TOWN OF PALM BEACH

Information for First Public Hearing on: September 14, 2022


image

To: Mayor and Town Council Via: Kirk Blouin, Town Manager

From: Jane Le Clainche, Finance Director


Re: FY23 Budget – First Public Hearing - Tentative Millage Rate and Budget Approval. Date: August 31, 2022

image

STAFF RECOMMENDATION


Staff requests that the Town Council approve Resolution No. 100-2022 for the tentative millage rate and Resolution No. 109-2022 for the proposed budget for FY23.


Staff also requests that the Town Council approve Resolution Nos. 101-2022, 102-2022, 103- 2022, 104-2022, 105-2022, 106-2022, 107-2022, 108-2022 all relating to the Town’s Non Ad Valorem Assessments.


GENERAL INFORMATION


At the July 14th Special Town Council meeting, the Town Council reviewed the proposed budget and millage rate for FY23. Changes made to the budget at that time include:


General Fund


The proposed millage rate to be adopted at the September 14th public hearing is 2.6932, representing a reduction of 7.02% from the FY22 millage rate of 2.8966 and a $113 reduction for homestead property owners.


The attached exhibit shows the final proposed General Fund budget for FY23 and a separate exhibit shows the updated Capital Improvement Plan.


An updated copy of the budget message is included for your convenience in this backup. Also included with the backup are copies of the long-term financial plan.


NON AD VALOREM ASSESSMENTS


The backup for non-ad valorem assessments is included within this document and each assessment Resolution has an accompanying memorandum describing the assessment detail.


SPECIAL CONSIDERATIONS


Second Public Hearing Date:

The second public hearing will be held on Thursday, September 22, 2022 at 5:01pm.


Attachments jll

cc: Carolyn Stone, Assistant Town Manager Department Directors

Town of Palm Beach, Florida General Fund Revenues and Expenditures

Budget Comparison Fiscal Years 2022 - 2023



Budget

FY2022

Budget

FY2023

FY22 vs. FY23

$ Difference

FY22 vs. FY23

% Change


Revenues





Ad Valorem Taxes

$59,663,700

$65,419,700

$5,756,000

9.65%

Non Ad Valorem Taxes

6,710,500

6,672,100

-$38,400

-0.57%

Licenses & Permits

4,419,233

5,054,400

$635,167

14.37%

Intergovernmental

1,121,700

1,181,000

$59,300

5.29%

Charges for Services

6,172,500

7,823,200

$1,650,700

26.74%

Fines and Forfeitures

1,025,500

943,200

-$82,300

-8.03%

Investment Earnings

359,811

213,217

-$146,594

-40.74%

Miscellaneous Revenues

499,500

290,700

-$208,800

-41.80%

Interfund Transfers

536,665

645,465

$108,800

20.27%

Transfer From Fund Balance

5,431,464

3,429,500

-$2,001,964

-36.86%

Transfer from Building Fund

3,200,000

5,519,456

$2,319,456

72.48%


Total Revenues

$89,140,573

$97,191,938

$8,051,365

9.03%

Expenditures

Department

Legislative

General Government Town Manager Town Clerk

Advice and Litigation Human Resources Information Systems Finance

Recreation and Tennis Planning/Building/Zoning Library

Fire-Rescue Police

Public Works Contingency

Transfer to Other Funds

Transfer to CIP

One time transfer to CIP for NFRS Transfer to Coastal

Transfer to UU Fund Transfer to Debt Service Transfer to Risk Fund Transfer to OPEB Trust Fund

