 2 3 4 5 6 7 8 9 10 11 12 Table of Contents Balance Sheet General Fund Income Statement Debt Service Fund Series 2022 Income Statement Debt Service Fund Series 2024 Income Statement Debt Service Fund Series 2019 Income Statement Construction Schedule Series 2024 Construction Schedule Series 2022 Capital Projects Fund Series 2022 Income Statement Month to Month Long Term Debt Summary Assessment Receipt Schedule Capital Projects Fund Series 2024 Income Statement Storey Creek Community Development District Balance Sheet September 30, 2024 General Debt Service Capital Projects Totals Fund Fund Fund Governmental Funds Assets: Cash - Truist Bank 182,790 $ - $ - $ 182,790 $ Assessment Receivable 5,995 $ - $ - $ 5,995 $ Investments: Series 2019 Reserve - $ 245,666 $ - $ 245,666 $ Revenue - $ 424,069 $ - $ 424,069 $ Prepayment - $ 33 $ - $ 33 $ Series 2022 Reserve - $ 209,549 $ - $ 209,549 $ Revenue - $ 189,436 $ - $ 189,436 $ Construction - $ - $ 19,039 $ 19,039 $ Series 2024 Reserve - $ 162,906 $ - $ 162,906 $ Revenue - $ 128,599 $ - $ 128,599 $ Interest - $ 110 $ - $ 110 $ Prepayment - $ 28,988 $ - $ 28,988 $ Construction - $ - $ 853 $ 853 $ State Board of Administration 126,213 $ - $ - $ 126,213 $ Deposits 5,015 $ - $ - $ 5,015 $ Prepaid Expenses 18,617 $ - $ - $ 18,617 $ Total Assets 338,630 $ 1,389,357 $ 19,893 $ 1,747,879 $ Liabilities: Accounts Payable 1,025 $ - $ - $ 1,025 $ Due to Debt Service 2019 - $ - $ - $ - $ Due to Debt Service 2022 - $ - $ - $ - $ Due to Other 740 $ - $ - $ 740 $ Total Liabilities 1,765 $ - $ - $ 1,765 $ Fund Balances: Assigned For Debt Service 2019 - $ 669,768 $ - $ 669,768 $ Assigned For Debt Service 2022 - $ 398,984 $ - $ 398,984 $ Assigned For Debt Service 2024 - $ 320,604 $ - $ 320,604 $ Assigned For Capital Projects 2022 - $ - $ 19,039 $ 19,039 $ Assigned For Capital Projects 2024 - $ - $ 853 $ 853 $ Unassigned 336,865 $ - $ - $ 336,865 $ Total Fund Balances 336,865 $ 1,389,357 $ 19,893 $ 1,746,114 $ Total Liabilities & Fund Equity 338,630 $ 1,389,357 $ 19,893 $ 1,747,879 $ 1 Storey Creek Community Development District General Fund Statement of Revenues, Expenditures, and Changes in Fund Balance For The Period Ending September 30, 2024 Adopted Budget PTrhorrua 0te9d/ B3u0d/g2e4t ThruA 0c9tu/a3l0/24 Variance Revenues: ISSnppteeeccriieaasllt AAsssseessssmmeennttss -- TDairxe Rcto Bllilled $$$ 17 13 57 ,, 35 09 12 - $$$ 17 13 57 ,, 35 09 12 - $$$ 17 123637,,,392011183 $$$ 1 86 ,, 23 12 36 - Total Revenues $ 852,893 $ 852,893 $ 877,432 $ 24,539 Expenditures: Administrative: Supervisor Fees 12,000 $ 12,000 $ 8,200 $ 3,800 $ FICA Expense 918 $ 918 $ 627 $ 291 $ Engineering Fees 12,000 $ 12,000 $ 5,357 $ 6,643 $ Attorney 25,000 $ 25,000 $ 9,604 $ 15,396 $ Dissemination 10,500 $ 10,500 $ 9,042 $ 1,458 $ Arbitrage 1,350 $ 1,350 $ 