WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT BROWARD COUNTY REGULAR BOARD MEETING JUNE 5, :00 P.M.

Similar documents
CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING MAY 8, :00 P.M.

WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT BROWARD COUNTY REGULAR BOARD MEETING AUGUST 7, :00 P.M.

CAPTAIN S KEY DEPENDENT DISTRICT PALM BEACH COUNTY REGULAR BOARD MEETING NOVEMBER 14, :00 P.M.

RESOLUTION NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT:

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 4

CAPRON TRAIL COMMUNITY DEVELOPMENT DISTRICT

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3

SOUTH BAY COMMUNITY DEVELOPMENT DISTRICT HILLSBOROUGH COUNTY REGULAR BOARD MEETING AUGUST 5, :00 P.M.

VERONA WALK COMMUNITY DEVELOPMENT DISTRICT

Financial Review. No member of the Board of Directors has reported accepting any gifts or incentive from any vendor contracted by the association.

VERONA WALK COMMUNITY DEVELOPMENT DISTRICT COLLIER COUNTY REGULAR BOARD MEETING JANUARY 17, :00 A.M.

Association Financials

City of Forest Hills Profit & Loss for the month and Fiscal Year October 2015

SOUTH BAY COMMUNITY DEVELOPMENT DISTRICT HILLSBOROUGH COUNTY REGULAR BOARD MEETING OCTOBER 7, :00 P.M.

City of Forest Hills Profit & Loss for the month and Fiscal Year May 2016

Gardens I Of St. Andrews Park Association, Inc.

Num Date Name Account Paid Amount. draft 09/05/2017 City of Lebanon F 1946 RR. c /05/2017 Electric TOTAL

Villa Monterey Improvement Association 2018 Annual Audit Scottsdale, Arizona

Tierra Catalina ( ) Page 1

BOARD OF COMMISSIONERS MONTHLY MEETING TO BE HELD March 19 th, 2019 at 4:30 p.m. at 4512 Manchester Ave #100 St. Louis, MO 63110

ATHENIAN ACADEMY BOARD INDEX OF MINUTES AND ATTACHMENTS. Monday July 30th, 2018

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.

Total Rental Revenue 353, , , ,708, ,670, , ,065,155.81

Jetty Villas Association, Inc.

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019)

Notice of Strata Committee Meeting. Strata Plan Name Mirage Apartments Address 1-29 Bunn Street PYRMONT NSW 2009

Summary of Main Checking Account

ABC Condominium Assoc., Inc. General Ledger Page 1. Beginning Current YTD Date Reference T Description Balance Amount Balance 1010 Petty Cash

CEDAR CREST MUTUAL DOMESTIC WATER CONSUMERS & SEWAGE WORKS ASSOCIATION. December 31, 2016

Lyons Cove Condominium Associatio

Lyons Cove Condominium Association, Inc.

Laurel Lakes Association Home Owners Board Meeting Tuesday October 17, :10 AM Minutes

Income Statement October 2018

52, OUTSTANDING HOMEOWNER DUES EXPENDITURES & TRANSFERS DURING MONTH. Num Date Name Memo Paid Amount

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016

Chapter Management Awards

DG FARMS COMMUNITY DEVELOPMENT DISTRICT. Advanced Board Package. Board of Supervisors. Tuesday November 6, :00 a.m.

Independent Accountant's Compilation Report

Venice Acres Improvement Association, Inc.

Eden Harbor Homeowners Association, Inc.

SORT ORDER: SUBOBJ within CATEGORY within KEY within DEPTMNT within FUND SELECT DEPARTMENT: 2930,3450 ; BUDG CATEGORY:

Independent Accountant's Compilation Report

(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz

Manatee School of Arts and Sciences, Inc. Budget vs. Actuals: Budget FY - FY16 P&L July June 2017


Department Mission: Mandated Services: Department Overview:

A G E N D A 5:30 P.M. Offices of the Corporation

THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Budget Variance Report 12/31/2018

CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT

Cash - Checking 9, Cash - Reserves 48, TOTAL ASSETS 58,145.62

Villas Homeowners AssociaIon, Inc. NE Financials August 31, 2018

THE PINES CONDOMINIUM ASSOCIATION, INC. 07/31/2018 FINANCIAL STATEMENTS

Balance Sheet Report Harbour Hill Condominium Apartments Association, Inc. As of December 31, 2015

Walnut Creek Mutual No. Sixty-Eight Comparison of 2017 Budget to 2018 Budget Per Manor per Month

Florida Alliance for Assistive Services and Tec

Fairway Estates Community Association. Treasurers Report. October 10, 2018 Covering month ending September 2018

Nov 30, 17 ASSETS Current Assets Checking/Savings Cash 1000 Operating Accounts 1001 Bank of America Operating # , Petty Cash 300.

Kenneth Shelton, Assistant Superintendent, Business Services Los Angeles County Office of Education 9300 Imperial Highway Downey, CA 90242

MINUTES SPOA BOARD MEETING December 17, 2018

Town of Southwest Ranches Statement of Revenues and Expenditures From 10/1/2011 Through 12/31/2011. Current Period Actual

Fairway Estates Community Association. Treasurers Report. November 14, 2018 Covering month ending October 2018

Cash - Checking 17, Cash - Reserves 43, TOTAL ASSETS 61,090.89

Gardens I Of St. Andrews Park Association, Inc.

Cash - Checking 3, Cash - Reserves 48, TOTAL ASSETS 51,733.58

City of Eagleville Budget Presentation Fiscal Year 2018

Board Meeting Agenda. e. Grant awards: Wythe-Bland Foundation, Virginia Commission for the Arts

Gardens II Of St. Andrews Park Association, Inc.

Date: June 14, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of May 31, 2017

12:45 PM Phoenix Bioinformatics Corporation. 03/27/15 Statement of Financial Income and Expense Accrual Basis January through December 2014

FINANCIAL REPORT. Parkside Villas Homeowners Association, Inc.

FINANCIAL STATEMENTS. FOR THE PERIOD ENDING May 31, Reports Included:

SunCoast Cathedral Metropolitan Community Church, Inc. Balance Sheet As of October 31, 2016 Oct 31, 16

Income Statement July 2018

Real Estate Investor Calculator Project Workbook. Quick Estimate Factors MAIN DATA ENTRY

CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT

Paradise Island Condominium Balance Sheet December 31, Assets Current Assets Operating Cash Total Cash Assets

Executive Committee PBID/ BID Agenda

2:40 PM Park County Animal Shelter. 07/11/18 Balance Sheet Accrual Basis As of June 30, 2018

2017 BLAWNOX PROPOSED BUDGET

LEDGEWOOD BEACH WATER DISTRICT Monthly Minutes August 8, 2017

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET

Neuqua Valley High School Athletic Booster Club Statement of Financial Position As of October 31, 2014

Working budget 2019 for Assembly review

Hunters Ridge Community Association Pg 1 Balance Sheet - November, 2018

GASB 34. Basic Financial Statements M D & A

Minutes for June 4, 2018 Special City Council Meeting

FY ANNUAL FINANCIAL REPORT

Income Statement Lakeview Accrual Basis Jun 2018

9:42 PM City of Bancroft. 11/05/18 Balance Sheet Cash Basis As of November 5, 2018

Hunters Ridge Community Association Pg 1 Balance Sheet - December, 2018

Total Current Assets 38, , , Total Assets 38, , ,023.33

Alpensee Water District Special Board Meeting Minutes May 5, 2013

POWER RANCH COMMUNITY ASSOCIATION MONTHLY FINANCIAL REPORTS BOARD OF DIRECTORS APRIL 2018

July 12, IHLS Finance Committee IHLS Board of Directors. Adrienne L. Elam. Subject: IHLS Financial Reports as of June 30, 2017