Extraordinary Transfer to Retirement Fund


$152,500


$152,500


$0


0.00%

1,004,050

1,029,904

$25,854

2.57%

947,587

1,102,127

$154,540

16.31%

357,145

448,179

$91,034

25.49%

365,000

365,000

$0

0.00%

729,523

849,064

$119,541

16.39%

3,072,318

3,844,619

$772,301

25.14%

1,865,675

2,000,157

$134,482

7.21%

2,049,732

2,267,088

$217,356

10.60%

1,579,265

1,804,847

$225,582

14.28%

363,230

374,127

$10,897

3.00%

15,346,841

16,205,243

$858,402

5.59%

16,877,684

18,521,887

$1,644,203

9.74%

16,700,542

19,094,339

$2,393,797

14.33%

600,000

600,000

$0

0.00%

4,428,200

7,371,020

$2,942,820

66.46%

4,000,000

2,000,000

-$2,000,000

-50.00%

4,920,310

5,264,732

$344,422

7.00%

176,550

191,116

$14,566

8.25%

5,676,719

5,680,666

$3,947

0.07%

2,173,487

2,274,106

$100,619

4.63%

334,215

331,217

-$2,998

-0.90%

5,420,000

5,420,000

$0

0.00%


Total General Fund Expenditures

$89,140,573

$97,191,938

$8,051,365

9.03%

Revenues Over/(Under) Expenditures

$0

$0



Pay‐as‐you‐go Capital Improvement Plan

FY2023 Budget


Item # Location

FY2022

Balance

Forward

FY2023


Estimated

FY2024


Estimated

FY2025


Estimated

FY2026


Estimated

FY2027


Estimated

FY2023‐2027


Total

Pavement Management

$ 4,175,942

$ 3,500,000

$ 2,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 8,500,000

Town‐Wide Paving Program

$ 4,175,942

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 5,000,000

Interconnect Traffic Signals


$ 1,500,000

$ 500,000




$ 2,000,000

Crosswalk Improvements


$ 1,000,000

$ 500,000




$ 1,500,000

Drainage System

$ 1,169,695

$ 1,325,000

$ 2,175,000

$ 225,000

$ 515,000

$ 1,440,000

$ 5,680,000

1

D‐2

Palmo Way





$ 200,000

$ 1,000,000

$ 1,200,000

2

D‐3

Tangier Avenue


$ 200,000

$ 1,400,000




$ 1,600,000

3

D‐6

Royal Palm Way





$ 140,000


$ 140,000

4

D‐7

Australian Avenue






$ 140,000

$ 140,000

5

D‐8

Country Club Road

$ 1,002,721






$ ‐

6

D‐12

Everglade Avenue

$ 8,219

$ 950,000





$ 950,000

7

D‐14

Four Arts






$ 125,000

$ 125,000

8

D‐17

Clarendon Avenue



$ 500,000




$ 500,000

9

Stormwater Pumpstation Condition Assessment



$ 100,000




$ 100,000

10

Resiliency Implementation


$ 100,000

$ 100,000

$ 100,000

$ 100,000

$ 100,000

$ 500,000

11

Seagreass Surveys ‐ Stormwater

$ 15,197





$ ‐

12

Stormwater Pump/R&R


$ 25,000

$ 25,000

$ 25,000

$ 25,000

$ 25,000

$ 125,000

13

Minor Drainage Improvements

$ 143,558

$ 50,000

$ 50,000

$ 100,000

$ 50,000

$ 50,000

$ 300,000

Sanitary Sewer System

$ 3,992,482

$ 2,475,000

$ 2,635,000

$ 2,275,000

$ 1,345,000

$ 225,000

$ 8,955,000

1

A‐4

The Breakers

$ 912,000






$ ‐

2

A‐5

Royal Poinciana Way (S of S‐2)



$ 500,000

$ 500,000



$ 1,000,000

3

A‐6

Royal Palm Way/Intracoastal

$ 276,796






$ ‐

4

A‐7

Island Road/S County Road

$ 445,300






$ ‐

5

A‐39

Phipps Park

$ 137,310

$ 850,000





$ 850,000

6

A‐41

Palm Beach Par 3 Golf Course







$ ‐

7

A‐42

Bellaria Condominium

$ 80,000


$ 560,000




$ 560,000

8

A‐43

Atriums of Palm Beach

$ 90,000



$ 550,000



$ 550,000

9

E‐1

Mediterranean Road







$ ‐

10

E‐2

Mockingbird Trail







$ ‐

11

E‐3

Garden Road (trail)







$ ‐

12

E‐5

Country Club Drive

$ 227,374






$ ‐

13

E‐6

Tangier Avenue

$ 775,000

150,000





$ 150,000

14

E‐11

El Vedado Way





$ 120,000


$ 120,000

15

S‐2

Royal Poinciana Way (N of A‐5)

