CENTURY PARC COMMUNITY DEVELOPMENT DISTRICT

MIAMI-DADE COUNTY REGULAR BOARD MEETING JUNE 4, 2025
11:00 A.M.

Special District Services, Inc. 8785 SW 165th Avenue, Suite 200
Miami, FL 33193
www.centuryparccdd.org 786.347.2711 Ext. 2011 Telephone 877.SDS.4922 Toll Free 561.630.4923 Facsimile

Call to Order

AGENDA
CENTURY PARC COMMUNITY DEVELOPMENT DISTRICT
At the Renaissance Planning Office Conference Room 5757 Blue Lagoon Drive, Suite 330
Miami, Florida 33126 REGULAR BOARD MEETING June 4, 2025
11:00 a.m.

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
February 5, 2025 Regular Board Meeting	Page 2
Old Business
New Business
Consider Approval of Resolution No. 2025-02 – Approving a Proposed Budget for FY 2025/2026…	Page 6
Consider Approval of Proposal for Stormwater Management System, Maintenance Services
and Reports Pursuant to the Miami-Dade County, Class V, Permit Requirements	Page 13
Discussion Regarding CP1 Century Park Condo Association Inquiry & Consideration of Soft Gate Installation
Administrative Matters
Financial Update	Page 20
Reminder of Statement of Financial Interests Disclosure 2024 Form 1, Filing Deadline: July 1, 2025
District Counsel Report
Board Member Comments
Adjourn

AFFIDAVIT OF PUBLICATION

Account #	Order Number	Identification	Order PO	Amount	Cols	Depth	
141865	603908	Print Legal Ad-IPL01999750 - IPL0199975		$664.64	2	38 L	

Attention:

Laura J. Archer

PUBLISHED DAILY

Century Parc Community Development District c/o Special District Services, Inc.
2501A Burns Road
Palm Beach Gardens, Florida 33410 LArcher@sdsinc.org

MIAMI-DADE-FLORIDA
STATE OF FLORIDA COUNTY OF MIAMI-DADE
Before the undersigned authority personally appeared, Mary Castro, who on oath says that he/she is Custodian of Records of the The Miami Herald, a newspaper published in MIami Dade County, Florida, that the attached was published on the publicly accessible website of The Miami Herald or by print in the issues and dates listed below.

1 insertion(s) published on:
10/23/24

Affiant further says that the said Miami Herald website or newspaper complies with all legal requirements for publication in chapter 50, Florida Statutes.

Sworn to and subscribed before me this 24th day of October in the year of 2024

Notary Public in and for the state of Texas, residing in Dallas County
Extra charge for lost or duplicate affidavits. Legal document please do not destroy!

CENTURY PARC COMMUNITY DEVELOPMENT DISTRICT REGULAR BOARD MEETING
FEBRUARY 5, 2025

CALL TO ORDER

The February 5, 2025, Regular Board Meeting of the Century Parc Community Development District (the “District”) was called to order at 11:00 a.m. at the Renaissance Planning Office located at 5757 Blue Lagoon Drive, Suite 330, Miami, Florida 33126.

PROOF OF PUBLICATION

Proof of publication was presented that notice of the Regular Board Meeting had been published in the Miami Herald on October 23, 2024, as part of the District’s Fiscal Year 2024/2025 Regular Meeting Schedule, as legally required.

WELCOME AND SEAT SUPERVISORS IN SEATS #1 AND #2

Mrs. Perez welcomed and seated incumbent Ysela Llort to Seat #1 who was elected via the 2024 General Election process qualified unopposed to a 4-year term expiring in November 2028. Mrs. Perez further noted that in advance of today’s meeting, Supervisor Llort had taken the oath of office.

She then went on the welcome and seat Lilliam Plasencia to Seat #2 whom qualified unopposed for a 4- year term of office expiring in November 2028; and

Mrs. Perez provided the newly elected Supervisors with information regarding “Government in the Sunshine Law,” public records and conflicts of interest, along with information on the workings and benefits of a CDD and the responsibilities and duties of Board Members. Key elements were reviewed by District Counsel.

ADMINISTER OATH OF OFFICE

Mrs. Perez, as Notary Public in the State of Florida, administered the Oath of Office to Lilliam Plasencia.

ESTABLISH A QUORUM

It was determined that the attendance of the following Supervisors constituted a quorum and it was in order to proceed with the meeting: Chairman Nelson Avendano, Vice Chairperson Ysela Llort (via phone) and Supervisors Lilliam Plascencia and Marco Tulio Villalobos.

Staff in attendance included: District Manager Gloria Perez of Special District Services, Inc.; and District Counsel Ginger Wald of Billing, Cochran, Lyles, Mauro & Ramsey, P.A.

ELECTION OF OFFICERS

Mrs. Perez stated that it would now be in order to elect Officers of the District. She noted the roles of Armando Silva, Nancy Nguyen and herself regarding appointments to office and stated that nominations would be in order for Chairperson and Vice-Chair with the remaining three Supervisors being designated as Assistant Secretaries.