Source: % % FINANCING SHORT TERM HOLDING / RESALE. 30 Maximun Offer to Resell (Fix/Flip): $ 424,000.00

Effective Gross Revenue 3,335,005 3,130,591 3,320,552 3,338,276 3,467,475 3,606,962 3,509,653 3,981,103 3,984,065 4,147,197 4,300,790

Palatka Gas Authority Print Itemized Budgets. Itemized Budget Version For Year / Rev&Exp Accounts / Accts Matching: * BUDGET

RESOLUTION NO. q c X/ A RESOLUTION OF THE CITY OF WIMBERLEY, TEXAS ADOPTING THE CITY OF WIMBERLEY BUDGET FOR THE FISCAL YEAR

Transcription:

WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT BROWARD COUNTY REGULAR BOARD MEETING JUNE 5, 2018 6:00 P.M. Special District Services, Inc. 8785 SW 165 th Avenue, Suite 200 Miami, FL 33024 www.walnutcreekcdd.org 786.347.2711 ext. 2011 Telephone 877.SDS.4922 Toll Free 561.630.4923 Facsimile

AGENDA WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT Walnut Creek Clubhouse 7500 NW 20 th Street Pembroke Pines, Florida 33024 REGULAR BOARD MEETING June 5, 2018 6:00 p.m. A. Call to Order B. Proof of Publication..Page 1 C. Establish Quorum D. Shade Session The Board of Supervisors will meet privately pursuant to Florida Statutes, Section286.011(8) concerning MARY STANSELL, et al. v. WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT, et al., Case No. CACE-16-019501(2), 17th Judicial Circuit, Broward County, FL E. Additions or Deletions to Agenda F. Comments from the Public for Items Not on the Agenda G. Approval of Minutes 1. May 1, 2018 Special Board Meeting Page 2 H. Administrative Matter 1. Financial Update....Page 9 2. Update on Improvements/Emergency Funds Account I. New/Additional Business 1. Consider Settlement of MARY STANSELL, et al. v. WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT, et al., Case No. CACE-16-019501(2), 17th Judicial Circuit, Broward County, FL 2. Discussion Regarding Fiscal Year 2018/2019 Proposed Budget Reductions...Page 20 J. Field Maintenance/Capital Improvements 1. Irrigation/Water Usage Update (SFWMD)..Page 36 2. Landscape Report from Mainguy Landscape Services Under Separate Cover 3. Update on Tree Trimming Project 4. Consider Approval of Earth Advisors Revised Draft Contract for Landscaping Maintenance...Page 39 5. Consider Approval of Landscaping RFP Process 6. Discussion Regarding Current Miami Pool Tech Waterfall Services 7. Consider Approval of Waterfall Maintenance Proposals.Page 58 8. Discussion Regarding Pavilion & Guardhouse Beams (Locations & Images) Page 71

9. Discussion Taft Street Entrance Pavilion East Side Stucco Damage Inspection and Proposal...Page 74 10. Update on Landscape Lighting 11. Image of Existing Taft Street Guardhouse Light Fixtures...Page 80 12. Consider Approval of Taft Street Guardhouse Light Fixtures Proposals Under Separate Cover K. Security Systems/Services 1. Kent Security Report/Update Under Separate Cover 2. Discussion Regarding the Kent Security Systems/Service Agreement L. Old Business M. Additional Staff Updates/Requests 1. Attorney 2. District Manager N. Additional Board Member/Public Comments O. Adjourn www.walnutcreekcdd.org

Page 1

WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT SPECIAL BOARD MEETING MAY 1, 2018 A. CALL TO ORDER District Manager, Gloria Perez, called the May 1, 2018, Special Board Meeting of the Walnut Creek Community Development District to order at 6:02 p.m. at the Walnut Creek Clubhouse located at 7500 NW 20 th Street, Pembroke Pines, Florida 33024. B. PROOF OF PUBLICATION Proof of publication was presented that notice of the Special Board Meeting had been published in the Broward Daily Business Review on April 20, 2018, as legally required. C. ESTABLISH A QUORUM Mrs. Perez determined that the attendance of the following Supervisors constituted a quorum and it was in order to proceed with the meeting: Chairman William Cook, Vice Chairperson Elina Levenson and Supervisors Zalman Kagan, Betty Ross and Ali Munju. Staff in attendance included: District Manager Gloria Perez of Special District Services, Inc.; and General Counsel Ginger Wald of Billing, Cochran, Lyles, Mauro & Ramsey, P.A. Also present were several members of the public. D. ADDITIONS OR DELETIONS TO THE AGENDA There were no additions or deletions to the agenda. E. COMMENTS FROM THE PUBLIC FOR ITEMS NOT ON THE AGENDA. There were no comments from the public for items not on the agenda. F. APPROVAL OF MINUTES 1. April 3, 2018, Regular Board Meeting Mrs. Perez presented the minutes of the April 3, 2018, Regular Board Meeting and asked if there were any corrections and/or additions. There being none, a MOTION was made by Vice Chairperson Levenson, seconded by Supervisor Ross and unanimously passed to approving the minutes of the April 3, 2018, Regular Board Meeting, as presented. G. ADMINISTRATIVE MATTERS 1. Financial Update Page 1 of 4 Page 2

WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT SPECIAL BOARD MEETING MAY 1, 2018 As is procedurally done, Financial Reports through March 2018 were presented in the meeting books and reviewed: Monthly Financial Report-Operating Fund (actual revenues and expenditures with fund balances and availability); March 2018 Check Register; Balance Sheet; Debt Service Profit and Loss YTD Comparisons/Report(s); Tax/Assessment Collections; Expenditure Recap through March 2018. Available Funds as of March 31, 2018, reflect $1,248,673.15. A motion of ratification of the financials or any further discussion was requested. A MOTION was made by Supervisor Munju, seconded by Vice Chairperson Levenson and passed unanimously to ratify and approve the financials, as presented. H. NEW/ADDITIONAL BUSINESS 1. Consider Resolution No. 2018-02 Adopting a Fiscal Year 2018/2019 Proposed Budget Resolution No. 2018-02 was presented, entitled: RESOLUTION NO. 2018-02 A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT APPROVING A PROPOSED BUDGET FOR FISCAL YEAR 2018/2019; AND PROVIDING AN EFFECTIVE DATE. Mrs. Perez read the title of the resolution into the record and explained as part of adopting this resolution the Board must set a date for the public hearing to adopt the 2018/2019 final fiscal year budget and assessments. Two budget scenarios were presented for the District, inclusive of changes as requested by the Board during the meeting of April 3, 2018. Scenario #1 has no carry over and Scenario #2 has a carryover of $40,000 (which is about the amount of the carryovers given in 15/16 and 16/17). A lengthy discussion ensued amongst the Board Members and commentary was provided by the public. Several options, project considerations and possible modifications to the budget were discussed. Clarification was given as to the possibility of adopting a budget and lowering it further during the final budget and assessments adoption process. Supervisor Kagan noted the possibility of the Board removing the line item for Supervisor Fees. An overall consensus of the Board as to selecting one of the proposed budgets was not agreed upon. Mrs. Perez asked for direction and stated that additional scenarios could be discussed and/or considered for the final budget meeting adding that at that time budget and assessments being considered could be lowered but not increased. Consideration of possible Budget Workshop was also discussed. Chairman Cook passed the gavel to Vice Chairperson Levenson and made the following motion: Page 2 of 4 Page 3

WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT SPECIAL BOARD MEETING MAY 1, 2018 A MOTION was made by Supervisor Cook, seconded by Supervisor Kagan to adopt Resolution No. 2018-02, as presented, approving Proposed Budget Scenario #1 for Fiscal Year 2018-2019 and Setting the Public Hearing for finalization for Tuesday, July 10, 2018, at 6:00 p.m. in the Walnut Creek Clubhouse located at 7500 NW 20 th Street, Pembroke Pines, Florida 33024; and further authorizing the legal advertisement and mailing of notices as per statutory requirements; and further requested that Board Members forward to District management their comments and recommendations with regard to lowering the proposed budget even further. Upon being put to a vote, the MOTION carried 4 to 1 with Supervisor Ross dissenting. Vice Chairperson Levenson then returned the gavel to Chairman Cook. 2. Discussion Regarding Separate Account for Improvements/Emergency Funds Supervisor Kagan distributed a handout (attached hereto) and recommended that the Board consider opening an Improvement/Emergency fund bank account and transferring into it any end of year fund balances over $400,000 from the existing operating account, if approved by the Board. District management confirmed that this actions would not create additional banking fees to the District. Pursuant to Board discussion, it was determined that said account would be funded at the end of each fiscal year when the Board has the fund balance available and would be able to specify how much of the fund balance would be transferred to the Improvement/Emergency bank account by way of a motion. In addition, the bank balance is to be reflected on the financials presented in the meeting books each month. A MOTION was made by Supervisor Kagan, seconded by Supervisor Levenson and unanimously passed to approve and authorize District management to establish a separate Improvement/Emergency fund bank account and to transfer the amount of $166,000 from the existing operating account to said new account and for this new account balance to be included within the financials presented in the meeting books each month. I. FIELD MAINTENANCE/CAPITAL IMPROVEMENTS 1. Consider Approval of Tree Trimming A MOTION was made by Supervisor Kagan, seconded by Vice Chairperson Levenson and passed unanimously approving and authorizing Mainguy Landscaping to move forward with the tree trimming under the contract amount of $20,000, which has been budgeted for. J. ADDITIONAL STAFF UPDATES/REQUESTS 1. Attorney There were no updates from the District s Counsel. 2. District Manager Page 3 of 4 Page 4

WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT SPECIAL BOARD MEETING MAY 1, 2018 There were no additional updates from the District Manager. K. ADDITIONAL BOARD MEMBER/PUBLIC COMMENTS It was noted that the next Regular Board Meeting was scheduled for June 5, 2018. L. ADJOURNMENT There being no further business to come before the Board, the Special Board Meeting was adjourned at 7:08 p.m. on a MOTION made by Chairman Cook, seconded by Supervisor Kagan. Upon being put to a vote, the MOTION carried unanimously. ATTESTED BY: Secretary /Assistant Secretary Chairman/Vice-Chair Page 4 of 4 Page 5

Page 6

Page 7

Page 8

Walnut Creek Community Development District Financial Report For April 2018 Page 9

WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT MONTHLY FINANCIAL REPORT OPERATING FUND APRIL 2018 Year Annual To Date Budget Actual Actual 10/1/17-9/30/18 Apr-18 10/1/17-4/30/18 REVENUES ADMINISTRATIVE ASSESSMENTS 164,495 5,123 160,627 MAINTENANCE ASSESSMENTS 1,521,755 46,566 1,479,836 DEBT ASSESSMENTS (2008) 380,884 11,653 370,358 DEBT ASSESSMENTS (2010) 130,306 3,988 126,726 OTHER REVENUES 0 0 0 INTEREST INCOME 1,250 171 1,125 TOTAL REVENUES $ 2,198,690 $ 67,501 $ 2,138,672 EXPENDITURES ADMINISTRATIVE EXPENDITURES SUPERVISOR FEES 10,000 1,000 4,800 PAYROLL TAXES (EMPLOYER) 800 77 367 ENGINEERING 35,000 1,368 16,567 LEGAL FEES 19,000 0 10,287 AUDIT FEES 3,500 0 0 MANAGEMENT 42,900 3,575 25,025 POSTAGE 1,400 9 245 OFFICE SUPPLIES/PRINTING 4,800 683 3,674 INSURANCE 14,050 0 12,951 LEGAL ADVERTISING 1,200 113 236 MISCELLANEOUS 6,500 580 5,678 DUES & SUBSCRIPTIONS 175 0 175 ASSESSMENT ROLL 7,500 0 0 TRUSTEE FEES 5,800 0 1,420 CONTINUING DISCLOSURE FEE 500 0 0 WEBSITE MANAGEMENT 1,500 125 875 TOTAL ADMINISTRATIVE EXPENDITURES $ 154,625 $ 7,530 $ 82,300 MAINTENANCE EXPENDITURES FIELD MANAGEMENT 5,000 2,500 5,000 OPERATIONS MANAGEMENT 12,000 1,000 7,000 SECURITY SERVICES 304,500 22,598 161,257 LANDSCAPE MAINTENANCE 390,000 34,395 177,032 PLANT REPLACEMENT 20,000 0 300 TELEPHONE 9,500 765 5,848 ELECTRIC 76,000 6,050 41,259 WATER & SEWAGE 5,000 531 4,546 GUARD HOUSE - VISITOR PASSES 8,200 625 3,281 IRRIGATION MAINTENANCE 14,400 0 7,224 GATE SYSTEM MAINTENANCE 18,000 745 5,541 GUARD HOUSE INT/EXT MAINTENANCE 8,000 421 980 LAKE & PRESERVE MAINTENANCE 40,000 2,838 19,866 SIGNAGE 2,000 0 0 Page 10

WALNUT CREEK COMMUNITY DEVELOPMENT DISTRICT MONTHLY FINANCIAL REPORT OPERATING FUND APRIL 2018 Year Annual To Date Budget Actual Actual 10/1/17-9/30/18 Apr-18 10/1/17-4/30/18 STREETLIGHT MAINTENANCE 4,500 0 2,151 WATERFALL MAINTENANCE 30,000 1,104 13,865 HOLIDAY LIGHTING 6,600 0 2,962 TREE TRIMMING 20,000 0 0 MISCELLANEOUS MAINTENANCE 5,000 0 42 MONUMENT REPAIRS 6,000 0 0 LAKE RESTORATION & MAINTENANCE 312,000 5,946 261,624 LAKE RESTORATION & MAINTENANCE - ENGINEERING 60,000 3,024 27,519 OPERATING RESERVE/CONTINGENCY 15,000 0 0 STORM CLEANUP 0 0 37,286 STORMWATER MGT & PIPE REPLACEMENT RESERVE/CONTINGENCY 60,000 0 40,000 TOTAL MAINTENANCE EXPENDITURES $ 1,431,700 $ 82,542 $ 824,583 TOTAL EXPENDITURES $ 1,586,325 $ 90,072 $ 906,883 EXCESS OR (SHORTFALL) $ 612,365 $ (22,571) $ 1,231,789 PAYMENT TO TRUSTEE (2008) (358,031) (11,420) (349,237) PAYMENT TO TRUSTEE (2010) (122,488) (3,908) (119,499) BALANCE $ 131,846 $ (37,899) $ 763,053 COUNTY APPRAISER & TAX COLLECTOR FEE (43,948) (1,345) (41,124) DISCOUNTS FOR EARLY PAYMENTS (87,898) 0 (80,746) EXCESS/ (SHORTFALL) $ - $ (39,244) $ 641,183 CARRY FORWARD SURPLUS 0 0 0 NET EXCESS/ (SHORTFALL) $ - $ (39,244) $ 641,183 Bank Balance As Of 3/31/18 $ 1,409,794.07 Funds Received: 4/1/18-4/30/18 $ 66,154.61 Disbursements: 4/1/18-4/30/18 $ 150,004.10 Bank Balance As Of 4/30/18 $ 1,325,944.58 Accounts Payable As Of 4/30/18 $ 118,957.26 Accounts Receivable As Of 4/30/18 $ - Other Assets As Of 4/30/18 $ 350.00 Improvement/Emergency Funds As Of 4/30/18 $ 166,000.00 Available Funds As Of 4/30/18 $ 1,041,337.32 Page 11