$ 41,224

$ 50,000

$ 50,000

$ 50,000

$ 50,000

$ 50,000

$ 250,000

16

Ejector Stations ‐ 21 in Total


$ 50,000

$ 50,000

$ 50,000

$ 50,000

$ 50,000

$ 250,000

17

I and I Implementation

$ 923,317

$ 1,250,000

$ 1,250,000

$ 1,000,000

$ 1,000,000

$ ‐

$ 4,500,000

18

Wastewater Pumpstation Condition Assessment



$ 100,000




$ 100,000

19

Resiliency Implementation


$ 100,000

$ 100,000

$ 100,000

$ 100,000

$ 100,000

$ 500,000

20

Wastewater Pump/R&R


$ 25,000

$ 25,000

$ 25,000

$ 25,000

$ 25,000

$ 125,000

21

Sanitary Sewer Air Release Valve R&R

$ 84,162






$ ‐

Town Facilities

$ 8,070,730

$ 4,953,345

$ 3,128,492

$ 1,057,596

$ 2,539,941

$ 1,499,178

$ 13,178,553

1

Bradley Park Restrooms and Tea House



$ ‐

$ ‐

$ ‐

$ 18,958

$ 18,958

2

Central Fire Station / Emergency Operations Center

$ 410,000

$ 592,509

$ 209,592

$ 132,376

$ 270,416

$ 280,059

$ 1,484,952

3

Maintenance Shop


$ 55,411

$ 10,207

$ 91,586

$ 42,322

$ 94,743

$ 294,269

4

Mid‐Town Life Guard Station and Restrooms


$ 155,823

$ 5,103

$ 29,626

$ 2,581

$ 32,446

$ 225,579

5

Phipps Ocean Park Restrooms


$ 14,194

$ ‐

$ 4,897

$ 5,161

$ 6,334

$ 30,585

6

Phipps Ocean Park Tennis Center


$ 15,371

$ 22,976

$ 6,674

$ 18,393

$ 6,228

$ 69,641

7

Pinewalk Transfer Station


$ 57,216

$ ‐

$ ‐

$ ‐

$ 11,965

$ 69,181

8

Police Department


$ 831,956

$ 1,247,310

$ 107,977

$ 261,138

$ 172,037

$ 2,620,418

9

Public Works Facility

$ 73,766

$ 301,584

$ 526,720

$ 326,579

$ 761,648

$ 261,251

$ 2,177,782

10

Skees Road Storage


$ ‐

$ ‐

$ ‐

$ 25,073

$ ‐

$ 25,073

11

South Fire Station

$ 293,170

$ 498,268

$ 254,270

$ 215,917

$ 924,541

$ 359,403

$ 2,252,398

12

Town Hall


$ 281,013

$ 852,315

$ 141,965

$ 228,668

$ 255,755

$ 1,759,716

13

Royal Poinciana Way Median

$ 68,427






$ ‐

14

Phipps Ocean Park Lifeguard Building

$ 126,079

$ 150,000





$ 150,000

15

North Fire Station

$ 5,311,152

$ 2,000,000





$ 2,000,000

16

Recreation Center/Seaview Tennis Courts

$ 712,689






$ ‐

17

Lake Drive Park

$ 1,075,448






$ ‐

Solid Waste/Vegetation Disposal

$ 30,000

$ ‐

$ 200,000

$ ‐

$ ‐

$ ‐

$ 200,000

1

Skees / Okeechobee Landfill

$ 30,000


$ 200,000




$ 200,000

Misc Projects

$ 48,230






$ ‐

General Engineering Services

$ 119,048

$ 100,000

$ 100,000

$ 100,000

$ 100,000

$ 100,000

$ 500,000

CIP Expenditures ‐ Subtotal

$ 17,606,128

$ 12,353,345

$ 10,238,492

$ 4,657,596

$ 5,499,941

$ 4,264,178

$ 37,013,553

Town Wide Undergrounding Transfer ‐ Sales Tax

$ 500,000

$ 500,000

$ 500,000

$ 500,000

$ 500,000


$ 2,000,000

Water Main Improvements

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 5,000,000

Expenditures to date

$ 3,947,923






$ ‐

Designated Reserves/Contingency

$ 1,154,000

$ 1,235,335

$ 1,023,849

$ 465,760

$ 549,994

$ 426,418

$ 3,701,355

CIP Expenditures

$ 24,208,051

$ 15,088,680

$ 12,762,342

$ 6,623,356

$ 7,549,935

$ 5,690,596

$ 47,714,908


image

FY2022

Balance

Forward

FY2023


Estimated

FY2024


Estimated

FY2025


Estimated

FY2026


Estimated

FY2027


Estimated

FY2023‐2027


Total

Item # Location REVENUES


General Fund Transfer

$ 8,428,200

$ 9,371,020

$ 7,739,571

$ 8,126,550

$ 8,532,877

$ 8,959,521

$ 42,729,538

Transfer from Building Fund


$ 688,049





$ 688,049

Water Main Improvements

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 1,000,000

$ 5,000,000

Donations

$ 736,500

$ ‐

$ ‐

$ ‐

$ ‐

$ ‐

$ ‐

American Rescue Plan

$ 2,207,763

$ 2,207,763

$ ‐

$ ‐

$ ‐

$ ‐

$ 2,207,763

Interest

$ 127,100

$ 160,000

$ 70,000

$ ‐

$ ‐

$ ‐

$ 230,000

Tennis M&I Reserves

$ ‐

$ ‐

$ 80,962




$ 80,962

1 Cent Sales Tax

$ 500,000

$ 500,000

$ 500,000

$ 500,000

$ 500,000


$ 2,000,000

Capital Improvement Program Revenues

$ 12,999,563

$ 13,926,832

$ 9,390,533

$ 9,626,550

$ 10,032,877

$ 9,959,521

$ 52,936,312


Surplus/(Deficit)

$ (11,208,488)

$ (1,161,848)

$ (3,371,809)

$ 3,003,194

$ 2,482,942

$ 4,268,925

$ 5,221,404

Beginning Reserve Balance

$ 17,688,703

$ 6,480,215

$ 5,318,367

$ 1,946,558

$ 4,949,752

$ 7,432,694


Ending Reserve Balance

$ 6,480,215

$ 5,318,367

$ 1,946,558

$ 4,949,752

$ 7,432,694

$ 11,701,619



image


(This page intentionally left blank)

image

TOWN OF PALM BEACH

TENTATIVE - SUBJECT TO REVISION

Town Manager’s Office


SPECIAL TOWN COUNCIL MEETING AGENDA

TOWN COUNCIL CHAMBERS WEDNESDAY, SEPTEMBER 14, 2022

5:01 PM WELCOME!