The following slate of officers was nominated:

Chairperson – Nelson Avendano
Vice Chairperson – Ysela Llort
Assistant Secretary – Marcos Tulio Villalobos
Assistant Secretary – Lilliam Plasencia
Secretary/Treasurer – Gloria Perez
Assistant Secretaries - Armando Silva and Nancy Nguyen (District Managers with Special District Services, Inc., in Mrs. Perez’s absence)

A MOTION was made by Supervisor Tulio Villalobos, seconded by Supervisor Llort and unanimously passed electing the Slate of Officers, as nominated.

ADDITIONS OR DELETIONS TO 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
November 6, 2024, Regular Board Meeting

The minutes of the November 6, 2024, Regular Board Meeting were presented and the Board was asked if there were any corrections and/or additions.

There being no changes, a MOTION was made by Supervisor Tulio Villalobos, seconded by Supervisor Llort and unanimously passed approving the minutes of the November 6, 2024, Regular Board Meeting, as presented.

OLD BUSINESS

There were no Old Business items to come before the Board.

NEW BUSINESS
Consider Resolution No. 2025-01 – Registered Agent Change

RESOLUTION 2025-01

Resolution No. 2025-01 was presented, entitled:

A RESOLUTION OF THE CENTURY PARC COMMUNITY DEVELOPMENT DISTRICT DESIGNATING MICHAEL J. PAWELCZYK AS THE DISTRICT’S REGISTERED AGENT AND DESIGNATING THE OFFICE OF BILLING, COCHRAN, LYLES, MAURO & RAMSEY, P.A. AS THE REGISTERED OFFICE

Ms. Wald provided an overview of the resolution for the change of the District Register Agent.

A MOTION wad made by Supervisor Tulio Villalobos, seconded by Supervisor Avendano and passed unanimously adopting Resolution No. 2025-01, as presented.

Announcement of Miami-Dade County Stormwater Management System Class V New Permit Requirements

Mrs. Perez announced the new Miami-Dade County Stormwater Management Class V Permit requirements, which changes the process in which districts can provide stormwater management services within Miami-Dade and requires the issuance of this permit as a requirement now. The District can no longer provide stormwater management cleaning services and/or repairs without said permit. Additionally, the permit requires reports to be issued and recommended that the permit be issued for one year.

Mrs. Perez is recommending that the District engage the service of a licensed and insured contractor thereby securing the qualified contractor services for the length of the permit (and extensions, if applicable) and having them issue and qualify the permit in addition to providing the required reports on behalf of the District (copying the District for District records) as part of their agreement responsibilities.

Ms. Wald provided clarifications and announced that additional requirements were anticipated.
Mrs. Perez noted that the stormwater management system had been inspected last week, and proposals would be presented for Board consideration at an upcoming meeting.

ADMINISTRATIVE MATTERS
Financial Update

Mrs. Perez presented the financial statement and indicated that finances were stable and would cover anticipated budgeted expenditures. Available funds as of December 31, 2024, were $230,031.00.

A MOTION was made by Supervisor Tulio Villalobos, seconded by Supervisor Plascencia and passed unanimously ratifying and approving the financials, as presented.

BOARD MEMBER COMMENTS

It was noted that the pavement repairs located near the mailboxes that had previously been reported to the Association by the District have not yet been corrected and District management will follow up with the Association manager.

ADJOURNMENT

The Regular Board Meeting was adjourned at 11:16 a.m. on a MOTION made by Supervisor Avendano, seconded by Supervisor Tulio Villalobos and passed unanimously.

ATTESTED BY:

	
Secretary/Assistant Secretary	Chairman/Vice-Chairperson

RESOLUTION NO. 2025-02

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE CENTURY PARC COMMUNITY DEVELOPMENT DISTRICT APPROVING A PROPOSED BUDGET FOR FISCAL YEAR 2025/2026; AND PROVIDING AN EFFECTIVE DATE.

WHEREAS, the Board of Supervisors (“Board”) of the Century Parc Community Development District (“District”) is required by Chapter 190.008, Florida Statutes, to approve a Proposed Budget for each fiscal year; and,

WHEREAS, the Proposed Budget including the Assessments for Fiscal Year 2025/2026 has been prepared and considered by the Board.

NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CENTURY PARC COMMUNITY DEVELOPMENT DISTRICT THAT:

Section 1.  The Proposed Budget including the Assessments for Fiscal Year 2025/2026 attached hereto as Exhibit “A” is approved and adopted.

Section 2.	A Public Hearing is hereby scheduled for August 6, 2025 at 11:00 a.m. in the Conference Room Renaissance Planning Office, 5757 Blue Lagoon Drive, Suite 330, Miami, Florida 33126, for the purpose of receiving public comments on the Proposed Fiscal Year 2025/2026 Budget.

PASSED, ADOPTED and EFFECTIVE this 4th day of June, 2025.