900 $ 450 $ Annual Audit 5,610 $ 5,610 $ 3,500 $ 2,110 $ Trustee Fees 10,000 $ 10,000 $ 8,072 $ 1,928 $ Assessment Administration 7,500 $ 7,500 $ 7,500 $ - $ Management Fees 40,000 $ 40,000 $ 40,000 $ 0 $ Information Technology 1,800 $ 1,800 $ 1,800 $ - $ Website Maintenance 1,200 $ 1,200 $ 1,200 $ - $ Telephone 150 $ 150 $ - $ 150 $ Postage 500 $ 500 $ 169 $ 331 $ Printing & Binding 600 $ 600 $ 124 $ 476 $ Insurance 6,450 $ 6,450 $ 6,046 $ 404 $ Legal Advertising 2,000 $ 2,000 $ 1,540 $ 460 $ Other Current Charges 500 $ 500 $ 594 $ (94) $ Office Supplies 100 $ 100 $ 17 $ 83 $ Property Appraiser Fee 500 $ 500 $ 383 $ 117 $ Property Taxes 300 $ 300 $ 1 $ 299 $ Dues, Licenses & Subscriptions 175 $ 175 $ 175 $ - $ Total Administrative: 139,153 $ 139,153 $ 104,852 $ 34,301 $ Operations & Maintenance Field Services 16,538 $ 16,538 $ 16,538 $ (0) $ Property Insurance 4,000 $ 4,000 $ 3,866 $ 134 $ Electric 4,000 $ 4,000 $ 485 $ 3,515 $ Streetlights 194,000 $ 194,000 $ 69,212 $ 124,788 $ Water & Sewer 39,600 $ 39,600 $ 35,805 $ 3,795 $ Landscape Maintenance 400,374 $ 400,374 $ 377,254 $ 23,120 $ Landscape Contingency 7,500 $ 7,500 $ 22,615 $ (15,115) $ Irrigation Repairs 5,000 $ 5,000 $ 2,030 $ 2,970 $ Lake Maintenance 26,700 $ 26,700 $ 19,506 $ 7,194 $ Lake Contingency 1,500 $ 1,500 $ 1,003 $ 497 $ Doggie Station Maintenance 5,000 $ 5,000 $ 7,115 $ (2,115) $ Repairs & Maintenance 5,000 $ 5,000 $ 2,240 $ 2,760 $ Walls, Entry & Monuments 2,500 $ 2,500 $ 880 $ 1,620 $ Contingency 2,028 $ 2,028 $ - $ 2,028 $ Total Operations & Maintenance: 713,740 $ 713,740 $ 558,550 $ 155,190 $ Total Expenditures 852,893 $ 852,893 $ 663,401 $ 189,492 $ Excess Revenues (Expenditures) - $ 214,031 $ Fund Balance - Beginning - $ 122,834 $ Fund Balance - Ending - $ 336,865 $ 2 Storey Creek Community Development District Debt Service Fund - Series 2019 Statement of Revenues, Expenditures, and Changes in Fund Balance For The Period Ending September 30, 2024 Adopted Budget PTrhorrua t0e9d/ B3u0d/g2e4t ThruA 0c9tu/a3l0/24 Variance Revenues: ISnpteecrieaslt Assessments $$ 4 9 71,,530301 $$ 4 9 71,,350301 $$ 4 3972,,680457 $$ 3 10,,511047 Total Revenues $ 498,831 $ 498,831 $ 530,452 $ 31,621 Expenditures: Series 2019 IIPnnrttieenrrceeipsstta --l 01- 261//211/5515 $$$ 111557457,,,014037028 $$$ 111557457,,,014037028 $$$ 111557457,,,014037028 $$$ --- Total Expenditures $ 486,609 $ 486,609 $ 486,609 $ - Other Sources/(Uses) Transfer In/(Out) $ - $ - $ - $ - Total Other Financing Sources (Uses) $ - $ - $ - $ - Excess Revenues (Expenditures) $ 12,222 $ 43,842 Fund Balance - Beginning $ 372,055 $ 625,926 Fund Balance - Ending $ 384,277 $ 669,768 3 Storey Creek Community Development District Debt Service Fund - Series 2022 Statement of Revenues, Expenditures, and Changes in Fund Balance For The Period