Walnut Creek Community Development District Budget vs. Actual October 2017 through April 2018 Oct '17 - Apr 18 Budget $ Over Budget % of Budget Income 01-3100 Administrative Assessment 160,626.77 164,495.00-3,868.23 97.65% 01-3200 Maintenance Assessment 1,479,835.88 1,521,755.00-41,919.12 97.25% 01-3810 Debt Assessments (Series 2008) 370,358.40 380,884.00-10,525.60 97.24% 01-3811 Debt Assessments (Series 2010) 126,726.44 130,306.00-3,579.56 97.25% 01-3820 Debt Assess-Paid To Trustee-08-349,236.70-358,031.00 8,794.30 97.54% 01-3821 Debt Assess-Paid To Trustee-10-119,499.20-122,488.00 2,988.80 97.56% 01-3830 Assessment Fees -41,124.60-43,948.00 2,823.40 93.58% 01-3831 Assessment Discounts -80,746.01-87,898.00 7,151.99 91.86% 01-9410 Interest Income 1,125.36 1,250.00-124.64 90.03% Total Income 1,548,066.34 1,586,325.00-38,258.66 97.59% Expense 01-1307 Payroll tax expense 367.20 800.00-432.80 45.9% 01-1308 Supervisor Fees 4,800.00 10,000.00-5,200.00 48.0% 01-1310 Engineering 16,566.50 35,000.00-18,433.50 47.33% 01-1311 Management Fees 25,025.00 42,900.00-17,875.00 58.33% 01-1315 Legal Fees 10,287.50 19,000.00-8,712.50 54.15% 01-1318 Assessment/Tax Roll 0.00 7,500.00-7,500.00 0.0% 01-1320 Audit Fees 0.00 3,500.00-3,500.00 0.0% 01-1450 Insurance 12,951.00 14,050.00-1,099.00 92.18% 01-1480 Legal Advertisements 235.74 1,200.00-964.26 19.65% 01-1512 Miscellaneous 5,677.70 6,500.00-822.30 87.35% 01-1513 Postage and Delivery 245.41 1,400.00-1,154.59 17.53% 01-1514 Office Supplies 3,673.69 4,800.00-1,126.31 76.54% 01-1540 Dues, License & Subscriptions 175.00 175.00 0.00 100.0% 01-1550 Trustee Fees (GF) 1,420.00 5,800.00-4,380.00 24.48% 01-1551 Continuing Disclosure Fee 0.00 500.00-500.00 0.0% 01-1570 Website Management 875.00 1,500.00-625.00 58.33% 01-1601 Security Services 161,257.56 304,500.00-143,242.44 52.96% 01-1603 Gatehouse Maintenance 980.44 8,000.00-7,019.56 12.26% 01-1605 Gate System Maintenance 5,540.71 18,000.00-12,459.29 30.78% 01-1606 Guard house-visitor Passes 3,281.20 8,200.00-4,918.80 40.02% 01-1802 Lawn (Landscape) Maintenance 177,032.06 390,000.00-212,967.94 45.39% 01-1803 Lake & Preserve Maintenance 19,866.00 40,000.00-20,134.00 49.67% 01-1805 Stormwater Mgt/Pipe Replacement 40,000.00 60,000.00-20,000.00 66.67% 01-1808 Irrigation Maintenance 7,224.00 14,400.00-7,176.00 50.17% 01-1812 Signs 0.00 2,000.00-2,000.00 0.0% 01-1814 Electricity 41,259.04 76,000.00-34,740.96 54.29% 01-1815 Miscellaneous Maintenance 42.00 5,000.00-4,958.00 0.84% 01-1816 Telephone 5,847.75 9,500.00-3,652.25 61.56% 01-1817 Water & sewer 4,546.10 5,000.00-453.90 90.92% 01-1818 Field Management 5,000.00 5,000.00 0.00 100.0% 01-1820 Plant Replacement 300.00 20,000.00-19,700.00 1.5% 01-1821 Waterfall Maintenance 13,864.82 30,000.00-16,135.18 46.22% 01-1824 Streetlight Maintenance 2,150.75 4,500.00-2,349.25 47.79% 01-1825 Tree Trimming Services 0.00 20,000.00-20,000.00 0.0% 01-1826 Holiday Lighting 2,962.25 6,600.00-3,637.75 44.88% 01-1829 Monument Repairs 0.00 6,000.00-6,000.00 0.0% 01-1831 Storm Cleanup 37,285.84 0.00 37,285.84 100.0% 01-1832 Lake Restoration & Maintenance 261,624.00 312,000.00-50,376.00 83.85% 01-1833 Lake Restoration & Maint- Engin 27,519.00 60,000.00-32,481.00 45.87% 01-2311 Operations Management 7,000.00 12,000.00-5,000.00 58.33% 01-5930 Operating ReserveCapital Outlay 0.00 15,000.00-15,000.00 0.0% Total Expense 906,883.26 1,586,325.00-679,441.74 57.17% Net Income 641,183.08 0.00 641,183.08 100.0% Page 12

Walnut Creek Community Development District Check Register April 2018 Check # Date Vendor Amount 3662 04/01/2018 Allstate Resource Management, Inc. 2,838.00 3663 04/01/2018 American Shoreline Restoration Inc 5,946.00 3664 04/01/2018 AT&I Systems 760.00 3665 04/01/2018 City of Pembroke Pines 1,487.49 3666 04/01/2018 Comcast (8939) 334.69 3667 04/01/2018 Comcast (9044) 297.54 3668 04/01/2018 Comcast (Voice 8931) 132.82 3669 04/01/2018 Craig A. Smith & Associates, Inc 11,824.50 3670 04/01/2018 FPL 5,713.62 3671 04/01/2018 Hancock Bank (Tax Receipts) 1,015.90 3672 04/01/2018 Hypower Electric Services Inc 554.50 3673 04/01/2018 Mainguy Landscape Services 32,444.58 3674 04/01/2018 Miami Pool Tech Inc 318.00 3675 04/01/2018 Special District Services, Inc. 5,292.38 3676 04/01/2018 Spectrum Municipal Services, Inc. 300.00 3677 04/01/2018 U.S. Bank (Tax Receipts) 2,968.70 PR 4/6/18 04/04/2018 Payroll Processing 52.75 PR 4/6/18 04/04/2018 Payrol Taxes 153.00 PR 4/6/18 04/04/2018 Supervisor Fees 923.50 3678 04/16/2018 1st Solution Pest Control 140.00 3679 04/16/2018 Billing, Cochran, Lyles, Mauro, & Ramsey 2,475.00 3680 04/16/2018 Hypower Electric Services Inc 1,596.25 3681 04/16/2018 Kent Security of Palm Beach, Inc. 23,317.44 3682 04/16/2018 Miami Pool Tech Inc 795.00 3683 04/16/2018 Office Depot Credit Plan 485.54 3684 04/16/2018 Total Irrigation Management 309.00 3685 04/16/2018 Vertex Water Features, Inc 4,595.32 3686 04/16/2018 Walnut Creek Community Association, Inc. 2,500.00 3687 04/16/2018 Mainguy Landscape Services 300.00 3688 04/18/2018 Comcast (Voice 8931) 132.58 3689 04/18/2018 Persant Construction Co Inc 40,000.00 TOTAL 150,004.10 Page 13