  1. CALL TO ORDER AND ROLL CALL


    Danielle H. Moore, Mayor Margaret A. Zeidman, President Bobbie Lindsay, President Pro Tem Julie Araskog

    Ted Cooney Lew Crampton


  2. PLEDGE OF ALLEGIANCE


  3. APPROVAL OF AGENDA


  4. COMMUNICATIONS FROM CITIZENS – 3 MINUTE LIMIT PLEASE


  5. PUBLIC HEARING ON PROPOSED MILLAGE RATE, TENTATIVE FY23 BUDGETS AND NON-AD VALOREM ASSESSMENTS


    1. Notice of Proposed Property Taxes


    2. Proposed Operating Millage Rate


    3. Reasons for Proposed Operating Millage Rate Increase over the Rolled- Back Millage Rate


    4. Comments and Questions from Public


      Post Office Box 2029 * 360 South County Road * Palm Beach, Florida 33480 Telephone (561) 838-5410 * Facsimile (561) 838-5411 * townmanager@townofpalmbeach.com

    5. Discussion and Adoption (with changes, if any) of Proposed Operating Millage Rate for FY23.


      1. RESOLUTION NO. 100-2022 A Resolution of the Town Council of the Town of Palm Beach, Palm Beach County, Florida, Adopting the Proposed Millage Rate Necessary to Fund the Tentative General (Operating) Fund Budget for the 2022 - 2023 Fiscal Year.


    6. Non-Ad Valorem Assessments


      1. Commercial Solid Waste Fee Assessments [H. Paul Brazil, Director of Public Works]


        1. RESOLUTION NO. 101-2022 A Resolution of the Town Council of the Town of Palm Beach, Palm Beach County, Florida, Relating to the Collection and Disposal of Commercial Solid Waste; Establishing the Solid Waste Cost and Rate of Assessment; Imposing Solid Waste Service Assessments Against Certain Assessed Property Located Within the Town of Palm Beach; Approving the Updated Solid Waste Assessment Roll; Confirming the Preliminary Rate Resolution; Providing for Severability and Providing an Effective Date.


      2. Worth Avenue Commercial District Improvement Project [Jane Le Clainche, Director of Finance]


        1. RESOLUTION NO. 102-2022 A Resolution of the Town Council of the Town of Palm Beach, Palm Beach County, Florida, Relating to the Provision of the Worth Avenue Improvement Project; Providing Authority and Definitions; Approving the Final Assessment Rolls; Providing for the Continued Collection of the Improvement Assessments to Fund the Worth Avenue Improvement Project and Imposition of the Maintenance Assessments to Fund the Related Maintenance Services; Providing for Collection of the Assessments Pursuant to the Uniform Assessment Collection Act; Providing for the Effect of this Resolution; Providing Severability and an Effective Date.


      3. Via Fontana Underground Conversion Project [Jane Le Clainche, Director of Finance]


        1. RESOLUTION NO. 103-2022 A Resolution of the Town Council of the Town of Palm Beach, Palm Beach County, Florida, Relating to the Provision of the Underground Utility Improvements within the Via Fontana Assessment Area;

          Approving the Updated Assessment Roll; Providing for the Continued Collection of the Assessments to Fund the Underground Utility Improvements Within the Via Fontana Assessment Area; Providing for Collection of the Assessments Pursuant to the Uniform Assessment Collection Act; Providing Severability and an Effective Date.


      4. Everglades Island Underground Conversion Project [Jane Le Clainche, Director of Finance]


        1. RESOLUTION NO. 104-2022 A Resolution of the Town Council of the Town of Palm Beach, Palm Beach County, Florida, Relating to the Provision of the Underground Utility Improvements within the Everglades Island Assessment Area; Approving the Updated Assessment Roll; Providing for the Continued Collection of the Assessments to Fund the Underground Utility Improvements Within the Everglades Island Assessment Area; Providing for Collection of the Assessments Pursuant to the Uniform Assessment Collection Act; Providing Severability and an Effective Date.


