Bradbury
Community Development District

Adopted Budget
FY2026

Table of Contents

1-2

3-7

8

9

General Fund

General Fund Narrative

Debt Serivce Fund - Series 2023

Series 2023 Amortization Schedule

	Adopted
Budget	Actuals
Thru	Projected
Next	Projected
Thru	Adopted
Budget	
Description	FY2025	6/30/25	3 Months	9/30/25	FY2026	

Revenues						
Assesssments - Tax Roll	$	599,290	$	584,515	$	14,775	$	599,290	$	713,185	
Interest Income	$	-	$	2,315	$	3,000	$	5,315	$	-	
Miscellaneous Income	$	-	$	7,400	$	-	$	7,400	$	-	
Total Revenues	$	599,290	$	594,230	$	17,775	$	612,005	$	713,185	

Expenditures						
Administrative						
Supervisor Fees	$	12,000	$	4,600	$	3,000	$	7,600	$	12,000	
Employer FICA	$	-	$	291	$	230	$	520	$	918	
Engineering	$	15,000	$	12,308	$	3,750	$	16,058	$	15,000	
Attorney	$	25,000	$	10,775	$	3,600	$	14,375	$	25,000	
Annual Audit	$	4,000	$	5,900	$	-	$	5,900	$	6,100	
Assessment Administration	$	5,000	$	5,000	$	-	$	5,000	$	5,150	
Arbitrage	$	450	$	450	$	-	$	450	$	450	
Dissemination	$	5,250	$	3,938	$	1,313	$	5,250	$	5,408	
Trustee Fees	$	4,020	$	2,352	$	1,680	$	4,031	$	4,434	
Management Fees	$	39,375	$	29,531	$	9,844	$	39,375	$	45,000	
Information Technology	$	1,890	$	1,418	$	473	$	1,890	$	1,947	
Website Maintenance	$	1,260	$	945	$	315	$	1,260	$	1,298	
Postage & Delivery	$	600	$	705	$	150	$	855	$	600	
Insurance	$	5,720	$	5,408	$	-	$	5,408	$	6,219	
Copies	$	500	$	-	$	125	$	125	$	500	
Legal Advertising	$	15,000	$	1,974	$	3,750	$	5,724	$	2,500	
Other Current Charges	$	1,000	$	602	$	250	$	852	$	1,000	
Office Supplies	$	500	$	16	$	125	$	141	$	500	
Dues, Licenses & Subscriptions	$	175	$	175	$	-	$	175	$	175	
Total Administrative	$	136,740	$	86,386	$	28,603	$	114,989	$	134,199	

Field Expenditures						
Property Insurance	$	12,000	$	3,300	$	-	$	3,300	$	13,200	
Field Management	$	15,000	$	11,250	$	3,750	$	15,000	$	15,450	
Landscape Maintenance	$	130,000	$	99,592	$	40,982	$	140,574	$	157,788	
Landscape Replacement	$	20,000	$	15,784	$	4,216	$	20,000	$	20,000	
Lake Maintenance	$	-	$	1,000	$	375	$	1,375	$	7,500	
Streetlights	$	35,000	$	17,124	$	11,814	$	28,938	$	67,515	
Electric	$	12,000	$	656	$	327	$	983	$	5,000	
Water & Sewer	$	25,000	$	55,031	$	19,981	$	75,012	$	80,000	
Sidewalk & Asphalt Maintenance	$	2,500	$	-	$	625	$	625	$	2,500	
Irrigation Repairs	$	6,000	$	6,100	$	1,500	$	7,600	$	6,000	
General Repairs & Maintenance	$	15,000	$	9,900	$	3,750	$	13,650	$	15,000	
Field Contingency	$	10,000	$	3,395	$	2,500	$	5,895	$	12,500	
Total Field Expenditures	$	282,500	$	223,131	$	89,820	$	312,951	$	402,453	

	Adopted
Budget	Actuals
Thru	Projected
Next	Projected
Thru	Adopted
Budget	
Description	FY2025	6/30/25	3 Months	9/30/25	FY2026	

Amenity Expenditures						
Amenity - Electric	$	10,000	$	-	$	2,500	$	2,500	$	14,400	
Amenity - Water	$	15,000	$	-	$	3,750	$	3,750	$	4,500	
Playground Lease	$	50,000	$	40,615	$	13,538	$	54,153	$	54,153	
Internet	$	2,500	$	-	$	625	$	625	$	1,020	
Pest Control	$	1,250	$	-	$	313	$	313	$	1,560	
Janitorial Service	$	15,000	$	-	$	3,750	$	3,750	$	14,400	
Amenity Management	$	12,500	$	-	$	3,125	$	3,125	$	12,500	
Security Services	$	34,000	$	-	$	8,500	$	8,500	$	20,000	
Pool Maintenance	$	19,800	$	-	$	4,950	$	4,950	$	24,000	
Amenity Repairs & Maintenance	$	10,000	$	-	$	2,500	$	2,500	$	10,000	
Holiday Décor	$	-	$	-	$	-	$	-	$	10,000	
Capital Outlay	$	-	$	14,122	$	-	$	14,122	$	-	
Contingency	$	10,000	$	11,956	$	2,500	$	14,456	$	10,000	
Total Amenity Expenditures	$	180,050	$	66,693	$	46,051	$	112,744	$	176,533	
						