ATTEST:	CENTURY PARC
COMMUNITY DEVELOPMENT DISTRICT

By:			By:		 Secretary/Assistant Secretary			Chairman/Vice Chairman

Century Parc Community Development District

Proposed Budget For Fiscal Year 2025/2026
October 1, 2025 - September 30, 2026

CONTENTS

PROPOSED BUDGET

DETAILED PROPOSED BUDGET

DETAILED PROPOSED DEBT SERVICE FUND BUDGET

ASSESSMENT COMPARISON

PROPOSED BUDGET
CENTURY PARC COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2025/2026
OCTOBER 1, 2025 - SEPTEMBER 30, 2026

REVENUES	
FISCAL YEAR 2025/2026 BUDGET	
Administrative Assessments	59,169	
Maintenance Assessments	76,604	
Debt Assessments	351,984	
Other Revenues	0	
Interest Income	1,200	
TOTAL REVENUES	$	488,957	
		
EXPENDITURES		
MAINTENANCE EXPENDITURES		
Maintenance/Contingency - Drainage	22,000	
Maintenance/Contingency - Roads	45,000	
Engineering/Inspections	5,000	
TOTAL MAINTENANCE EXPENDITURES	$	72,000	
		
ADMINISTRATIVE EXPENDITURES		
Supervisor Fees	6,000	
Payroll Taxes (Employer)	480	
Management	36,648	
Secretarial	4,200	
Legal	8,000	
Assessment Roll	6,000	
Audit Fees	3,600	
Insurance	7,400	
Legal Advertisements	2,600	
Miscellaneous	650	
Postage	300	
Office Supplies	550	
Dues & Subscriptions	175	
Trustee Fees	3,600	
Continuing Disclosure Fee	350	
Website Management	2,000	
TOTAL ADMINISTRATIVE EXPENDITURES	$	82,553	
		
TOTAL EXPENDITURES	$	154,553	
		
REVENUES LESS EXPENDITURES	$	334,404	
		
Bond Payments	(330,865)	
		
BALANCE	$	3,539	
		
County Appraiser & Tax Collector Fee	(9,760)	
Discounts For Early Payments	(19,519)	
		
Excess/ (Shortfall)	$	(25,740)	
		
Carryover From Prior Year	25,740	
		
Net Excess/ (Shortfall)	$	-	

DETAILED PROPOSED BUDGET
CENTURY PARC COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2025/2026
OCTOBER 1, 2025 - SEPTEMBER 30, 2026

REVENUES	
FISCAL YEAR 2023/2024 ACTUAL	
FISCAL YEAR 2024/2025 BUDGET	
FISCAL YEAR 2025/2026 BUDGET	

COMMENTS	
Administrative Assessments	76,292	75,190	59,169	Expenditures Less Interest & Carryover/.94	
Maintenance Assessments	60,602	60,602	76,604	Expenditures/.94	
Debt Assessments	351,984	351,984	351,984	Bond Payments/.94	
Other Revenues	0	0	0		
Interest Income	36,121	840	1,200	Interest Estimated At $100 Per Month	
TOTAL REVENUES	$	524,999	$	488,616	$	488,957		
					
EXPENDITURES					
MAINTENANCE EXPENDITURES					
Maintenance/Contingency - Drainage	3,132	16,100	22,000	Maintenance/Contingency - Drainage	
Maintenance/Contingency - Roads	0	37,860	45,000	2031 Road Project - 6 Years From 2025	
Engineering/Inspections	2,320	3,000	5,000	$2,000 Increase From 2024/2025 Budget	
TOTAL MAINTENANCE EXPENDITURES	$	5,452	$	56,960	$	72,000		
					
ADMINISTRATIVE EXPENDITURES					
Supervisor Fees	1,400	6,000	6,000	Supervisor Fees	
Payroll Taxes (Employer)	107	480	480	Projected At 8% Of Supervisor Fees	
Management	34,584	35,616	36,648	CPI Adjustment	
Secretarial	4,200	4,200	4,200	No Change From 2024/2025 Budget	
Legal	6,363	8,000	8,000	No Change From 2024/2025 Budget	
Assessment Roll	6,000	6,000	6,000	As Per Contract	
Audit Fees	3,800	3,900	3,600	Accepted Amount For 2024/2025 Audit	
Insurance	6,594	7,000	7,400	Fiscal Year 24/25 Expenditure Was $6,858	
Legal Advertisements	2,496	2,000	2,600	Costs Have Increased Due To Closing Of The Miami Business Review	
Miscellaneous	247	675	650	$25 Decrease From 2024/2025 Budget	
Postage	219	300	300	No Change From 2024/2025 Budget	
Office Supplies	188	575	550	$25 Decrease From 2024/2025 Budget	
Dues & Subscriptions	175	175	175	No Change From 2024/2025 Budget	
Trustee Fees	3,400	3,600	3,600	No Change From 2024/2025 Budget	
Continuing Disclosure Fee	350	350	350	No Change From 2024/2025 Budget	
Website Management	2,000	2,000	2,000	No Change From 2024/2025 Budget	
TOTAL ADMINISTRATIVE EXPENDITURES	$	72,123	$	80,871	$	82,553		
					