      5. Peruvian Avenue 400 Block Streetscape Project [Jane Le Clainche, Director of Finance]


        1. RESOLUTION NO. 105-2022 A Resolution of the Town Council of the Town of Palm Beach, Palm Beach County, Florida, Relating to the Provision of the Peruvian Avenue Improvement Project; Providing Authority and Definitions; Approving the Final Assessment Rolls; Providing for the Continued Collection of the Improvement Assessments to Fund the Peruvian Avenue Improvement Project and Imposition of the Maintenance Assessments to Fund the Related Maintenance Services; Providing for Collection of the Assessments Pursuant to the Uniform Assessment Collection Act; Providing for the Effect of this Resolution; Providing Severability and an Effective Date.


      6. Town Wide Underground Utility Project Assessments [Jane Le Clainche, Director of Finance]


        1. RESOLUTION NO. 106-2022 A Resolution of the Town Council of the Town of Palm Beach, Palm Beach County, Florida, Relating to the Provision of the Underground Utility Improvements within the Townwide Underground Utility Assessment Area; Approving the Updated Assessment Roll; Providing for the Continued Collection of the Assessments to

          Fund the Underground Utility Improvements Within the Townwide Underground Utility Assessment Area; Providing for Collection of the Assessments Pursuant to the Uniform Assessment Collection Act; Providing Severability and an Effective Date.


      7. Nightingale La Puerta Underground Conversion Project [Jane Le Clainche, Director of Finance]


        1. RESOLUTION NO. 107-2022 A Resolution of the Town Council of the Town of Palm Beach, Palm Beach County Florida, Relating to the Provision of the Underground Utility Improvements within the Nightingale-La Puerta Assessment Area; Approving the Updated Assessment Roll; Providing for the Continued Collection of the Assessments to Fund the Underground Utility Improvements Within the Nightingale – La Puerta Assessment Area; Providing for Collection of the Assessments Pursuant to the Uniform Assessment Collection Act; Providing Severability and an Effective Date.


      8. Lake Towers Underground Conversion Project [Jane Le Clainche, Director of Finance]


        1. RESOLUTION NO. 108-2022 A Resolution of the Town Council of the Town of Palm Beach, Palm Beach County, Florida, Relating to the Provision of the Underground Utility Improvements Within the Lake Towers Assessment Area; Approving the Updated Assessment Roll; Providing for the Continued Collection of the Assessments to Fund the Underground Utility Improvements Within the Lake Towers Assessment Area; Providing for Collection of the Assessments Pursuant to the Uniform Assessment Collection Act; Providing Severability and an Effective Date.


    7. Discussion and Adoption (with changes, if any) of a Tentative Operating Budget, Debt Service Budget, and Budgets for Other Funds for FY23.


      1. RESOLUTION NO. 109-2022 A Resolution of the Town Council of the Town of Palm Beach, Palm Beach County, Florida, Adopting the Tentative General (Operating) Fund, Debt Service Fund and Budgets for Other Funds for the 2022-2023 Fiscal Year.


    8. Second and Final Public Hearing to Adopt the Final Millage Rate and Budgets will be on Thursday, September 22, 2022, at 5:01 p.m., in the Town of Palm Beach Council Chambers.

  6. ANY OTHER MATTERS


  7. ADJOURNMENT


PLEASE TAKE NOTE:


The progress of this meeting may be monitored by visiting the Town’s website (www.townofpalmbeach.com) and clicking on “Meeting Audio” in the left column. If you have questions regarding that feature, please contact the Office of Information Systems (561) 227-6315. The audio recording of the meeting will appear within 24 hours after the conclusion of the meeting.


Disabled persons who need an accommodation in order to participate in the Town Council Meeting are requested to contact the Town Manager’s Office at 838-5410 or through the Florida Relay Service by dialing 1-800-955-8770 for voice callers or 1-800-955-8771 for TDD callers, at least two (2) working days before this meeting.


image


(This page intentionally left blank)

image

image


TOWN OF PALM BEACH EXECUTIVE SUMMARY


Budget for Fiscal Year 2022‐2023

image

Executive Summary

Town of Palm Beach

image

image

Town of Palm Beach, Florida


September 14, 2022


Honorable Mayor, Town Council and Residents of the Town of Palm Beach;

Each year the Directors and I start the budget process by conducting a thorough review of Town operations and available resources, while looking for improved ways to meet the needs and expectations of the community.

The proposed FY2023 budget is the result of the fifth year of hard work to find efficiencies and apply lean government principles on a Town‐wide basis. Once the new budget is adopted, members of staff continue to closely examine each expenditure before it is made, to ensure the following questions are answered: Is the resource still needed? Can the expense be deferred? Can the operational needs be met in a more efficient and/or effective manner (reorganization, technology, etc.)?; and, is the Town procuring and purchasing its budget allotments in the most cost effective manner?

The Town Team found efficiencies where possible and produced a $2.3 million surplus in FY21. We expect to have another surplus for FY22. We are proposing a budget which contains additional staffing to meet operational and service needs of the community as outlined by the Town Council and members of Town staff. Inflation continues to pose challenges to controlling costs, particularly material and labor costs in the South Florida market. The increase in the current values of real estate has allowed us to propose a budget that contains a tax cut for homestead and some non‐homesteaded properties. More detail on proposed expenditures and revenues are contained later in the summary.