Total Operations & Maintenance	$	462,550	$	289,824	$	135,871	$	425,695	$	578,986	
						
Total Expenditures	$	599,290	$	376,210	$	164,474	$	540,684	$	713,185	
						
Excess Revenues/(Expenditures)	$	-	$	218,019	$	(146,699)	$	71,320	$	-	

Net Assessments	$	713,185	
Add: Discounts & Collections 7%	 $	53,681 	
Gross Assessments	 $	766,866 	

Product	ERU's	Assessable Units	ERU/Unit	Net Assessment	Net Per Unit	Gross Per Unit	
Single Family	811.00	811	1.00	$713,185	$879.39	$945.58	
	811.00	811		$713,185			

	Product Tyoe	FY2025 Per Unit	FY2026 Per Unit  Increase/(Decrease) 

Single Family	$794.57	$945.58	$151.01

Revenues:

Assessments

The District will levy a non-ad valorem assessment on all the assessable property within the District to pay for operating expenditures during the fiscal year.

Expenditures:

General & Administrative:

Supervisor Fees

Chapter 190, Florida Statutes, allows for each Board member to receive $200 per meeting, not to exceed
$4,800 per year paid to each Supervisor for the time devoted to District business and meetings.

Employer FICA Expense

Represents the Employer’s share of Social Security and Medicare taxes withheld from Board of Supervisor checks.

Engineering

The District's engineer, Dewberry Engineers Inc., provides general engineering services to the District, e.g., attendance and preparation for monthly board meetings, review invoices and various projects as directed by the Board of Supervisors and the District Manager.

Attorney

The District's legal counsel, Kilinski I Wyk, PLLC, provides general legal services to the District, e.g., attendance and preparation for meetings, preparation and review of agreements, resolutions, etc. as directed by the Board of Supervisors and the District Manager.

Annual Audit

The District is required by Florida Statutes to arrange for an independent audit of its financial records on an annual basis.

Assessment Administration

The District will contract to levy and administer the collection of non-ad valorem assessment on all assessable property within the District.

Arbitrage

The District will contract with an independent certified public accountant to annually calculate the District’s Arbitrage Rebate Liability on an anticipated bond issuance.

Dissemination

The District is required by the Security and Exchange Commission to comply with Rule 15c2-12(b)(5) which relates to additional reporting requirements for unrated bond issues. This cost is based upon an anticipated bond issuance.

Trustee Fees

The District will incur trustee related costs with the issuance of its’ issued bonds.

Management Fees

The District receives Management, Accounting and Administrative services as part of a Management Agreement with Governmental Management Services-Central Florida, LLC. The services include but are not limited to, recording and transcription of board meetings, administrative services, budget preparation, all financial reports, annual audits, etc.

Information Technology

Represents various cost of information technology for the District such as video conferencing, cloud storage and servers, positive pay implementation and programming for fraud protection, accounting software, tablets for meetings, Adobe, Microsoft Office, etc. Governmental Management Services-Central Florida, LLC, provides these services.

Website Maintenance

Represents the costs associated with monitoring and maintaining the District’s website created in accordance with Chapter 189, Florida Statutes. These services include site performance assessments, security and firewall maintenance, updates, document uploads, hosting and domain renewals, website backups, etc.

Postage & Delivery

The District incurs charges for mailing of Board meeting agenda packages, overnight deliveries, correspondence, etc.

Insurance

The District’s general liability and public official’s liability insurance coverages.

Copies

Printing agenda items for board meetings, printing of computerized checks, stationary, envelopes, etc.

Legal Advertising

The District is required to advertise various notices for monthly Board meetings, public hearings, etc. in a newspaper of general circulation.

Other Current Charges

Bank charges and any other miscellaneous expenses incurred during the year.

Office Supplies

Any supplies that may need to be purchased during the fiscal year, e.g., paper, minute books, file folders, labels, paper clips, etc.

Dues, Licenses & Subscriptions

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

Operations & Maintenance:

Field Expenditures

Property Insurance

The District’s property insurance coverage is provided by the Florida Insurance Alliance (FIA). FIA specializes in providing insurance coverage to governmental agencies.

