Sedona Point	
Community Development District	

Adopted Budget	
FY 2025	

Table of Contents

1	General Fund

2-3	Narratives

4-5	Debt Service Fund Series 2023

6	Assessment Schedule

Sedona Point	
Community Development District	
Adopted Budget	
General Fund	

Adopted Budget	Actuals Thru	Projected Next	Projected Thru	Adopted Budget	
Description	FY2024	6/30/24	3 Months	9/30/24	FY 2025	

REVENUES:

Developer Contributions	$	77,005	$	29,872	$	26,999	$	56,871	$	-	
Special Assessments - On Roll	-	-	-	-	$	77,005	

TOTAL REVENUES	$	77,005	$	29,872	$	26,999	$	56,871	$	77,005	

EXPENDITURES:

Administrative						
Engineering	$	4,500	$	1,077	$	443	$	1,520	$	4,000	
Attorney	12,000	4,230	3,000	7,230	8,750	
Annual Audit	5,000	5,400	-	5,400	5,500	
Assessment Administration	2,000	-	-	-	2,000	
Arbitrage Rebate	2,000	-	550	550	550	
Dissemination Agent	1,500	1,125	375	1,500	1,605	
Trustee Fees	3,000	3,950	-	3,950	3,950	
Management Fees	24,000	18,000	6,000	24,000	25,680	
Information Technology	1,000	750	250	1,000	1,070	
Website Maintenance	1,000	750	250	1,000	1,070	
Postage & Delivery	800	-	200	200	800	
Insurance General Liability	5,300	5,000	-	5,000	5,500	
Printing & Binding	100	-	25	25	155	
Legal Advertising	1,500	-	750	750	2,500	
Other Current Charges	1,000	1,143	400	1,543	1,500	
Office Supplies	105	-	27	27	200	
Dues, Licenses & Subscriptions	200	175	-	175	175	

TOTAL ADMINISTRATIVE	$	65,005	$	41,601	$	12,270	$	53,871	$	65,005	

Operations & Maintenance

Field Expenditures

Contingency	$	12,000	$	-	$	3,000	$	3,000	$	12,000	

TOTAL FIELD EXPENDITURES	$	12,000	$	-	$	3,000	$	3,000	$	12,000	

TOTAL EXPENDITURES	$	77,005	$	41,601	$	15,270	$	56,871	$	77,005	

EXCESS REVENUES (EXPENDITURES)	$	-	$	(11,729)	$	11,729	$	-	$	-	

Sedona Point	
Community Development District	
Budget Narrative	
Fiscal Year 2025	

REVENUES	

Special Assessments-Tax Roll	
The District will levy a Non-Ad Valorem assessment on all sold and platted parcels within the District in order to pay for the operating expenditures during the Fiscal Year.	
Interest	
The District earns interest on the monthly average collected balance for each of their investment accounts.	

Expenditures - Administrative	

Engineering	
The District's engineer will provide general engineering services to the District, i.e. attendance and preparation for monthly board meetings, review of invoices, and other specifically requested assignments.	
Attorney	
The District’s Attorney, will be providing general legal services to the District, i.e., attendance and preparation for monthly Board meetings, review of contracts, review of agreements and resolutions, and other research assigned as directed by the Board of Supervisors and the District Manager.	
Annual Audit	
The District is required to conduct an annual audit of its financial records by an Independent Certified Public Accounting Firm. The budgeted amount for the fiscal year is based on contracted fees from the previous year engagement plus anticipated increase.	
Assessment Roll Administration	
GMS SF, LLC provides assessment services for closing lot sales, assessment roll services with the local Tax Collector and financial advisory services.	
Arbitrage Rebate	
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 Agent	
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.	
Trustee Fees	
The District bonds will be held and administered by a Trustee. This represents the trustee annual fee.	
Management Fees	
The District receives Management, Accounting and Administrative services as part of a Management Agreement with Governmental Management Services-South Florida, LLC. The budgeted amount for the fiscal year is based on the contracted fees outlined in Exhibit "A" of the Management Agreement.	
Information Technology	
The District processes all of its financial activities, i.e. accounts payable, financial statements, etc. on a main frame computer leased by Governmental Management Services – South Florida, LLC.	
Website Maintenance	
Per Chapter 2014-22, Laws of Florida, all Districts must have a website to provide detailed information on the CDD as well as links to useful websites regarding Compliance issues. This website will be maintained by GMS-SF, LLC and updated monthly.	
Postage and Delivery	
Actual postage and/or freight used for District mailings including agenda packages, vendor checks and other correspondence.	
Insurance General Liability	
The District's General Liability & Public Officials Liability Insurance policy is with a qualified entity that specializes in providing
insurance coverage to governmental agencies. The amount is based upon similar Community Development Districts.	