This year staff has been busy implementing new initiatives and working on many significant projects. These include:

General Fund

FY23 Budget Presentation

There are two sets of documents that were provided to the Town Council and the public in July. One document contained the program‐by‐program detail of the General fund and other fund

image

Executive Summary

Town of Palm Beach

image


budgets. The other document, which can be found online, contains the budget “flex sheets” which show the budget detail by line item.

FY23 General Fund Revenues Property Taxes

FY22 Final Property Taxes

The General Fund is the only fund to directly use property taxes as a revenue source. Property taxes (ad valorem taxes) represent the largest revenue source. The Town’s portion of the total millage rate in FY22 was 17.85%. This means for every $100 paid in taxes only $17.85 stays in the Town.

Below are the taxing districts and the adopted millage rates for FY22 with the total amount of taxes paid to each of the districts by Palm Beach Property owners. The biggest beneficiaries of Town of Palm Beach property owners’ taxes are Palm Beach County and Palm Beach County School District collecting 72.05% of all taxes paid in the Town followed by the Town of Palm Beach at 17.85% with the other taxing districts making up the balance of 10.1%.


image


FY22 Adopted Taxes Per $1 % of Total

Total Taxes Paid by Palm Beach Property

Taxing Authority Millage Rates Million Value Tax Bill Owners

image


Palm Beach County School District

6.8750

$6,875

42.37%

image

$141,609,992

image

Palm Beach County

4.8149

$4,815

29.68%

$99,176,429

Palm Beach

2.8966

$2,897

17.85%

$59,663,637

Health Care District

0.7261

$726

4.48%

$14,956,075

Children Services

0.6233

$623

3.84%

$12,838,619

South Florida Water Mgmt

0.2207

$221

1.36%

$4,545,938

Everglades Construction

0.0365

$37

0.22%

$751,820

Florida Inland Navigation

0.0320

$32

0.20%

$659,130

Grand Total

16.2251

$16,225

100.00%

$334,201,640

The total taxes paid per million of taxable value in the Town in FY22 was $16,225 a decrease of

$269 from FY21. Of that amount, $2,897 stayed in the Town to pay for services and the remaining

image

iii

$13,328 went to other taxing districts. A breakdown by taxing district for a $1 million homesteaded property using the FY22 tax rates is shown below.


image

Executive Summary

Town of Palm Beach

image

FY23 Millage Rate


The millage rate table below shows the FY23 proposed rate versus the FY22 millage. The proposed FY23 millage rate of 2.6932 represents a 7.02% reduction from FY22 and a $113 reduction in taxes per million for homesteaded properties and an estimated $66 increase for non‐homestead properties based on the 10% cap, as defined by State law.



FY22

Millage Rate

FY23

Proposed Millage Rate

Millage Rate

2.8966

2.6932

Tax Revenue

$59,663,700

$65,419,700

Revenue Increase over FY22

n/a

$5,756,000

Millage % Increase/Decrease vs. FY22

n/a

(7.02%)

Homestead Value Increased by 3.0%

$1,000,000

$1,030,000

Town Taxes

$2,752

$2,639

Increase/(Decrease) over FY22

n/a

($113)

Non‐Homestead Tax Increase (Decrease)

10% Cap

n/a

$66


The State of Florida requires the Town to calculate a rolled‐back millage rate. The rolled‐back rate is defined as the millage rate which provides the same property tax revenue for each taxing authority as was levied during the previous year (exclusive of new construction, additions, rehabilitative improvements increasing assessed value by at least 100%, annexations, deletions). The rolled‐back millage rate currently is 2.4843. This millage would represent a 14.23% decrease from the FY22 millage and would provide the homestead property owner a $317 per million reduction in taxes. The proposed millage rate for FY23 represents an 8.41% increase over the rolled‐back rate.


Revenues

The FY22 revenue budget estimates were conservative. For FY22 to date, many of the revenue sources are exceeding budget expectations. The FY23 proposed revenues represent a conservative increase over FY22. The revenue budget by type for the General Fund for FY23 compared to FY22 is shown on the table below:

image

Executive Summary

Town of Palm Beach

image



Revenue


FY2022


FY2023

FY21 vs. FY22

Difference


% Change

Ad Valorem Taxes

$59,663,700

$65,419,700

$ 5,756,000

9.65%

Non Ad Valorem Taxes

6,710,500

6,672,100

(38,400)

‐0.57%

Licenses & Permits

4,419,233

5,012,400

593,167

13.42%

Intergovernmental

1,121,700

1,181,000

59,300

5.29%

Charges for Services

6,172,500

7,823,200

1,650,700

26.74%

Fines and Forfeitures

1,025,500

943,200

(82,300)