Field Management

Represents the costs of contracting services that provide onsite field management of contracts for the District such as landscape and lake maintenance. Services can include onsite inspections, meetings with contractors, monitoring of utility accounts, attend Board meetings and receive and respond to property owner phone calls and emails. Governmental Management Services-Central Florida, LLC, provides these services.

Landscape Maintenance

Represents the estimated maintenance of the landscaping within the common areas of the District after the installation of landscape material has been completed.

Landscape Replacement

Represents the estimated cost of replacing landscaping within the common areas of the District.

Streetlights

Represents the cost to maintain streetlights within the District Boundaries that are expected to be in place throughout the fiscal year.

Electric

Represents current and estimated electric charges of common areas throughout the District.

Water & Sewer

Represents current and estimated costs for water and refuse services provided for common areas throughout the District.

Sidewalk & Asphalt Maintenance

Represents the estimated costs of maintaining the sidewalks and asphalt throughout the District’s Boundary.

Irrigation Repairs

Represents the cost of maintaining and repairing the irrigation system.

General Repairs & Maintenance

Represents estimated costs for general repairs and maintenance of the District’s common areas. These can include pressure washing, and repairs to fences, monuments, lighting, and other assets.

Field Contingency

Represents funds allocated to expenses that the District could incur throughout the fiscal year that do not fit into any field category.

Amenity Expenditures

Amenity - Electric

Represents estimated electric charges for the District’s amenity facilities.

Amenity – Water

Represents estimated water charges for the District’s amenity facilities.

Playground Lease

The District will enter into a leasing agreement for playground installed in the community.

Internet

Internet service will be added for use at the Amenity Facilities.

Pest Control

Represents estimated cost for pest control treatments to its amenity facilities.

Janitorial Services

Represents the estimated costs to provide janitorial services weekly and supplies for the District’s amenity facilities.

Amenity Management

Amenity Management provides access card issuance through registration, proof of residency, and photo identification. The team also provides keycard troubleshooting for issues and concerns related to access control. Staff reviews security concerns and amenity policy violations via remote camera monitoring on an as-needed basis. Districts are provided electronic communication for District news and direct remote customer service through phone and email directly to the Amenity Access Team.

Security Services

Represents the estimated cost of contracting a monthly security service for the District’s amenity facilities.

Pool Maintenance

Represents the costs of regular cleaning and treatments of the District’s pool.

Amenity Repairs & Maintenance

Represents estimated costs for repairs and maintenance of the District’s amenity facilities.

Holiday Décor

Represents the estimated cost of adding holiday décor to the District’s entry monuments.

Contingency

Represents funds allocated to expenses that the District could incur throughout the fiscal year that do not fit into any amenity category.

Community Development District
Adopted Budget
Debt Service Fund - Series 2023

Adopted Budget	Actuals Thru	Projected Next	Projected Thru	Adopted Budget	
Description	FY2025	6/30/25	3 Months	9/30/25	FY2026	

Revenues						
Assessments	$	1,338,050	$	1,305,063	$	32,987	$	1,338,050	$	1,338,050	
Interest	$	45,989	$	42,539	$	14,180	$	56,718	$	28,359	
Carry Forward Surplus	$	642,171	$	642,242	$	-	$	642,242	$	695,579	
Total Revenues	$ 2,026,210	$ 1,989,844	$	47,166	$ 2,037,010	$ 2,061,988	

Expenditures						
Interest - 11/1	$	518,216	$	518,216	$	-	$	518,216	$	511,544	
Principal - 5/1	$	305,000	$	305,000	$	-	$	305,000	$	320,000	
Interest - 5/1	$	518,216	$	518,216	$	-	$	518,216	$	511,544	
Total Expenditures	$ 1,341,431	$ 1,341,431	$	-	$ 1,341,431	$ 1,343,088	
						
Excess Revenues/(Expenditures)	$	684,779	$	648,413	$	47,166	$	695,579	$	718,901	
				
Interest - 11/1/26	
$	504,544	

Product	
Assessable Units	Maximum Annual Debt Service	Net Assessment Per Unit	Gross Assessment Per Unit	
Single Family 42'	476	$	785,341	$	1,650	$	1,774	
Single Family 52'	335	$	552,709	$	1,650  $	1,774	
	811	$	1,338,050			

Bradbury Community Development District Series 2023 Special Assessment Bonds
Amortization Schedule