Sedona Point	
Community Development District	
Budget Narrative	
Fiscal Year 2025	

Expenditures - Administrative (continued)	
Printing and Binding	
Copies used in the preparation of agenda packages, required mailings, and other special projects.	
Legal Advertising	
The District is required to advertise various notices for monthly Board meetings and other public hearings in a newspaper of general circulation.	
Other Current Charges	
This includes monthly bank charges and any other miscellaneous expenses that incur during the year.	
Office Supplies	
Supplies used in the preparation and binding of agenda packages, required mailings, and other special projects.	
Due, Licenses & Subscriptions	
The District is required to pay an annual fee to the Florida Department of Commerce for $175.	

Expenditures – Field	

Contingency	
Represents any unbudgeted expense.	

Sedona Point	
Community Development District	
Adopted Budget	
Debt Service Series 2023 Special Assessment Bonds	

Adopted Budget	Actuals Thru	Projected Next	Projected Thru	Adopted Budget	
Description	FY2024	6/30/24	3 Months	9/30/24	FY 2025	

REVENUES:

Special Assessments - Tax Roll	$	453,749	$	-	$	-	$	-	$	453,749	
Special Assessments - Direct	-	455,577	-	455,577	-	
Interest Income	-	8,499	1,250	9,749	4,000	
Carry Forward Surplus (1)	-	-	-	-	2,432	

TOTAL REVENUES	$	453,749	$	464,076	$	1,250	$	465,326	$	460,181	

EXPENDITURES:

Interest - 12/15	$	172,422	$	172,422	$	-	$	172,422	$	170,153	
Principal - 06/15	110,000	110,000	-	110,000	115,000	
Interest - 06/15	172,422	172,422	-	172,422	170,153	

TOTAL EXPENDITURES	$	454,844	$	454,844	$	-	$	454,844	$	455,306	

Other Sources/(Uses)

Interfund transfer In/(Out)	$	-	$	(8,050)	$	-	$	(8,050)	$	-	

TOTAL OTHER SOURCES/(USES)	$	-	$	(8,050)	$	-	$	(8,050)	$	-	

TOTAL EXPENDITURES	$	454,844	$	462,894	$	-	$	462,894	$	455,306	

EXCESS REVENUES (EXPENDITURES)	$	(1,095)	$	1,182	$	1,250	$	2,432	$	4,874	

Interest Due 11/1/25	 $	167,781 	
	 $	167,781 	

(1) Carry Forward is Net of Reserve Requirement

Sedona Point	
Community Development District	
AMORTIZATION SCHEDULE	
Debt Service Series 2023 Special Assessment Bonds	