‐8.03%

Investment Earnings

359,811

213,217

(146,594)

‐40.74%

Miscellaneous

499,500

332,700

(166,800)

‐33.39%

Transfers from the Enterprise Funds

3,736,665

6,164,921

2,428,256

64.98%

Transfers from unassigned fund balance for Contingency and Compensated Absences


5,431,464


3,429,500


(2,001,964)


‐36.86%

Total Revenues

$89,140,573

$97,191,938

$ 8,051,365

9.03%

Significant highlights for General Fund FY23 revenues include:


The transfer from the General Fund to the Capital Improvement Fund is $7,371,020 an increase of $942,820 from FY22 due to the addition of the Town facility improvements that reflect the recommendations from a facilities study conducted in FY22. The study and allocation from the operating budget lend itself to improved financial planning and less reliance on transfers from

image

Executive Summary

Town of Palm Beach

image


reserves. In addition, a transfer from General Fund reserves of $2,000,000 to the Capital Improvement Fund is also included in the budget for the anticipated additional funding needed for the reconstruction of the North Fire‐Rescue Station.

The American Rescue Plan (ARP) will provide the Town funding for sewer and drainage projects. We currently expect to receive a total of $4,415,526 from this source and have received the first of two installments of $2,207,763.


Coastal Management

The Coastal Management Fund (309) is used to fund the construction costs of the coastal projects. The details of the FY23 budget for Coastal Management can be found in the Annual Budget Document. This plan has been updated by Public Works to include estimates for future projects based upon current costs. The plan includes resiliency projects such as the Mid‐Town seawall. The costs estimates have increased to $18.5 million for this project and $7 million per year for the next two years has been added to the program. Also included in this budget is annual funding of $1,000,000 per year for the next ten years for seawall or bulkhead repair or replacement. We are proposing an increase in the annual funding for the coastal program of

$344,422 or 7% to begin to offset the Mid‐Town seawall costs. The additional funding from the FY23 budget should lead to less reliance on transfers from reserves.

Enterprise Funds (401, 402, 405)


Town Marina


Town Marina reopened for new vessels on November 1, 2021. FY22 has been a very successful year. The success is due in part to improvements in branding, marketing, and financial planning. To date through July, revenues exceed budget estimates by $1,913,153. The FY23 revenue budget is projected to be 31% or $3,024,239 higher than FY22 budget. The expenditure budget has increased by 18.6% or $447,109 due to increases in the submerged land lease, which is based on revenues, increases in salaries and benefits, promotional advertising, electricity, and contractual services. The projected net income for FY23 is 113% higher than the forecast prepared last year.


Par 3 Golf Course


Par 3 revenues are projected to increase over end of year estimates during FY23. The FY23 fee adjustments include strategic increases to green fees and passes which will capitalize on player demand for our unique facility. The Par 3 Golf Course anticipates an operating gross profit of

$803,626 prior to depreciation and other below the line expenses. The transfer to the reserves for the Golf Course and Clubhouse and the Equipment Replacement Fund total $236,538. Additional deductions from the operating profit include transfers for debt service ($187,426), contingency ($130,169) and the general fund transfer ($25,000).

image

Executive Summary

Town of Palm Beach

image


Through July, the Par 3 revenues are above estimates at 118% of budget and will end the year well over the budget estimates. The Par 3 should end the year with a surplus. The LTFP forecast shows improvement to the net assets of the fund.


Building Enterprise Fund


The Building Enterprise Fund was created in FY21 to account for all building permit revenue and expenses and allow for greater transparency as required by the State of Florida. During FY20, a cost allocation study was performed to confirm the appropriate permit fee multiplier to stay consistent with Florida Statutes and to provide the basis for implementing reduced permit fees for owners and contractors that choose to use private providers on their construction projects. FY22 revenues are expected to be higher than budget and will provide for a higher surplus than anticipated. Total revenues for FY23 are conservatively estimated to be $9,268,236 and total operating expenses are $8,268,236 which includes a transfer to the General Fund of $5,519,456, which is for the allocated costs that the General Fund provides to the building permit process. Building permit related revenues have increased by $1,227,797 due to the recent increase in building activity. After depreciation of $89,503 and a 5% operating expense contingency of

$187,439 there is a projected reduction in reserves of $276,942.


For the past two years, the budget included a $3,200,000 transfer to the General Fund for allocated costs. This amount was based on an estimate when the fund was established. After two years of operations, there is a better understanding of the true allocated costs. The FY23 amount represents the new allocation. At the end of FY22, a calculation will be made based on the new allocation and a true‐up amount will be transferred to the General Fund as directed in the Building Fund Reserve Policy adopted by the Town Council last year.


Internal Service Funds (501, 502, 320)

The transfer to the Risk Fund (501) has increased by $100,619 due to expected increases in the insurance market.