Walnut Creek Community Development District Expenditures April 2018 Date Invoice # Vendor Description Amount Expenditures 01-1307 Payroll tax expense 04/04/2018 PR 4/6/18 mtg 4/3/18, PR 4/6/18 (Payroll Taxes) 76.50 Total 01-1307 Payroll tax expense 76.50 01-1308 Supervisor Fees 04/04/2018 PR 4/6/18 mtg 4/3/18, PR 4/6/18 (Supervisor Fees) 1,000.00 Total 01-1308 Supervisor Fees 1,000.00 01-1310 Engineering 04/30/2018 1804162 Craig A. Smith & Associates, Inc inv# 1804162 general consulting engineering 4/1/18-4/30/18 1,367.50 Total 01-1310 Engineering 1,367.50 01-1311 Management Fees 04/30/2018 2018-1007 Special District Services, Inc. Inv# 2018-1007 Management Fee April 2018 3,575.00 Total 01-1311 Management Fees 3,575.00 01-1480 Legal Advertisements 04/20/2018 I0000312022-0420 ALM Media, LLC inv# I0000312022-0420 Notice of Special Board Mtg 113.45 Total 01-1480 Legal Advertisements 113.45 01-1512 Miscellaneous 04/04/2018 PR 4/6/18 mtg 4/3/18, PR 4/6/18 (Payroll Processing) 52.75 04/30/2018 2018-1007 Special District Services, Inc. March 2018 document storage 14.47 04/30/2018 2018-1007 Special District Services, Inc. March 2018 travel 513.04 Total 01-1512 Miscellaneous 580.26 01-1513 Postage and Delivery 04/30/2018 2018-1007 Special District Services, Inc. March 2018 postage 8.93 Total 01-1513 Postage and Delivery 8.93 01-1514 Office Supplies 04/04/2018 Office Depot Credit Plan Acct# 6011564220516305 485.54 04/30/2018 2018-1007 Special District Services, Inc. March 2018 copier charges 197.40 Total 01-1514 Office Supplies 682.94 01-1570 Website Management 04/30/2018 2018-1007 Special District Services, Inc. April 2018 Website fee 125.00 Total 01-1570 Website Management 125.00 01-1601 Security Services 04/30/2018 20030553 Kent Security of Palm Beach, Inc. inv# 20030553 security services April 2018 22,598.40 Total 01-1601 Security Services 22,598.40 01-1603 Gatehouse Maintenance 04/30/2018 2018-1007 Special District Services, Inc. guardhouse sink replacement, misc janitorial supplies, color map prints, key copies 420.44 Total 01-1603 Gatehouse Maintenance 420.44 01-1605 Gate System Maintenance 04/01/2018 20066 AT&I Systems inv# 20066 monthly all inclusive service gate maintenance April 2018 660.00 04/30/2018 WO-011789 AT&I Systems West pedestrian gate on Sheridan, vandalized and needed adjusting to work properly 85.00 Total 01-1605 Gate System Maintenance 745.00 01-1606 Guard house-visitor Passes 04/17/2018 3083 John Zollo Graphic Designs Inc inv# 3083 daily passes (12,000) 625.00 Total 01-1606 Guard house-visitor Passes 625.00 01-1802 Lawn (Landscape) Maintenance 04/01/2018 21088 Mainguy Landscape Services inv# 21088 landscape maintenance service April 2018 21,888.58 04/05/2018 21120 Mainguy Landscape Services inv# 21120 remove and dispose of bismark palm inculding admin and permit fee 1,950.00 04/19/2018 21131 Mainguy Landscape Services inv# 21131 fertilize turf, shrubs, and palms 10,556.00 Total 01-1802 Lawn (Landscape) Maintenance 34,394.58 01-1803 Lake & Preserve Maintenance Page 14

Walnut Creek Community Development District Expenditures April 2018 Date Invoice # Vendor Description Amount 04/01/2018 133838 Allstate Resource Management, Inc. mitigation area maintenance and lake mgmt services April 2018 2,838.00 Total 01-1803 Lake & Preserve Maintenance 2,838.00 01-1814 Electricity 04/18/2018 04574-72025 FPL acct# 04574-72025 (3/20/18-4/18/18) 190.52 04/18/2018 36358-71365 FPL acct# 36358-71365 (3/20/18-4/18/18) 4,464.57 04/18/2018 49811-50255 FPL acct# 49811-50255 (3/20/18-4/18/18) 49.83 04/18/2018 54061-43023 FPL acct# 54061-43023 (3/20/18-4/18/18) 88.22 04/18/2018 63522-34022 FPL acct# 63522-34022 (3/20/18-4/18/18) 485.12 04/18/2018 63714-09001 FPL acct# 63714-09001 (3/20/18-4/18/18) 28.94 04/18/2018 91603-83023 FPL acct# 91603-83023 (3/20/18-4/18/18) 742.62 Total 01-1814 Electricity 6,049.82 01-1816 Telephone 04/15/2018 64033371 Comcast (Voice 8931) Inv# 64033371 account# 904688931 132.58 04/24/2018 Comcast (8939) Acct# 8495751000518939 Service for 1800 NW 76th Ave (5/4/18-6/3/18) 334.54 04/24/2018 Comcast (9044) acct# 8495751000519044 service for 2400 NW 76th Ave (service 5/4/18-6/3/18) 297.54 Total 01-1816 Telephone 764.66 01-1817 Water & sewer 04/19/2018 City of Pembroke Pines Acct# 05-551-00001-0018 (West fountain) 4/19/18 297.32 04/19/2018 City of Pembroke Pines Acct# 05-551-00002-0017 (east fountain) 4/19/18 192.14 04/19/2018 City of Pembroke Pines Acct# 05-551-00000-0026 (1800 NW 76 Ave) 4/19/18 41.84 Total 01-1817 Water & sewer 531.30 01-1818 Field Management 04/15/2018 Walnut Creek Community Association, Inc. 2nd payment for agreement b/t District and association FY 2017/2018 2,500.00 Total 01-1818 Field Management 2,500.00 01-1821 Waterfall Maintenance 04/01/2018 18-00425 Miami Pool Tech Inc inv# 18-00425 monthly service April 2018 795.00 04/05/2018 61051 Total Irrigation Management inv# 61051 pump repairs 309.00 Total 01-1821 Waterfall Maintenance 1,104.00 01-1832 Lake Restoration & Maintenance 04/01/2018 4 American Shoreline Restoration Inc April 2018 Payment # 4 of 43+ on stormwater ponds bank repair 5,946.00 Total 01-1832 Lake Restoration & Maintenance 5,946.00 01-1833 Lake Restoration & Maint- Engin 04/30/2018 1804161 Craig A. Smith & Associates, Inc inv# 1804161 stormwater ponds bank repairs engineering 4/1/18-4/30/18 3,024.00 Total 01-1833 Lake Restoration & Maint- Engin 3,024.00 01-2311 Operations Management 04/30/2018 2018-1007 Special District Services, Inc. April 2018 Field Operations fee 1,000.00 Total 01-2311 Operations Management 1,000.00 Total Expenditures 90,070.78 Page 15