Period	Outstanding Balance	Coupons	Principal	Interest	Annual Debt Service	

06/15/23	$7,050,000	4.125%	$-	$32,568.58	$-	
12/15/23	7,050,000	4.125%	-	172,421.88	204,990.46	
06/15/24	7,050,000	4.125%	110,000	172,421.88		
12/15/24	6,940,000	4.125%	-	170,153.13	452,575.00	
06/15/25	6,940,000	4.125%	115,000	170,153.13		
12/15/25	6,825,000	4.125%	-	167,781.25	452,934.38	
06/15/26	6,825,000	4.125%	120,000	167,781.25		
12/15/26	6,705,000	4.125%	-	165,306.25	453,087.50	
06/15/27	6,705,000	4.125%	125,000	165,306.25		
12/15/27	6,580,000	4.125%	-	162,728.13	453,034.38	
06/15/28	6,580,000	4.125%	130,000	162,728.13		
12/15/28	6,450,000	4.125%	-	160,046.88	452,775.00	
06/15/29	6,450,000	4.125%	135,000	160,046.88		
12/15/29	6,315,000	4.125%	-	157,262.50	452,309.38	
06/15/30	6,315,000	4.125%	140,000	157,262.50		
12/15/30	6,175,000	5.000%	-	154,375.00	451,637.50	
06/15/31	6,175,000	5.000%	145,000	154,375.00		
12/15/31	6,030,000	5.000%	-	150,750.00	450,125.00	
06/15/32	6,030,000	5.000%	155,000	150,750.00		
12/15/32	5,875,000	5.000%	-	146,875.00	452,625.00	
06/15/33	5,875,000	5.000%	160,000	146,875.00		
12/15/33	5,715,000	5.000%	-	142,875.00	449,750.00	
06/15/34	5,715,000	5.000%	170,000	142,875.00		
12/15/34	5,545,000	5.000%	-	138,625.00	451,500.00	
06/15/35	5,545,000	5.000%	180,000	138,625.00		
12/15/35	5,365,000	5.000%	-	134,125.00	452,750.00	
06/15/36	5,365,000	5.000%	190,000	134,125.00		
12/15/36	5,175,000	5.000%	-	129,375.00	453,500.00	
06/15/37	5,175,000	5.000%	200,000	129,375.00		
12/15/37	4,975,000	5.000%	-	124,375.00	453,750.00	
06/15/38	4,975,000	5.000%	210,000	124,375.00		
12/15/38	4,765,000	5.000%	-	119,125.00	453,500.00	
06/15/39	4,765,000	5.000%	220,000	119,125.00		
12/15/39	4,545,000	5.000%	-	113,625.00	452,750.00	
06/15/40	4,545,000	5.000%	230,000	113,625.00		
12/15/40	4,315,000	5.000%	-	107,875.00	451,500.00	
06/15/41	4,315,000	5.000%	240,000	107,875.00		
12/15/41	4,075,000	5.000%	-	101,875.00	449,750.00	
06/15/42	4,075,000	5.000%	255,000	101,875.00		
12/15/42	3,820,000	5.000%	-	95,500.00	452,375.00	
06/15/43	3,820,000	5.000%	265,000	95,500.00		
12/15/43	3,555,000	5.000%	-	88,875.00	449,375.00	
06/15/44	3,555,000	5.000%	280,000	88,875.00		
12/15/44	3,275,000	5.000%	-	81,875.00	450,750.00	
06/15/45	3,275,000	5.000%	295,000	81,875.00		
12/15/45	2,980,000	5.000%	-	74,500.00	451,375.00	
06/15/46	2,980,000	5.000%	310,000	74,500.00		
12/15/46	2,670,000	5.000%	-	66,750.00	451,250.00	
06/15/47	2,670,000	5.000%	325,000	66,750.00		
12/15/47	2,345,000	5.000%	-	58,625.00	450,375.00	
06/15/48	2,345,000	5.000%	345,000	58,625.00		
12/15/48	2,000,000	5.000%	-	50,000.00	453,625.00	
06/15/49	2,000,000	5.000%	360,000	50,000.00		
12/15/49	1,640,000	5.000%	-	41,000.00	451,000.00	
06/15/50	1,640,000	5.000%	380,000	41,000.00		
12/15/50	1,260,000	5.000%	-	31,500.00	452,500.00	
05/15/51	1,260,000	5.000%	400,000	31,500.00		
12/15/51	860,000	5.000%	-	21,500.00	453,000.00	
06/15/52	860,000	5.000%	420,000	21,500.00		
12/15/52	440,000	5.000%	-	11,000.00	452,500.00	
06/15/53	440,000	5.000%	440,000	11,000.00	451,000.00	

Total	$	7,050,000	$  6,713,968.58	$ 13,763,968.58	

Sedona Point	
Community Development District	
Non-Ad Valorem Assessments Comparison	
2024-2025	

Neighborhood	O&M Units	Bonds
Units 20xx	
Annual Maintenance Assessments	
Annual Debt Assessments	
Total Assessed Per Unit	
	
FY 2025	
FY2024	Increase/ (decrease)	
FY 2025	
FY2024	Increase/ (decrease)	
FY 2025	
FY2024	Increase/ (decrease)	

Single Family - 75'	

15	

15	

$234.95	

$234.95	

$0.00	

$1,744.36	

$1,744.36	

$0.00	

$1,979.31	

$1,979.31	

$0.00	
Single Family - 50'	30	30	$234.95	$234.95	$0.00	$1,693.55	$1,693.55	$0.00	$1,928.50	$1,928.50	$0.00	
Townhomes	93	93	$234.95	$234.95	$0.00	$1,405.64	$1,405.64	$0.00	$1,640.59	$1,640.59	$0.00	
Villa	207	207	$234.95	$234.95	$0.00	$1,304.03	$1,304.03	$0.00	$1,538.98	$1,538.98	$0.00	
Total	345	345