TOTAL EXPENDITURES	$	77,575	$	137,831	$	154,553		
					
REVENUES LESS EXPENDITURES	$	447,424	$	350,785	$	334,404		
					
Bond Payments	(335,611)	(330,865)	(330,865)	2026 P & I Payments Less Earned Interest	
					
BALANCE	$	111,813	$	19,920	$	3,539		
					
County Appraiser & Tax Collector Fee	(4,702)	(9,760)	(9,760)	Two Percent Of Total Assessment Roll	
Discounts For Early Payments	(17,991)	(19,520)	(19,519)	Four Percent Of Total Assessment Roll	
					
Excess/ (Shortfall)	$	89,120	$	(9,360)	$	(25,740)		
					
Carryover From Prior Year	0	9,360	25,740	Carryover From Prior Year	
					
Net Excess/ (Shortfall)	$	89,120	$	-	$	-		

DETAILED PROPOSED DEBT SERVICE FUND BUDGET
CENTURY PARC COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2025/2026
OCTOBER 1, 2025 - SEPTEMBER 30, 2026

REVENUES	

FISCAL YEAR

2023/2024

ACTUAL	

FISCAL YEAR

2024/2025

BUDGET	

FISCAL YEAR

2025/2026

BUDGET	

COMMENTS	

Interest Income	
24,396	
1,273	
1,860	
Projected Interest For 2025/2026	

NAV Tax Collection	
335,611	
330,865	
330,865	
2026 P & I Payments Less Earned Interest	

Total Revenues	
$	360,007	
$	332,138	
$	332,725		

EXPENDITURES					

Principal Payments	
225,000	
245,000	
255,000	
Principal Payment Due In 2026	

Interest Payments	
101,390	
87,138	
77,725	
Interest Payments Due In 2026	

Total Expenditures	
$	326,390	
$	332,138	
$	332,725		

Excess/ (Shortfall)	
$	33,617	
$	-	
$	-		

Series 2012 Refunding Bonds Information

Original Par Amount =	$4,305,000	Annual Principal Payments Due =	November 1st	
Interest Rate =	1.5% - 4.25%	Annual Interest Payments Due =	May 1st & November 1st	
Issue Date =	April 2012			
Maturity Date =

Par Amount As Of 1/1/2025 =	November 2031

$1,950,000			

III

Century Parc Community Development District Assessment Comparison

Fiscal Year	Fiscal Year	Fiscal Year	Fiscal Year	
2022/2023	2023/2024	2024/2025	2025/2026	
Assessment*	Assessment*	Assessment*	Projected Assessment*	

Administrative	$	99.71	$	98.31	$	98.29	$	77.35	
Maintenance	$	77.83	$	79.22	$	79.22	$	100.14	
Debt	$	461.93	$	461.93	$	461.93	$	461.93	
Total For 691 Units	$	639.47	$	639.46	$	639.44	$	639.42	

Administrative	
$	99.71	
$	98.31	
$	98.29	
$	77.35	
Maintenance	$	77.83	$	79.22	$	79.22	$	100.14	
Debt	$	461.93	$	461.93	$	461.93	$	461.93	
Total For 74 Townhomes	$	639.47	$	639.46	$	639.44	$	639.42	

* Assessments Include the Following :			
4% Discount for Early Payments 1% County Tax Collector Fee
1% County Property Appraiser Fee			
Community Information:			
Condominiums	691		
Townhomes	74		
Total Units	765		
Townhomes Information			
Total Units	74		
Prepayments	3		
Billed For Debt	71		

IV

Century Parc CDD
Storm Drainage System Maintenance	
Americlean	Raptor Vac Systems	Top Dog	

Issue and qualify the Class V Permit with Miami-Dade County DERM, and submit any required reports.

Perform the regular cleaning/maintenance of the Storm Drainage System, including (but not limited to), Catch Basins/Structures cleaning, Linear Foot Pipelines cleaning, and Baffles removal & replacement (all on "as needed" basis).

For the first service, a total of thirty-seven (37) structures needs to be cleaned (as a result of the recently performed inspection).	
Structure Cleaning (Per Unit):

$100.00

*A minimum of 10 structures per visit will be charged.	Structure Cleaning (Per Unit):

$110.00	Structure Cleaning (Per Unit):

$110.00

*A minimum of 20 structures per visit will be charged.	