Ending September 30, 2024 Adopted Budget PTrhorrua t0e9d/ B3u0d/g2e4t ThruA 0c9tu/a3l0/24 Variance Revenues: ISnpteecrieaslt Assessments $$ 4 1 51,,070606 $$ 4 1 51,,070606 $$ 4 2163,,160985 $$ 2 11,,364925 Total Revenues $ 416,766 $ 416,766 $ 439,803 $ 23,037 Expenditures: Series 2022 IIPnnrttieenrrceeipsstta --l 01- 260//611/5515 $$$ 11 955588,,,033088033 $$$ 11 955588,,,033088033 $$$ 11 955588,,,330880330 $$$ --- Total Expenditures $ 411,766 $ 411,766 $ 411,766 $ - Other Sources/(Uses) Transfer In/(Out) $ - $ - $ (7,315) $ 7,315 Total Other Financing Sources (Uses) $ - $ - $ (7,315) $ 7,315 Excess Revenues (Expenditures) $ 5,000 $ 20,722 Fund Balance - Beginning $ 170,174 $ 378,262 Fund Balance - Ending $ 175,174 $ 398,984 4 Storey Creek Community Development District Debt Service Fund - Series 2024 Statement of Revenues, Expenditures, and Changes in Fund Balance For The Period Ending September 30, 2024 Adopted Budget PTrhorrua t0e9d/ B3u0d/g2e4t ThruA 0c9tu/a3l0/24 Variance Revenues: ISPBnporteneepcdriae aPysltr mAoescseneets dAsmssseensstmsents $$$$ 12 24 68 ,, 99 67 89 -- $$$$ 12 24 68 ,, 99 67 89 -- $$$$ 12 224 5868,,,,999966708992 $$$$ 2 58 ,, 99 06 29 -- Total Revenues $ 375,946 $ 375,946 $ 410,818 $ 34,871 Expenditures: Series 2024 IIPnnrttieenrrceeipsstta --l 01- 260//611/5515 $$$ 8 6 , 0 6 3 -- $$$ 8 6 , 0 6 3 -- $$$ 8 6 , 0 6 3 -- $$$ --- Total Expenditures $ 86,063 $ 86,063 $ 86,063 $ - Other Sources/(Uses) Transfer In/(Out) $ - $ - $ (4,151) $ 4,151 Total Other Financing Sources (Uses) $ - $ - $ (4,151) $ 4,151 Excess Revenues (Expenditures) $ 289,884 $ 320,604 Fund Balance - Beginning $ - $ - Fund Balance - Ending $ 289,884 $ 320,604 5 Storey Creek Community Development District Capital Projects Fund - Series 2022 Statement of Revenues, Expenditures, and Changes in Fund Balance For The Period Ending September 30, 2024 Adopted Budget PTrhorrua t0e9d/ B3u0d/g2e4t ThruA 0c9tu/a3l0/24 Variance Revenues: Interest $ - $ - $ 747 $ 747 Total Revenues $ - $ - $ 747 $ 747 Expenditures: Capital Outlay $ - $ - $ - $ - Total Expenditures $ - $ - $ - $ - Other Financing Sources/(Uses) Transfer In/(Out) $ - $ - $ 7,315 $ (7,315) Total Other Financing Sources (Uses) $ - $ - $ 7,315 $ (7,315) Excess Revenues (Expenditures) $ - $ 8,061 Fund Balance - Beginning $ - $ 10,978 Fund Balance - Ending $ - $ 19,039 6 Storey Creek Community Development District Capital Projects Fund - Series 2024 Statement of Revenues, Expenditures, and Changes in Fund Balance For The Period Ending September 30, 2024 Adopted Budget PTrhorrua t0e9d/ B3u0d/g2e4t ThruA 0c9tu/a3l0/24 Variance Revenues: IBnotnedre Pstroceeds $$ -- $$ -- $$ 4 , 5 9536,,080313 $$ 4 , 5 9536,,080313 Total Revenues $ - $ - $ 4,649,834 $ 4,649,834 Expenditures: CCaappiittaall OOuuttllaayy - Cost of Issuance $$ -- $$ -- $$ 4 , 330448,,196702 $$ ( 4 (,330448,,196702)) Total Expenditures $ - $ - $ 4,653,132 $ (4,653,132) Other Financing Sources/(Uses) Transfer In/(Out) $ - $ - $ 4,151 $ (4,151) Total Other Financing Sources (Uses) $ - $ - $ 4,151 $ (4,151) Excess Revenues (Expenditures) $ - $ 853 Fund Balance - Beginning $ - $ - Fund Balance - Ending $ - $ 853 7 Storey Creek Community Development District Month to Month Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sept Total Revenues: Special Assessments ISnpteecriaels Atssessments -- TDiarxe Rcto Bllilled $$$ 6 8 , 6 --51 $$$ 3 2 , 5 --40 $$$ 6 1 , 8 --92 $$$ 3 144,,,783572565 $$$ 12 ,, 56 -4824 $$$ 12 ,, 18 -7902 $$$ 3 134,,,893152385 $$$ 22 ,, 07 -1668 $$$ 18 ,, 49 -4666 $$$ 1 , 4 - 9 197 $$$ 1 , 3 --45 $$$ 5 , 9 9 -9558 $$$$ 17 123 637 ,,, 239 -101318 Total Revenues $ 68,651 $ 32,540 $ 661,892 $ 40,956 $ 4,225 $ 4,062 $ 40,097 $ 4,784 $ 10,412 $ 1,516 $ 1,345 $ 6,953 $ 877,432 Expenditures: Administrative: Supervisor Fees 600 $ 600 $ 800 $ - $ 800 $ 1,000 $ 1,000 $ 800 $ 800 $ 800 $ - $ 1,000 $ 8,200 $ FICA Expense 46 $ 46 $ 61 $ - $ 61 $ 77 $ 77 $ 61 $ 61 $ 61 $ - $ 77 $ 627 $ Engineering Fees 215 $ 538 $ - $ 741 $ 1,363 $ 665 $ - $ - $ 390 $ 780 $ 667 $ - $ 5,357 $ Attorney 468 $ 897 $ 216 $ 420 $ 330 $ 487 $ 431 $ 906 $ 1,040 $ 1,355 $ 2,321 $ 735 $ 9,604 $ Dissemination 583 $ 583 $ 583 $ 583 $ 583 $ 875 $ 875 $ 875 $ 875 $ 875 $ 875 $ 875 $ 9,042 $ Arbitrage - $ - $ - $ - $ 450 $ - $ - $ - $ - $ - $ 450 $ - $ 900 $ Annual Audit - $ 3,500 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 3,500 $ Trustee Fees - $ - $ - $ - $ 4,041 $ - $ - $ - $ - $ 4,031 $ - $ - $ 8,072 $ Assessment Administration 7,500 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 7,500 $ Management Fees 3,333 $ 3,333 $ 3,333 $ 3,333 $ 3,333 $ 3,333 $ 3,333 $ 3,333 $ 3,333 $ 3,333 $ 3,333 $ 3,333 $ 40,000 $ Information Technology 150 $ 150 $ 150 $ 150 $ 150 $ 150 $ 150 $ 150 $ 150 $ 150 $ 150 $ 150 $ 1,800 $ Website Maintenance 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 1,200 $ Telephone - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ Postage 28 $ 6 $ 8 $ 19 $ 46 $ 14 $ 9 $ 3 $ 13 $ 20 $ 3 $ 1 $ 169 $ Printing & Binding 7 $ 8 $ 24 $ 4 $ - $ 22 $ 8 $ 14 $ 2 $ 2 $ 2 $ 30 $ 124 $ Insurance 6,046 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 6,046 $ Legal Advertising 662 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 587 $ 291 $ 1,540 $ Other Current Charges 39 $ 74 $ 44 $ 40 $ 41 $ 41 $ 56 $ 46 $ 41 $ 41 $ 56 $ 76 $ 594 $ Office Supplies 0 $ 0 $ 0 $ 15 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 17 $ Property Appraiser Fee - $ - $ - $ - $ 383 $ - $ - $ - $ - $ - $ - $ - $ 383 $ Property Taxes - $ 1 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1 $ Dues, Licenses & Subscriptions 175 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 175 $ Total Administrative: 19,952 $ 9,836 $ 5,320 $ 5,404 $ 11,681 $ 6,764 $ 6,040 $ 6,289 $ 6,806 $ 11,549 $ 8,544 $ 6,667 $ 104,852 $ Operations & Maintenance Field Services 1,378 $ 1,378 $ 1,378 $ 1,378 $ 1,378 $ 1,378 $ 1,378 $ 1,378 $ 1,378 $ 1,378 $ 1,378 $ 1,378 $ 16,538 $ Property Insurance 3,762 $ - $ - $ - $ - $ - $ - $ - $ 104 $ - $ - $ - $ 3,866 $ Electric 60 $ 60 $ 65 $ 83 $ 64 $ - $ - $ - $ 2 $ 52 $ 50 $ 49 $ 485 $ Streetlights 7,452 $ 7,454 $ 7,659 $ 7,666 $ 7,665 $ - $ - $ - $ 6,451 $ 8,165 $ 8,350 $ 8,350 $ 69,212 $ Water & Sewer 2,162 $ 297 $ 729 $ 838 $ 1,003 $ 1,063 $ 1,832 $ 6,793 $ 7,124 $ 6,751 $ 3,864 $ 3,348 $ 35,805 $ Landscape Maintenance 31,105 $ 31,105 $ 31,105 $ 31,105 $ 31,105 $ 31,105 $ 31,105 $ 31,105 $ 31,105 $ 31,105 $ 33,105 $ 33,105 $ 377,254 $ Landscape Contingency - $ - $ - $ - $ 22,615 $ - $ - $ - $ - $ - $ - $ - $ 22,615 $ Irrigation Repairs - $ - $ - $ - $ - $ - $ - $ 1,100 $ 430 $ 500 $ - $ - $ 2,030 $ Lake Maintenance 1,353 $ 1,353 $ 1,353 $ 1,353 $ 1,353 $ 1,353 $ 1,353 $ 1,353 $ 1,353 $ 2,443 $ 2,443 $ 2,443 $ 19,506 $ Lake Contingency 1,003 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 1,003 $ Doggie Station Maintenance 250 $ 250 $ 250 $ 3,250 $ 250 $ 250 $ 575 $ 250 $ 250 $ 575 $ 715 $ 250 $ 7,115 $ Repairs & Maintenance 385 $ - $ - $ - $ - $ - $ 235 $ - $ 960 $ - $ 660 $ - $ 2,240 $ Walls, Entry & Monuments - $ - $ - $ - $ - $ 880 $ - $ - $ - $ - $ - $ - $ 880 $ Contingency - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ Total Operations & Maintenance: 48,910 $ 41,897 $ 42,539 $ 45,673 $ 65,432 $ 36,029 $ 36,477 $ 41,979 $ 49,156 $ 50,969 $ 50,565 $ 48,923 $ 558,550 $ Total Expenditures 68,862 $ 51,733 $ 47,858 $ 51,077 $ 77,113 $ 42,794 $ 42,517 $ 48,268 $ 55,962 $ 62,518 $ 59,109 $ 55,591 $ 663,401 $ Excess Revenues (Expenditures) (211) $ (19,193) $ 614,033 $ (10,121) $ (72,888) $ (38,732) $ (2,420) $ (43,484) $ (45,550) $ (61,003) $ (57,764) $ (48,638) $ 214,031 $ 8 Storey Creek Community Development District Long Term Debt Report OPTIONAL REDEMPTION DATE: 12/15/2029 INTEREST RATES: 3.125%, 3.625%, 4.000%, 4.125% MATURITY DATE: 12/15/2049 RESERVE FUND DEFINITION 50% OF MAXIMUM ANNUAL DEBT SERVICE RESERVE FUND REQUIREMENT $245,666 RESERVE FUND BALANCE $245,666 BONDS OUTSTANDING - 12/16/19 $8,445,000 LESS: PRINCIPAL PAYMENT - 12/15/20 ($160,000) LESS: PRINCIPAL PAYMENT - 12/15/21 ($165,000) LESS: PRINCIPAL PAYMENT - 12/15/22 ($170,000) LESS: PRINCIPAL PAYMENT - 12/15/23 ($175,000) CURRENT BONDS OUTSTANDING $7,775,000 OPTIONAL REDEMPTION DATE: 6/15/2032 INTEREST RATES: 4.300%, 5.000%, 5.200%, 5.375% MATURITY DATE: 6/15/2052 RESERVE FUND DEFINITION 50% OF MAXIMUM ANNUAL DEBT SERVICE RESERVE FUND REQUIREMENT $205,883 RESERVE