Walnut Creek CDD Balance Sheet As of April 30, 2018 Operating Fund Debt Service (2008) Fund Debt Service (2010) Fund General Fixed Assets Long Term Debt TOTAL ASSETS Current Assets Checking/Savings CenterState Bank 1,409,608.88 0.00 0.00 0.00 0.00 1,409,608.88 CD's 0.00 0.00 0.00 0.00 0.00 0.00 Total Checking/Savings 1,409,608.88 0.00 0.00 0.00 0.00 1,409,608.88 Total Current Assets 1,409,608.88 0.00 0.00 0.00 0.00 1,409,608.88 Other Assets Investments - Interest Account 0.00 0.00 36,868.20 0.00 0.00 36,868.20 Investments - Reserve Fund 0.00 35,983.43 129,284.97 0.00 0.00 165,268.40 Investments - Revenue Account 0.00 398,503.77 63,021.09 0.00 0.00 461,524.86 Investments - Prepayment Fund 0.00 2,854.62 0.00 0.00 0.00 2,854.62 Investments - Redemption Account 0.00 0.00 1,950.12 0.00 0.00 1,950.12 Investments - Principal 0.00 0.00 70,000.00 0.00 0.00 70,000.00 Petty Cash 350.00 0.00 0.00 0.00 0.00 350.00 Accounts Receivable 0.00 0.00 0.00 0.00 0.00 0.00 A/R Interest 0.00 0.00 0.00 0.00 0.00 0.00 A/R Non Ad Valorem Receipts 0.00 11,420.10 3,907.75 0.00 0.00 15,327.85 Land & Land Improvements 0.00 0.00 0.00 6,327,392.00 0.00 6,327,392.00 2010 Project Improvements 0.00 0.00 0.00 1,746,100.00 0.00 1,746,100.00 2014 Improvements 0.00 0.00 0.00 66,674.00 0.00 66,674.00 Infrastructure 0.00 0.00 0.00 3,123,376.00 0.00 3,123,376.00 Equipment 0.00 0.00 0.00 30,534.00 0.00 30,534.00 Depreciation - Infrastructure 0.00 0.00 0.00-2,115,429.00 0.00-2,115,429.00 Depreciation - Equipment 0.00 0.00 0.00-25,199.00 0.00-25,199.00 Amount Available In DSF (2008) 0.00 0.00 0.00 0.00 448,761.92 448,761.92 Amount Available In DSF (2010) 0.00 0.00 0.00 0.00 305,032.13 305,032.13 Amount To Be Provided 0.00 0.00 0.00 0.00 1,846,205.95 1,846,205.95 Total Other Assets 350.00 448,761.92 305,032.13 9,153,448.00 2,600,000.00 12,507,592.05 TOTAL ASSETS 1,409,958.88 448,761.92 305,032.13 9,153,448.00 2,600,000.00 13,917,200.93 LIABILITIES & EQUITY Liabilities Current Liabilities Accrued Expense Sundry 0.00 0.00 0.00 0.00 0.00 0.00 Accounts Payable 161,285.73 0.00 0.00 0.00 0.00 161,285.73 Total Current Liabilties 161,285.73 0.00 0.00 0.00 0.00 161,285.73 Long Term Liabilities Special Assessment Debt (2008) 0.00 0.00 0.00 0.00 1,290,000.00 1,290,000.00 Special Assessment Debt (2010) 0.00 0.00 0.00 0.00 1,310,000.00 1,310,000.00 Total Long Term Liabilities 0.00 0.00 0.00 0.00 2,600,000.00 2,600,000.00 Total Liabilities 161,285.73 0.00 0.00 0.00 2,600,000.00 2,761,285.73 Equity Retained Earnings 566,154.24 133,922.29 224,800.78-2,140,628.00 0.00-1,215,750.69 Net Income 682,518.91 314,839.63 80,231.35 0.00 0.00 1,077,589.89 Current Year Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 Investment In Gen Fixed Assests 0.00 0.00 0.00 11,294,076.00 0.00 11,294,076.00 Total Equity 1,248,673.15 448,761.92 305,032.13 9,153,448.00 0.00 11,155,915.20 TOTAL LIABILITIES & EQUITY 1,409,958.88 448,761.92 305,032.13 9,153,448.00 2,600,000.00 13,917,200.93 Page 16

Walnut Creek CDD Debt Service (Series 2008) Profit & Loss Report April 2018 Year Annual To Date Budget Actual Actual 10/1/17-9/30/18 Apr-18 10/1/17-4/30/18 Revenues Interest Income 25 400 1,390 NAV Tax Collection 358,031 11,420 349,237 Bond Prepayments 0 0 1,452 Total Revenues $ 358,056 $ 11,820 $ 352,079 Expenditures Principal Payments 300,000 0 0 Additional Principal Payments 792 0 5,000 Interest Payments 57,264 0 32,239 Total Expenditures $ 358,056 $ - $ 37,239 Excess/ (Shortfall) $ - $ 11,820 $ 314,840 Page 17

Walnut Creek CDD Debt Service (Series 2010) Profit & Loss Report April 2018 Year Annual To Date Budget Actual Actual 10/1/17-9/30/18 Apr-18 10/1/17-4/30/18 Revenues Interest Income 25 294 1,276 NAV Tax Collection 122,488 3,908 119,499 Bond Prepayments 0 0 1,473 Total Revenues $ 122,513 $ 4,202 $ 122,248 Expenditures Principal Payments 45,000 0 0 Additional Principal Payments 5,539 0 5,000 Interest Payments 71,974 0 37,016 Total Expenditures $ 122,513 $ - $ 42,016 Excess/ (Shortfall) $ - $ 4,202 $ 80,232 Page 18