Based on the most recent inspection, performed by the Field Operations Manager, the initial work implies the cleaning of 37 structures, which accorded to the price above will be an expense for the District of:

$3,700.00	
Based on the most recent inspection, performed by the Field Operations Manager, the initial work implies the cleaning of 37 structures, which accorded to the price above will be an expense for the District of:

$4,070.00	
Based on the most recent inspection, performed by the Field Operations Manager, the initial work implies the cleaning of 37 structures, which accorded to the price above will be an expense for the District of:

$4,070.00	
Pipeline Cleaning (Per Linear Foot):

$3.00	Pipeline Cleaning (Per Linear Foot):

$1.00 to $2.75

Prices may vary between these 2 numbers, depending on the wide of the pipeline and the level of obstruction on it.

*Refer to the vendor proposal's price sheet for specific details.	Pipeline Cleaning (Per Linear Foot):

$1.25	
The prices of other applicable services, such as baffle replacement, removal, or reinstallation, are detailed in the individual vendor proposals (enclosed).	

Americlean	Raptor Vac Systems	Top Dog	
Class V Permit Processing:

$3,500.00

Including DERM Initial Permit Fee.	Class V Permit Processing:

$0.00

Does NOT include DERM Permit Fee, to be payable directly to DERM.	Class V Permit Processing:

$1,525.00

Does NOT include DERM Permit Fee, to be payable directly to DERM.	

Class V Permit Reports to DERM (for the length of the Class V Permit):

$1,000.00	
Class V Permit Reports to DERM (for the length of the Class V Permit):

$0.00	
Class V Permit Reports to DERM (for the length of the Class V Permit):

$0.00

Reporting price is included in their "Administrative Fee" this vendor charges for the Permit Processing (previous row).	
Any other expenses or payments to DERM, or any other Governmental Agency, resulting as a consequence of the Class V Permit process, are to be payable by the District to the respective Government Agency.	

Century Parc CDD – Storm Drainage Structures to be Cleaned.
Map Locations (Red Dots) for reference only. Detailed Plans provided to vendor.

PO Box 560951 Miami, FL 33256 Phone (305) 270-3233 Fax (305) 259-4214
March 11, 2025

Century Parc
W Flagler St & 89 Ave Miami, FL 33174 ATTN: Ronald Galvis

STORM DRAIN CLEANING

Drainage Structures
Vacuum pump truck to remove debris from each drain and pit. Pressure jet clean drains pit walls and bottom.
Sewer jet cleans laterals.

All work is guaranteed to be as specified, and the above work to be performed in accordance with the specifications submitted for above work and completed in a substantial workmanlike manner for the sum of:
Total Cost for Storm Drain System Cleaning (Per Drain):	$	100.00
*(100.00 per unit – with a minimum charge of $1,000.00 [10 Units] per visit)
Total Cost for Storm Pipe Cleaning (Per Linear Foot):	$	3.00
Total Cost for Baffle Replacement (Per Unit):	$	575.00
Total Cost for 365 Day Permit*:	$ 3,500.00
Total Cost for Reporting:	$ 1,000.00

With payment to be made at: Terms: 30% Upon Acceptance and 70% Upon Completion.

*Includes initial permit fee. Additional feed incurred will be billed additionally if required.
Exclusions: professional divers, dewatering, pipe plugging, confined space manhole entry, MOT Permitting, Major MOT Set-up's, Hydrant meter access, Repairs, Root removal, soft digging, lift station cleaning/inspection, Cured in
Place Pipe, laser profiling, major dewatering, de-watering bags, trash pumps, additional permit fees as required by DERM

Any alteration or deviation from above specifications involving extra costs will be executed only upon written order, and will become an extra charge over and above the estimate. All agreements contingent upon strikes, accidents, or delays beyond our control.
Sincerely submitted,

Oscar Vinces ACCEPTANCE OF PROPOSAL
The above prices, specifications and conditions are satisfactory and are hereby accepted. You are authorized to do the work as specified. Payments will be made as outlined above.

Signature: 		Date: 	
Note: Proposal may be withdrawn by us if not accepted within 30 days.

PROPOSAL

Tel 786-694-0709
E-mail: operations@raptorvac.com

STORMWATER DRAIN MAINTENANCE
PROPOSAL SUBMITTED TO:
Century Parc CDD ℅ SDS, Inc.	PROJECT NAME:
Century Parc CDD	
BUSINESS ADDRESS:
2501A Burns Road, Palm Beach Gardens, FL	PROJECT LOCATION:
8950 W Flagler St, Miami, FL 33174	
CONTACT:
Management	DATE:
March 4, 2025	

We hereby propose to furnish all labor and equipment to complete the work outlined in this proposal in accordance with the Scope of Work listed below.

SCOPE OF WORK: All labor, equipment and materials to complete work in accordance with pricing in Price Sheet.

COST: We propose to conduct this work in accordance with the above Scope of Work for the sum of $	

$ 	

ACCEPTANCE: Client hereby accepts and agrees to the terms, Scope of Work, and all other conditions and speciﬁcations hereinabove. Raptor Vac Systems is authorized to perform the work. Payment shall be made in accordance with the provisions contained hereinabove.