FUND BALANCE $209,549 BONDS OUTSTANDING - 07/14/22 $6,170,000 LESS: PRINCIPAL PAYMENT - 06/15/23 ($90,000) LESS: PRINCIPAL PAYMENT - 06/15/24 ($95,000) CURRENT BONDS OUTSTANDING $5,985,000 OPTIONAL REDEMPTION DATE: 6/15/2034 INTEREST RATES: 4.450%, 5.250%, 5.500% MATURITY DATE: 6/15/2054 RESERVE FUND DEFINITION 50% OF MAXIMUM ANNUAL DEBT SERVICE RESERVE FUND REQUIREMENT $162,906 RESERVE FUND BALANCE $162,906 BONDS OUTSTANDING - 2/13/24 $4,805,000 CURRENT BONDS OUTSTANDING $4,805,000 SERIES 2024, SPECIAL ASSESSMENT BONDS (ASSESSMENT AREA THREE PROJECT) (ASSESSMENT AREA TWO PROJECT) SERIES 2022, SPECIAL ASSESSMENT BONDS SERIES 2019, SPECIAL ASSESSMENT BONDS (ASSESSMENT AREA ONE PROJECT) 9 GNroests A Asssseessssmmeenntsts $$ 771615,,256917..1158 $$ 452912,,260404..0000 $$ 441318,,074669..1205 $$ 11,,671218,,690116..3335 44.21% 30.35% 25.44% 100.00% Date Distribution Gross Amount Commissions Discount/Penalty Interest Net Receipts O&M Portion 2019 Debt Service Asmt 2022 Debt Service Asmt Total 11/10/23 ACH $2,136.52 $40.41 $115.86 $0.00 $1,980.25 $875.48 $601.00 $503.77 $1,980.25 11/24/23 ACH $76,130.07 $1,461.70 $3,045.26 $0.00 $71,623.11 $31,664.91 $21,737.55 $18,220.65 $71,623.11 12/11/23 ACH $1,577,556.55 $30,289.08 $63,102.42 $0.00 $1,484,165.05 $656,156.24 $450,442.71 $377,566.10 $1,484,165.05 12/22/23 ACH $13,646.93 $264.75 $409.38 $0.00 $12,972.80 $5,735.33 $3,937.23 $3,300.23 $12,972.79 01/10/24 ACH $9,241.07 $178.84 $299.26 $0.00 $8,762.97 $3,874.15 $2,659.55 $2,229.27 $8,762.97 01/10/24 ACH $936.87 $18.17 $28.11 $0.00 $890.59 $393.73 $270.29 $226.56 $890.58 01/31/24 ACH $0.00 $0.00 $0.00 $1,374.77 $1,374.77 $607.79 $417.24 $349.74 $1,374.77 02/08/24 ACH $3,965.27 $77.72 $79.31 $0.00 $3,808.24 $1,683.64 $1,155.80 $968.80 $3,808.24 03/08/24 ACH $4,405.86 $87.24 $44.06 $0.00 $4,274.56 $1,889.80 $1,297.32 $1,087.43 $4,274.55 04/08/24 ACH $6,605.28 $132.10 $0.00 $0.00 $6,473.18 $2,861.82 $1,964.60 $1,646.75 $6,473.17 04/08/24 ACH $2,168.55 $43.38 $0.00 $0.00 $2,125.17 $939.55 $644.99 $540.64 $2,125.18 04/19/24 ACH $0.00 $0.00 $0.00 $27.02 $27.02 $11.95 $8.20 $6.87 $27.02 05/08/24 ACH $5,892.93 $117.86 $0.00 $0.00 $5,775.07 $2,553.19 $1,752.73 $1,469.16 $5,775.08 05/08/24 ACH $490.84 $9.81 $0.00 $0.00 $481.03 $212.67 $145.99 $122.37 $481.03 06/10/24 ACH $4,534.41 $90.69 $0.00 $0.00 $4,443.72 $1,964.59 $1,348.66 $1,130.47 $4,443.72 06/18/24 ACH $14,958.86 $299.18 $0.00 $0.00 $14,659.68 $6,481.11 $4,449.20 $3,729.37 $14,659.68 07/11/24 ACH $0.00 $0.00 $0.00 $38.45 $38.45 $17.00 $11.67 $9.78 $38.45 10/31/24 ACH $12,679.07 $0.00 $0.00 $880.36 $13,559.43 $5,994.69 $4,115.27 $3,449.47 $13,559.43 TOTAL 1,735,349.08 $ 33,110.93 $ 67,123.66 $ 2,320.60 $ 1,637,435.09 $ 723,917.64 $ 496,960.00 $ 416,557.43 $ 1,637,435.07 $ 101.16% Net Percent Collected (18,833.74) $ Balance Remaining to Collect DRP FL 6 LLC $137,301.25 $137,301.25 Date Due Check Net Amount General Received Date No. Assessed Received Fund 10/24/23 11/1/23 2118939 $68,650.63 $68,650.63 $68,650.63 1/19/24 2/1/24 2164460 $34,325.31 $34,325.31 $34,325.31 5/25/24 5/1/24 2224919 $34,325.31 $34,325.31 $34,325.31 Total $137,301.25 $137,301.25 $137,301.25 LENNAR HOMES, LLC $126,977.50 $126,977.50 Date Due Check Net Amount Series 2024 Received Date No. Assessed Received Debt Service 8/15/24 9/1/24 2288547 $126,977.50 $126,977.50 $126,977.50 Total $126,977.50 $126,977.50 $126,977.50 DIRECT BILLED ASSESSMENTS Storey Creek COMMUNITY DEVELOPMENT DISTRICT Special Assessment Receipts Fiscal Year 2024 ON ROLL ASSESSMENTS 10 Storey Creek COMMUNITY DEVELOPMENT DISTRICT Date Requisition # Contractor Description Requisition Fiscal Year 2024 TOTAL $ - Fiscal Year 2024 10/2/23 Interest $ 47.70 11/1/23 Interest $ 50.09 12/1/23 Interest $ 48.35 12/27/23 Transfer from Reserve $ 1,844.80 1/2/24 Interest $ 51.22 2/1/24 Interest $ 57.88 3/1/24 Interest $ 54.40 4/1/24 Interest $ 58.40 5/1/24 Interest $ 56.76 5/14/24 Transfer from Reserve $ 5,469.78 6/3/24 Interest $ 73.03 7/1/24 Interest $ 80.84 8/1/24 Interest $ 83.87 9/3/24 Interest $ 84.22 TOTAL $ 8,061.34 Project (Construction) Fund at 09/30/23 $ 10,978.03 Interest Earned/Transferred Funds thru 09/30/24 $ 8,061.34 Requisitions Paid thru 09/30/24 $ - $ 19,039.37 Special Assessment Bonds, Series 2022 Remaining Project (Construction) Fund 11 Storey Creek COMMUNITY DEVELOPMENT DISTRICT Date Requisition # Contractor Description Requisition Fiscal Year 2024 7/31/24 1 Lennar Homes LLC Reimbursement of Infrastructure Costs for Assessment Area 3 $ 4,256,436.64 8/1/24 2 Boyd Civil Engineering, Inc. Invoice #04011 - Preparation and review of AA3 Requisiton 1 $ 2,532.50 8/1/24 3 Latham, Luna, Eden & Beaudine Invoice #1299411 - Review and email correspondence of AA3 Requisition 1 $ 192.50 9/3/24 4 Lennar Homes LLC Reimbursement of Infrastructure Costs for Assessment Area 3 $ 49,808.27 TOTAL $ 4,308,969.91 Fiscal Year 2024 3/1/24 Interest $ 9,406.71 3/4/24 Transfer from Reserve $ 363.84 4/1/24 Interest $ 17,058.26 4/2/24 Transfer from Reserve $ 658.41 5/1/24 Interest $ 16,544.39 5/2/24 Transfer from Reserve $ 635.86 6/3/24 Interest $ 17,173.77 6/4/24 Transfer from Reserve $ 657.38 7/1/24 Interest $ 16,679.58 7/2/24 Transfer from Reserve $ 635.98 8/1/24 Interest $ 16,730.33 8/2/24 Transfer from Reserve $ 656.23 9/3/24 Interest $ 199.69 9/4/24 Transfer from Reserve $ 653.48 TOTAL $ 98,053.91 Project (Construction) Fund at 02/13/24 $ 4,211,769.17 Interest Earned/Transferred Funds thru 09/30/24 $ 98,053.91 Requisitions Paid thru 09/30/24 $ (4,308,969.91) $ 853.17 Special Assessment Bonds, Series 2024 Remaining Project (Construction) Fund 12