WALNUT CREEK CDD TAX COLLECTIONS 2017-2018 # ID# Payment From DATE FOR Tax Collect Receipts Gross Interest Received Commission Paid Discount Net From Tax Collector Admin Assessment Income (Before Discounts & Fees) Maintenance Assessment Income (Before Discounts & Fees) Series 2008 Debt Assessment Income (Before Discounts & Fees) Series 2010 Debt Assessment Income (Before Discounts & Fees) Admin Assessment Income (After Discounts & Fees) Maintenance Assessment Income (After Discounts & Fees) Series 2008 Debt Assessment Income (After Discounts & Fees) Series 2010 Debt Assessment Income (After Discounts & Fees) Series 2008 Debt Assessment Paid to Trustee Series 2010 Debt Assessment Paid to Trustee $2,197,440 $164,495 $1,521,755 $380,884 $130,306 $164,495 $1,521,755 $380,884 $130,306 $2,065,594 $153,375 $1,431,700 $358,031 $122,488 $153,375 $1,431,700 $358,031 $122,488 $358,031 $122,488 1 1 Broward Cty Tax Collector 11/21/17 NAV Taxes $ 425,775.56 $ (8,172.64) $ (17,143.67) $ 400,459.25 $ 31,890.56 $ 294,849.55 $ 73,786.90 $ 25,248.55 $ 29,994.35 $ 277,318.00 $ 69,399.60 $ 23,747.30 $ 69,399.60 $ 23,747.30 2 2 Broward Cty Tax Collector 12/08/17 NAV Taxes $ 1,377,377.08 $ (26,445.63) $ (55,095.08) $ 1,295,836.37 $ 103,165.58 $ 953,833.60 $ 238,699.45 $ 81,678.45 $ 97,058.17 $ 897,366.65 $ 224,568.50 $ 76,843.05 $ 224,568.50 $ 76,843.05 3 3 Broward Cty Tax Collector 12/12/17 NAV Taxes $ 41,769.00 $ (803.94) $ (1,572.48) $ 39,392.58 $ 3,124.43 $ 28,904.93 $ 7,259.00 $ 2,480.64 $ 2,948.68 $ 27,258.90 $ 6,845.65 $ 2,339.35 $ 6,845.65 $ 2,339.35 4 4 Broward Cty Tax Collector 12/29/17 NAV Taxes $ 116,393.39 $ (2,239.36) $ (4,425.47) $ 109,728.56 $ 8,717.89 $ 80,602.40 $ 20,171.00 $ 6,902.10 $ 8,218.76 $ 75,987.00 $ 19,015.95 $ 6,506.85 $ 19,015.95 $ 6,506.85 5 5 Broward Cty Tax Collector 01/12/18 NAV Taxes $ 40,236.17 $ (781.08) $ (1,182.53) $ 38,272.56 $ 3,013.72 $ 27,863.55 $ 6,972.90 $ 2,386.00 $ 2,866.61 $ 26,503.75 $ 6,632.60 $ 2,269.60 $ 6,632.60 $ 2,269.60 6 Int - 1 Broward Cty Tax Collector 01/30/18 Interest $ 484.99 $ 484.99 $ 484.99 $ 484.99 $ - $ - 7 6 Broward Cty Tax Collector 02/15/18 NAV Taxes $ 50,481.07 $ (987.50) $ (1,105.65) $ 48,387.92 $ 3,781.07 $ 34,958.15 $ 8,748.35 $ 2,993.50 $ 3,624.27 $ 33,508.65 $ 8,385.60 $ 2,869.40 $ 8,385.60 $ 2,869.40 8 7 Broward Cty Tax Collector 03/15/18 NAV Taxes $ 17,701.28 $ (349.60) $ (221.13) $ 17,130.55 $ 1,325.78 $ 12,258.15 $ 3,067.65 $ 1,049.70 $ 1,283.05 $ 11,862.90 $ 2,968.70 $ 1,015.90 $ 2,968.70 $ 1,015.90 9 8 Broward Cty Tax Collector 04/13/18 NAV Taxes $ 67,242.65 $ (1,344.85) $ 65,897.80 $ 5,036.45 $ 46,565.55 $ 11,653.15 $ 3,987.50 $ 4,935.70 $ 45,634.25 $ 11,420.10 $ 3,907.75 $ 11,420.10 $ 3,907.75 10 Int - 2 Broward Cty Tax Collector 04/30/18 Interest $ 86.30 $ 86.30 $ 86.30 $ 86.30 $ - $ - 11 9 Broward Cty Tax Collector 05/15/18 NAV Taxes $ 16,902.02 $ 171.80 $ (341.48) $ 16,732.34 $ 1,437.77 $ 11,704.65 $ 2,929.10 $ 1,002.30 $ 1,409.03 $ 11,470.56 $ 2,870.50 $ 982.25 $ 2,870.50 $ 982.25 12 $ - $ - $ - 13 $ - $ - $ - 14 $ - 15 $ - 16 $ - 17 $ - 18 $ - $2,153,878.22 $ 743.09 $ (41,466.08) $ (80,746.01) $ 2,032,409.22 $ 162,064.54 $ 1,491,540.53 $ 373,287.50 $ 127,728.74 $ 152,909.91 $ 1,406,910.66 $ 352,107.20 $ 120,481.45 $ 352,107.20 $ 120,481.45 Note: $2,197,440, $164,495, $1,521,755, $380,884 and $130,306 are 2017/2018 budgeted assessments before discounts and fees. $2,065,594, $153,375, $1,431,700, $358,031 and $122,488 are 2017/2018 budgeted assessments after discounts and fees. $ 2,153,878.22 $ 743.09 $ 2,032,409.22 $ (162,064.54) $ (152,909.91) $ (1,491,540.53) $ (1,406,910.66) $ (373,287.50) $ (352,107.20) $ (127,728.74) $ (120,481.45) $ 0.00 $ 0.00 Page 19

Walnut Creek Community Development District Final Budget For Fiscal Year 2018/2019 October 1, 2018 - September 30, 2019 Page 20

Page 21

Page 22

Page 23

Walnut Creek Community Development District Final Budget For Fiscal Year 2018/2019 October 1, 2018 - September 30, 2019 Page 24

Page 25

Page 26

Page 27

Walnut Creek Community Development District Final Budget For Fiscal Year 2018/2019 October 1, 2018 - September 30, 2019 Page 28

Page 29

Page 30

Page 31

Walnut Creek Community Development District Final Budget For Fiscal Year 2018/2019 October 1, 2018 - September 30, 2019 Page 32

Page 33

Page 34

Page 35

WALNUT CREEK COMMUNITY South Florida Water Management District ATTN: Water Usage Regulation District (4320) PO BOX 24680 West Palm Beach, FL 33416-4680 Location Jan - 2018 Feb - 2018 Mar - 2018 Apr - 2018 May - 2018 Jun - 2018 Jul - 2018 Aug - 2018 Sep - 2018 Oct - 2018 Nov - 2018 Dec - 2018 Palm Brook Well A 2,160,390 2,346,190 2,617,620 Swimming Pool & CH Well B 86,793,740 88,202,000 88,489,820 Pool Area * Well C ID#148125 30,345,000 31,735,600 31,998,900 Taft Area * Well D ID#148127 14,623,200 15,478,100 16,629,000 Maple Grove Well E 84,438,780 85,478,760 86,581,300 Maple Glen Well F 43,235,550 46,032,980 48,496,120 Willow Reach Well G 8,867,680 8,915,140 9,070,650 Mahogany Bend Well H 22,690,590 24,039,540 26,592,000 Model Homes Well I 19,615,426 19,615,426 19,615,426 Sheridan * Well J ID#148149 59,145,041 59,312,620 60,060,400 Permit Number: 06-02865-W Issued to Walnut Creek Community Development District 2018 Monthly Meter Readings Mainguy Landscpae Services * Denotes pumps controlled by the CDD. All other pumps controlled by the HOA. bad meter \\cas-depot\projects\districts\walnut_creek_community_dev\17-1974-1cp-general\sfwmd_water_use\walnutcreekcdd-montlymeterreading 2018 Page Monthly Meter 36Readings

Walnut Creek CDD Water Usage Data 2018 (Million Gallons) Permit: 06-02865-W Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Total Pump A 0.03 0.03 0.19 0.27 0.48 Pump B 0.64 0.64 1.41 0.29 2.34 Well C 0.55 0.55 1.39 0.26 2.21 Pump D 0.32 0.32 0.85 1.15 2.32 Pump E 1.47 1.47 1.04 1.10 3.61 Pump F 2.63 2.63 2.80 2.46 7.89 Pump G 0.99 0.99 0.05 0.16 1.19 Pump H 0.85 0.85 1.35 2.55 4.75 Pump I 0.42 0.48 0.67 0.33 1.48 Pump J 0.14 0.14 0.17 0.75 1.06 Total 8.02 8.08 9.91 9.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27.32 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Total Optimal Monthly Maximum Water Usage 6.04 4.35 5.81 11.12 14.50 16.97 15.89 20.51 18.70 13.47 8.96 7.89 6.04 144.19 Actual Monthly Water Water Usage 8.02 8.08 9.91 9.33 27.32 Percentage of Maximum Used 133% 186% 171% 84% 19% Percent Difference 33% 86% 71% -16% -81% Drought Irrigation (Given) 1.57 1.13 1.51 2.89 3.77 4.41 4.13 5.33 4.86 3.5 2.33 2.05 1.57 Rolling 12-month usage (144.2MG) 104.95 103.97 103.41 101.21 Maximum Month (20.5MG) =bad meter NOTE: Pump I bad meter February and March. February and March Monthly Water Usage based on February 2017 and March 2017 for Pump I. \\cas-depot\projects\districts\walnut_creek_community_dev\17-1974-1cp-general\sfwmd_water_use\walnutcreekcdd-montlymeterreading Page 372018 Summary