Accepted by:

Authorized Representative’s Signature

Date of Acceptance

						
Raptor Vac-Systems
Price Sheet	
Century Parc Community Development District	
						
Improvement/Item Type	Unit Price			
Catch Basin/Manhole Cleaning	$110.00			
Baffle Removal/Reinstall	$150.00			
Pneumatic plug Install/Removal (12" to 24" plug included, larger sizes, same install rate plus rental price).	
$150.00			
				
Baffle Replacement (New one, Install Included)	$500.00			
3" Water Pump and Hoses (Daily)	$250.00			
Truck Load (Disposal tickets to be provided)	$250.00			
Mobilization (Daily)	$400.00			
Dewatering Storm Drain Filter	$150.00			
Support Pick Up Truck (Daily)	$100.00			
6" Vacuum Hose for Open Space Area Structures (Daily)	$200.00			

Pipeline Improvements Cleaning						
	Price per Linear Foot			
Description	Light	Medium	Heavy			
12" Pipe Cleaning
15" Pipe Cleaning	$1.00
$1.00	$1.25
$1.50	$1.50
$2.50			
18" Pipe Cleaning	$1.00	$1.75	$2.75			
						
Pipeline Improvement CCTV Inspection
All size(s) Pipeline	Price per Linear Foot
$1.15			
Mobilization (Daily)	$250.00			

Permitting						
	Price			
Class V Permit Running	$0.00			
Class V Permit Cost
Quarterly Reports Completion and Submission	Refer to Miami Dade County Pricing
$0.00			
						
Note: All Miami Dade County Costs to be paid by District. Submittal and processing to be conducted by Raptor Vac as courtesy to District.	

ESTIMATE
TOP DOG SEWER AND DRAIN CLENING LLC
2645 Executive Park Drive STE 523
Weston, Florida 33331
United States 7866633581

Bill to
Century Park CDD c/o SDS
Ronald Galvis

(786)503-1633
rGalvis@sdsinc.org

Ship to
Century Park CDD

Estimate Number:	51
Customer Ref:	Century Park Estimate Date:	February 27, 2025

Grand Total (USD):	$1,986.25

Valid Until:	March 29, 2025

Items	Quantity	Price	Amount	
Storm Drain Cleaning	1	$110.00	$110.00	
Century Park CDD				
Estimate to bring an industrial vacuum truck and clean the storm drains.				
Top Dog will remove all the dirt and debris from the storm drains. After
removing the debris we will wash the walls and lid of the catch basin.				
$110 is for any amount over 20 basins. If 20 or under each basin will be				
$275				
Please Note: After the system is cleaned, Top Dog Sewer And Drain				
cannot guarantee that the ground will percolate rain water in heavy rains				
and down pours. The ground will still need time to soak in the water. Also				
if there are roots in the lines, there is not guarantee on the storm drain				
cleaning.basin.				
Storm Drain Line Jetting	1	$1.25	$1.25	
Estimate to jet the lines of the storm drains per linear foot to clear the				
line of dirt and debris. This is a price per linear foot that needs to be				
hydro-jetted.				
Extended Hose	1	$300.00	$300.00	
Estimate to bring another vehicle carrying extended hose, if there are any				
drains more than 20 feet away from where the truck can park on asphalt.				
Administration Fee	1	$1,500.00	$1,500.00	
This fee to fill out submit and receive the Class V permit. This fee also				
covers the price of submitting the report to the city after the basins are				
cleaned. This does not include any permit fees for the county.				
Baffle removal	1	$75.00	$75.00	
Estimate to remove and reinstall baffles. This is just the estimate for the				
labor to remove or reinstall the baffle. This estimate does not include the				
price of the baffle itself.				

Century Parc Community Development District

Financial Report For April 2025

Century Parc Community Development District
Budget vs. Actual
October 2024 through April 2025