Date		Balance		Prinicpal		Interest		Total	
									
11/01/25	$	19,290,000.00	$	-	$	511,543.75	$	1,334,759.38	
05/01/26	$	19,290,000.00	$	320,000.00	$	511,543.75			
11/01/26	$	18,970,000.00	$	-	$	504,543.75	$	1,336,087.50	
05/01/27	$	18,970,000.00	$	335,000.00	$	504,543.75			
11/01/27	$	18,635,000.00	$	-	$	497,215.63	$	1,336,759.38	
05/01/28	$	18,635,000.00	$	350,000.00	$	497,215.63			
11/01/28	$	18,285,000.00	$	-	$	489,559.38	$	1,336,775.00	
05/01/29	$	18,285,000.00	$	365,000.00	$	489,559.38			
11/01/29	$	17,920,000.00	$	-	$	481,575.00	$	1,336,134.38	
05/01/30	$	17,920,000.00	$	380,000.00	$	481,575.00			
11/01/30	$	17,540,000.00	$	-	$	473,262.50	$	1,334,837.50	
05/01/31	$	17,540,000.00	$	400,000.00	$	473,262.50			
11/01/31	$	17,140,000.00	$	-	$	462,762.50	$	1,336,025.00	
05/01/32	$	17,140,000.00	$	420,000.00	$	462,762.50			
11/01/32	$	16,720,000.00	$	-	$	451,737.50	$	1,334,500.00	
05/01/33	$	16,720,000.00	$	445,000.00	$	451,737.50			
11/01/33	$	16,275,000.00	$	-	$	440,056.25	$	1,336,793.75	
05/01/34	$	16,275,000.00	$	470,000.00	$	440,056.25			
11/01/34	$	15,805,000.00	$	-	$	427,718.75	$	1,337,775.00	
05/01/35	$	15,805,000.00	$	495,000.00	$	427,718.75			
11/01/35	$	15,310,000.00	$	-	$	414,725.00	$	1,337,443.75	
05/01/36	$	15,310,000.00	$	520,000.00	$	414,725.00			
11/01/36	$	14,790,000.00	$	-	$	401,075.00	$	1,335,800.00	
05/01/37	$	14,790,000.00	$	550,000.00	$	401,075.00			
11/01/37	$	14,240,000.00	$	-	$	386,637.50	$	1,337,712.50	
05/01/38	$	14,240,000.00	$	580,000.00	$	386,637.50			
11/01/38	$	13,660,000.00	$	-	$	371,412.50	$	1,338,050.00	
05/01/39	$	13,660,000.00	$	610,000.00	$	371,412.50			
11/01/39	$	13,050,000.00	$	-	$	355,400.00	$	1,336,812.50	
05/01/40	$	13,050,000.00	$	640,000.00	$	355,400.00			
11/01/40	$	12,410,000.00	$	-	$	338,600.00	$	1,334,000.00	
05/01/41	$	12,410,000.00	$	675,000.00	$	338,600.00			
11/01/41	$	11,020,000.00	$	-	$	320,881.25	$	1,334,481.25	
05/01/42	$	10,270,000.00	$	715,000.00	$	320,881.25			
11/01/42	$	10,270,000.00	$	-	$	302,112.50	$	1,337,993.75	
05/01/43	$	10,270,000.00	$	750,000.00	$	302,112.50			
11/01/43	$	10,270,000.00	$	-	$	282,425.00	$	1,334,537.50	
05/01/44	$	10,270,000.00	$	790,000.00	$	282,425.00			
11/01/44	$	9,480,000.00	$	-	$	260,700.00	$	1,333,125.00	
05/01/45	$	9,480,000.00	$	835,000.00	$	260,700.00			
11/01/45	$	8,645,000.00	$	-	$	237,737.50	$	1,333,437.50	
05/01/46	$	8,645,000.00	$	885,000.00	$	237,737.50			
11/01/46	$	7,760,000.00	$	-	$	213,400.00	$	1,336,137.50	
05/01/47	$	7,760,000.00	$	935,000.00	$	213,400.00			
11/01/47	$	6,825,000.00	$	-	$	187,687.50	$	1,336,087.50	
05/01/48	$	6,825,000.00	$	985,000.00	$	187,687.50			
11/01/48	$	5,840,000.00	$	-	$	160,600.00	$	1,333,287.50	
05/01/49	$	5,840,000.00	$	1,045,000.00	$	160,600.00			
11/01/49	$	4,795,000.00	$	-	$	131,862.50	$	1,337,462.50	
05/01/50	$	4,795,000.00	$	1,100,000.00	$	131,862.50			
11/01/50	$	3,695,000.00	$	-	$	101,612.50	$	1,333,475.00	
05/01/51	$	3,695,000.00	$	1,165,000.00	$	101,612.50			
11/01/51	$	2,530,000.00	$	-	$	69,575.00	$	1,336,187.50	
05/01/52	$	2,530,000.00	$	1,230,000.00	$	69,575.00			
11/01/52	$	1,300,000.00	$	-	$	35,750.00	$	1,335,325.00	
05/01/53	$	1,300,000.00	$	1,300,000.00	$	35,750.00	$	1,335,750.00	
			$	19,290,000.00	$	18,624,337.50	$	38,737,553.13