Walnut Creek CDD Water 2018 Usage 120.00 100.00 103.97 103.41 101.21 Water Usage (Million Gallons) 80.00 60.00 40.00 20.00 8.08 9.91 11.12 0.00 9.33 4.35 5.81 Jan-18 Feb-18 Mar-18 Optimal Monthly Maximum Water Usage Actual Monthly Water Usage Rolling 12-Month Total Usage \\cas-depot\projects\districts\walnut_creek_community_dev\17-1974-1cp-general\sfwmd_water_use\walnutcreekcdd-montlymeterreading Page 382018 Graph

Serving as Your Information Sources and Technical Experts for Regionally Correct Solutions Page 39

Page 40

Page 41

Page 42

American National Standards Institute A-300 Maintenance Standards for Trees and Woody Plants Page 43

Page 44

Page 45

Page 46

Page 47

Page 48

Page 49

Page 50

Page 51

Page 52

Page 53

Page 54

Page 55

Page 56

Page 57

Page 58

Page 59

5 Commercial Residential Repairs Star Pools, Inc. Licensed & Insured Pool Service P.O. Box 849258 Pembroke Pines, FL 33084 Office: (954) 665-1818 5starpoolsinc@gmail.com WE HEREBY SUBMIT SPECIFICATIONS AND ESTIMATE FOR: PROPOSAL SUBMITTED TO: Walnut Creek Community Development District PHONE: (786) 503-1633 ATTN: Julian Romero EMAIL: jromero@sdsinc.org ADDRESS: c/o Special District Services, Inc. 2501A Burns Road Palm Beach Gardens, FL 33410 DATE: 05/24/2018 Service Proposal 5 Star Pools, Inc. (hereinafter the Company ) hereby agrees to provide service for the following: Two front entrance fountains- three (3) times a week The service for fountains will include: Test and maintain chemicals Complete cleaning which includes vacuuming floors of all debris, brushing, netting of water surface and cleaning of filters to maintain proper water flow and maximum filtration Page 60

Note: Normal maintenance does not cover cleaning up debris caused by pressure cleaning of structures Monitor and inspect all fountain equipment each service visit The charge for the foregoing service shall be $1,225.00 per month with a $125.00 charge for stabilizer every six months for each fountain. This agreement is a for a term of one year and shall be renewed for successive of one year term without further actions by both parties, but may be terminated any time with written notice by either party 30 days prior to the date that service is to be discontinued. In the event of, but not limited to, hurricanes, floods, acts of God, vandalism or acts of pilferage, the Company assumes no liability with respect to the present or future status of client s fountain equipment. All Federal, State, and Local tax levies arising by virtue of services performed by the Company are absorbed by them. The Company agrees to carry in full force and affect Public Liability and Property Damage Insurance. Payments shall be made monthly as invoices and/or the Company renders statements. The client hereby agrees that should they become delinquent on their account, they shall be responsible for any and all collection costs, attorney fees and/or interest with regards to the recovery of such delinquency. ACCEPTANCE OF PROPOSAL: The above prices, specifications and conditions are satisfactory and are hereby accepted. You are authorized to do the work as specified. Payment will be made as outlined above. 5 Star Pools, Inc. By: Marcello Cinelli, President Date Contractor License No: CPC 057313 Walnut Creek Community Development District By: Authorized Signature Date Page 61

5 Commercial Residential Repairs Star Pools, Inc. Licensed & Insured Pool Service P.O. Box 849258 Pembroke Pines, FL 33084 Office: (954) 665-1818 5starpoolsinc@gmail.com WE HEREBY SUBMIT SPECIFICATIONS AND ESTIMATE FOR: PROPOSAL SUBMITTED TO: Walnut Creek Community Development District PHONE: (786) 503-1633 ATTN: Julian Romero EMAIL: jromero@sdsinc.org ADDRESS: c/o Special District Services, Inc. 2501A Burns Road Palm Beach Gardens, FL 33410 DATE: 05/24/2018 Repair Proposal 5 Star Pools, Inc. (hereinafter the Company ) hereby agrees to the following: Drain two fountains Clean and rebalance Includes any minor patching with epoxy where leaks may be present The charge for the foregoing work shall be $900.00. In the event of, but not limited to, hurricanes, floods, acts of God, vandalism or acts of pilferage, the Company assumes no liability with respect to the present or future status of client s pool equipment. Page 62

All Federal, State, and Local tax levies arising by virtue of services performed by the Company are absorbed by them. The Company agrees to carry in full force and affect Public Liability and Property Damage Insurance. Payments shall be made monthly as invoices and/or the Company renders statements. The client hereby agrees that should they become delinquent on their account, they shall be responsible for any and all collection costs, attorney fees and/or interest with regards to the recovery of such delinquency 5 Star Pools, Inc. By: Marcello Cinelli, President Date Contractor License No: CPC 057313 ACCEPTANCE OF PROPOSAL: The above prices, specifications and conditions are satisfactory and are hereby accepted. You are authorized to do the work as specified. Payment will be made as outlined above. Walnut Creek Community Development District By: Authorized Signature Date Page 63

KH Pool Services, Inc. Kevin Halawy 18333 SW 143rd Place Miami, FL. 33177 KHPS - Service Contract www.khpoolservices.com kevinh@khpoolservices.com P: 305-321-1908 Page 64

KH POOL SERVICES, INC. 18333 SW 143rd Place * Miami, FL 33177 * 305-321-1908 Fountain Cleaning Outline and Agreement - Year 2018 Client: Thank you The following is the pricing being offered to Special District Services, Inc. - as of March 2018: TOTAL: $90 Special Note: Page 65

o o o o o Page 66

o o Page 67

Page 68

Page 69

Page 70

Page 71

Page 72

Page 73

May 15, 2018 Walnut Creek Community Development District C/O Special District Services, Inc. 2501A Burns Road Palm Beach, FL 33410 JOB NAME: Walnut Creek Taft Street Entry Tower Damage Assessment This report has been put together to assess the damage and provide a solution for damaged tower at Taft Street entry. Attached are photos taken showing damage to the tower. Page 1 of 6 Page 74

Area highlighted above is roof flashing below windows at the tower Roof flashing is clearly rotted Page 2 of 6 Page 75

Above is the roof mentioned in the previous page Area in blue is the foam molding(s) Area in green is roof area Roof area has no slope towards the molding (away from wall), in addition to molding being slightly higher than the roof level This combination allows water to puddle on roof area, which in all likelihood rotted the roof flashing Page 3 of 6 Page 76

Area highlighted above shows a small gap between stucco and window frame Small gaps between window frame and stucco can be allowing water penetration Page 4 of 6 Page 77

The photo above shows plant(s) growing inside tower, further proving the water penetration to structure Page 5 of 6 Page 78

Walnut Creek Community Development District C/O Special District Services, Inc. 2501A Burns Road Palm Beach, FL 33410 JOB NAME: Walnut Creek Taft Street Entry Tower In line with what we found throughout our inspection of the structure we recommend the following to resolve the water filtration issue. Removing and replacing all foam moldings to allow water to properly runoff roof area Removing and replacing all rotted flashing Applying Applying bonding agent and stucco finish around windows to properly finish window sill(s) Removing and replacing loose stucco at east side of tower Repainting all stucco repairs and new foam moldings with Sherwin Williams SuperPaint according to existing paint scheme Total: $12,200.00 In addition to the above, removing one window pane to inspect the interior of tower for water damage is necessary to resolve current water filtration problem. This inspection would come at a cost of $1,600.00. Eddy Michael Gil Vice President Royal Plastering Corp. Page 6 of 6 Page 79

Page 80