	Oct 24 - April 25	24/25 Budget	$ Over Budget	% of Budget	
Income									
363.101	ꞏ Maintenance Assessments	59,313.07	60,602.00	-1,288.93	97.87%	
369.399	ꞏ Carryover From Prior Year	0.00	9,360.00	-9,360.00	0.0%	
369.401	ꞏ Interest Income	14,456.15	840.00	13,616.15	1,720.97%	
363.820	ꞏ Debt Assessment-Paid to Trustee	-328,443.51	-330,865.00	2,421.49	99.27%	
363.831	ꞏ Assessment Discounts	-18,058.51	-19,520.00	1,461.49	92.51%	
363.830	ꞏ Assessment Fees	-4,596.38	-9,760.00	5,163.62	47.09%	
363.810	ꞏ Debt Assessments	344,792.59	351,984.00	-7,191.41	97.96%	
363.100	ꞏ Admin Assessment Income	74,154.26	75,190.00	-1,035.74	98.62%	
Total Income	141,617.67		137,831.00		3,786.67		102.75%	
Expense						
511.315	ꞏ Legal Fees	3,380.00	8,000.00	-4,620.00	42.25%	
511.320	ꞏ Audit Fees	0.00	3,900.00	-3,900.00	0.0%	
511.310	ꞏ Engineering	385.00	3,000.00	-2,615.00	12.83%	
511.122	ꞏ Payroll Expense	172.60	480.00	-307.40	35.96%	
511.131	ꞏ Supervisors Fees	1,200.00	6,000.00	-4,800.00	20.0%	
511.305	ꞏ MaintenanceContingency-Drainage	0.00	16,100.00	-16,100.00	0.0%	
511.306	ꞏ Maintenance/Contingency - Roads	0.00	37,860.00	-37,860.00	0.0%	
511.311	ꞏ Management Fees	20,776.00	35,616.00	-14,840.00	58.33%	
511.312	ꞏ Secretarial Fees	2,450.00	4,200.00	-1,750.00	58.33%	
511.450	ꞏ Insurance	6,858.00	7,000.00	-142.00	97.97%	
511.480	ꞏ Legal Advertisements	664.64	2,000.00	-1,335.36	33.23%	
511.512	ꞏ Miscellaneous Expense	310.25	675.00	-364.75	45.96%	
511.513	ꞏ Postage and Delivery	151.77	300.00	-148.23	50.59%	
511.514	ꞏ Office Supplies	152.10	575.00	-422.90	26.45%	
511.318	ꞏ Assessment/Tax Roll	0.00	6,000.00	-6,000.00	0.0%	
511.540	ꞏ Dues, License & Subscriptions	175.00	175.00	0.00	100.0%	
511.733	ꞏ Trustee Fees	0.00	3,600.00	-3,600.00	0.0%	
511.734	ꞏ Continuing Disclosure Fee	0.00	350.00	-350.00	0.0%	
511.750	ꞏ Website Management	1,166.62	2,000.00	-833.38	58.33%	
Total Expense	37,841.98		137,831.00		-99,989.02		27.46%	
Net Income			103,775.69		0.00		103,775.69		100.0%	

CENTURY PARC COMMUNITY DEVELOPMENT DISTRICT FINANCIAL REPORT
APRIL 2025

REVENUES	Annual Budget
10/1/24 - 9/30/25	
Actual Apr-25	Year To Date Actual
10/1/24 - 4/30/25	
Administrative Assessments	75,190	1,492	74,154	
Maintenance Assessments	60,602	1,202	59,313	
Debt Assessments	351,984	6,984	344,792	
Other Revenues	0	0	0	
Interest Income	840	0	14,456	
				
Total Revenues	$	488,616	$	9,678	$	492,715	
				
EXPENDITURES				
MAINTENANCE EXPENDITURES				
Maintenance/Contingency - Drainage	16,100	0	0	
Maintenance/Contingency - Roads	37,860	0	0	
Engineering/Inspections	3,000	385	385	
TOTAL MAINTENANCE EXPENDITURES	$	56,960	$	385	$	385	
				
ADMINISTRATIVE EXPENDITURES				
Supervisor Fees	6,000	0	1,200	
Payroll Taxes (Employer)	480	0	173	
Management	35,616	2,968	20,776	
Secretarial	4,200	350	2,450	
Legal	8,000	0	3,380	
Assessment Roll	6,000	0	0	
Audit Fees	3,900	0	0	
Insurance	7,000	0	6,858	
Legal Advertisements	2,000	0	665	
Miscellaneous	675	5	310	
Postage	300	0	152	
Office Supplies	575	36	152	
Dues & Subscriptions	175	0	175	
Trustee Fees	3,600	0	0	
Continuing Disclosure Fee	350	0	0	
Website Management	2,000	167	1,166	
TOTAL ADMINISTRATIVE EXPENDITURES	$	80,871	$	3,526	$	37,457	
				
Total Expenditures	$	137,831	$	3,911	$	37,842	
				
REVENUES LESS EXPENDITURES	$	350,785	$	5,767	$	454,873	
				
Bond Payments	(330,865)	(6,914)	(328,443)	
				
Balance	$	19,920	$	(1,147)	$	126,430	
				
County Appraiser & Tax Collector Fee	(9,760)	(97)	(4,596)	
Discounts For Early Payments	(19,520)	0	(18,058)	
				
Excess/ (Shortfall)	$	(9,360)	$	(1,244)	$	103,776	
				
Carryover from Prior Year	9,360	0	0	
				
Net Excess/ (Shortfall)	$	-	$	(1,244)	$	103,776	

Bank Balance As Of 4/30/25	$	844,162.20	
Accounts Payable As Of 4/30/25	$	11,225.65	
Accounts Receivable As Of 4/30/25	$	-	
Reserve Funds - Drainage As Of 4/30/25	$	115,800.00	
Reserve Funds - Roads As Of 4/30/25	$	446,900.00	
Available Funds As Of 4/30/25	$	270,236.55	

CENTURY PARC CDD TAX COLLECTIONS 2024-2025

#	

ID#	

PAYMENT FROM	

DATE	

FOR	

Tax Collect Receipts	

Interest Received	

Fees	

Discount	

Net From Tax Collector	
Admin.
Assessment Income (Before Discounts & Fee)	
Maint.
Assessment Income (Before Discounts & Fee)	
Debt Assessment Income (Before Discounts & Fee)	
Admin.
Assessment Income (After Discounts & Fee)	
Maint.
Assessment Income (After Discounts & Fee)	
Debt Assessment Income (After Discounts & Fee)	

Debt Assessments Paid to Trustee	
									$487,786.00	$75,192.00	$60,603.00	$  351,991.00	$75,192.00	$60,603.00	$351,991.00		
									$458,504.00	$70,679.00	$56,960.00	$  330,865.00	$70,679.00	$56,960.00	$330,865.00	$330,865.00	
1	1	Miami-Dade Tax Collector	12/09/24	NAV Taxes	$  309,027.03		$ (2,966.66)	$  (12,362.24)	$  293,698.13	$  47,572.36	$  38,342.48	$  223,112.19	$  45,209.98	$  36,438.55	$  212,049.60	$  212,049.60	
2	2	Miami-Dade Tax Collector	11/25/24	NAV Taxes	$  63,482.07		$  (609.42)	$  (2,539.52)	$	60,333.13	$  9,829.00	$	7,922.00	$  45,731.07	$  9,343.58	$  7,530.78	$  43,458.77	$  43,458.77	
3	3	Miami-Dade Tax Collector	11/26/24	NAV Taxes	$  35,169.20		$  (337.63)	$  (1,406.90)	$	33,424.67	$  5,405.95	$	4,357.10	$  25,406.15	$  5,137.03	$  4,140.36	$  24,147.28	$  24,147.28	
4	4	Miami-Dade Tax Collector	12/04/24	NAV Taxes	$	3,648.96		$	(34.80)	$	(168.75)	$	3,445.41	$	562.48	$	453.35	$	2,633.13	$	531.10	$	428.06	$	2,486.25	$	2,486.25	
5	5	Miami-Dade Tax Collector	01/31/25	NAV Taxes	$  15,766.95		$  (152.98)	$	(468.47)	$	15,145.50	$  2,430.47	$	1,958.89	$  11,377.59	$  2,334.67	$  1,881.68	$  10,929.15	$  10,929.15	
6	6	Miami-Dade Tax Collector	12/31/24	NAV Taxes	$  21,740.96		$  (209.73)	$	(767.32)	$	20,763.91	$  3,341.86	$	2,693.48	$  15,705.62	$  3,191.25	$  2,572.09	$  15,000.57	$  15,000.57	
7	7	Miami-Dade Tax Collector	02/07/25	Interest		$  253.42			$	253.42	$	253.42			$	253.42			$	-	
8	8	Miami-Dade Tax Collector	02/12/25	NAV Taxes	$  14,707.12		$  (144.13)	$	(294.17)	$	14,268.82	$  2,267.11	$	1,827.21	$  10,612.80	$  2,199.55	$  1,772.75	$  10,296.52	$  10,296.52	
9	9	Miami-Dade Tax Collector	03/06/25	NAV Taxes	$	4,476.08		$	(44.25)	$	(51.14)	$	4,380.69	$	689.99	$	556.11	$	3,229.98	$	675.28	$	544.26	$	3,161.15	$	3,161.15	
10	10	Miami-Dade Tax Collector	03/21/25	Interest		$  309.69			$	309.69	$	309.69			$	309.69			$	-	
11	11	Miami-Dade Tax Collector	04/07/25	NAV Taxes	$	9,678.44		$	(96.78)	$	-	$	9,581.66	$  1,491.93	$	1,202.45	$	6,984.06	$  1,477.01	$  1,190.43	$	6,914.22	$	6,914.22	
12									$	-							$	-	
13									$	-							$	-	
14									$	-							$	-	
15									$	-							$	-	
16									$	-							$	-	
					$ 477,696.81	$ 563.11	$ (4,596.38)	$ (18,058.51)	$ 455,605.03	$ 74,154.26	$  59,313.07	$ 344,792.59	$ 70,662.56	$ 56,498.96	$ 328,443.51	$ 328,443.51	

Assessment Roll = $487,785.81			Note: $487,786, $75,192, $60,603, and $351,991 are 2024/2025 Budgeted	
			assessments before discounts and fees.	
	Assessment Roll		  Collections 	$458,504, $70,679, $55,960 and $330,865 are 2024/2025 Budgeted	
Admin:	$75,191.85	97.93%	assessments after discounts and fees.	
Maint:	$60,603.20			
	Debt:  $351,990.66			
Total  $487,785.71	$  477,696.81		
	$	563.11	$  455,605.03	
	$  (74,154.26)	$  (70,662.56)	
	$  (59,313.07)
$	-
$  (344,792.59)	$  (56,498.96)
$	-
$ (328,443.51)	
	$	-	$	-