The transfer from all funds to the Health Insurance Fund (502) has increased for the first time since FY13 due to recent higher than normal claims experience. The increase in Town funding is

$737,914 or 20%. During FY21 the fund had a deficit of $601,379. This was the first deficit since 2008. A deficit is also expected for FY22. These 2 past years could be an anomaly influenced or caused by the pandemic and individual catastrophic events. Due to the expected increase, we are proposing a 10% increase in employee contributions for their dependent health premiums. This is the first increase for employees since 2014.

image

Executive Summary

Town of Palm Beach

image


The Town of Palm Beach is re‐establishing a Town Clinic, located at Public Works, on Old Okeechobee Road in West Palm Beach. The former clinic, originally opened in 1973 and staffed by a Town employee nurse, administrative assistant and PT physician, was closed in 2016 when it was decided that similar services could be provided by outside contractors at a lower cost.


In the years following, the complexity and costs of managing multiple contractors and employee absenteeism resulted in a re‐examination of the business model. The new model proposed differs from the former Town Clinic in that it will be fully outsourced (including the registered nurse practitioner, administrative support and physician oversight) to a single full‐service provider. Concentra, is the #1 national provider that specializes in occupational health management and effective and efficient coordination and oversight of workers compensation claims. With a focus on total employee health and return on investment to municipalities, the clinic will provide a level of service that will greatly increase overall employee health, reduce employee absenteeism, and the need for at least five departments to manage and administer multiple providers. This model also has the potential to reduce the costs of overall health insurance premiums through preventative health, early detection, group pharma purchases, and decreased claims for all Town employees. The clinic budget in the first year is estimated at $347K of which $40K are startup costs.


The Equipment Replacement Fund (320) contains the accumulated depreciation of all fixed assets over the established thresholds of $5,000 for capital equipment and $3,000 for computer equipment. A detailed listing of planned equipment purchases is located in the Internal Service Funds section of the Annual Budget Document.


Trust Funds (600 & 610)

Retirement (600)

The FY23 actuarially determined contribution to the DB plan totals $11,457,243. The contribution decreased $288,762 due to the strong investment return for FY21. The return assumption will decrease from 6.6% in FY22 to 6.4% in FY23.

The budget also contains the $5,420,000 extraordinary contribution to the retirement plan. The funded ratio increased from 72.7% to 76.1% and the unfunded liability decreased from

$94,163,607 to $85,333,977. Assuming all assumptions are realized the total Town contributions to the retirement system, including the extra Town contributions of $5.42 million per year are expected to be in the range of $12.2 to $16.8 million over the next 8 years and are then projected to decline to around $4.9 to $5.5 million.

image

Executive Summary

Town of Palm Beach

image


The Town contribution amounts by employee group are shown below versus the FY22 contribution. Legacy plan costs represent $8,275,061 (72.2%) of the total and the costs for the ongoing plan are $3,182,182 (27.8%).


Town DB and DC Retirement Contributions


Town Retirement Contributions

FY2022

FY2023

$ Change

% Change

General Employee DB

$3,636,738

3,493,970

($142,768)

‐3.93%

Lifeguards DB

195,379

182,855

($12,524)

‐6.41%

Police DB

3,521,362

3,446,777

($74,585)

‐2.12%

Fire‐Rescue DB

4,392,526

4,333,641

($58,885)

‐1.34%

Total DB Contribution

$11,746,005

$11,457,243

($288,762)

‐2.46%

Total DC Contribution

$638,746

$750,267

$111,521

17.46%

Total Town DB and DC Contribution

$12,384,751

$12,207,510

($177,241)

‐1.43%


The historical 10‐year trend in Town actuarially determined employer contributions (ADEC) for the defined benefit pensions are shown on the chart below.


image

The 10‐year trend for employee contributions is shown below:

image

Executive Summary

Town of Palm Beach

image


image


For General Employees and Lifeguards, the Town contributes a mandatory match of 3% and an optional match of 2% to the Defined Contribution (DC) plan. Total employer contributions to the DC plan are shown in the table below:


Employer Defined Contribution Funding



DC Contributions

FY2019

Actual

FY2020

Actual

FY2021

Budget

FY2022

Budget

FY2023

Budget

General

$445,592

$450,148

$620,455

$631,738

$738,462

Lifeguards

5,155

2,356

6,386

7,008

11,805

Total

$450,747

$452,504

$626,841

$638,746

$750,267


Health Insurance (OPEB) Trust (610)

The actuarially determined transfer to the OPEB trust from the General Fund in the FY23 budget is $331,217. This amount is $2,998 less than FY22. The funded ratio in the September 30, 2021, actuarial report was 147.8% at the 5% rate.

The Town’s balance in the OPEB trust fund continues to be well ahead of other government agencies across the country.


Worth Avenue Special Assessment District


The budget for the Worth Avenue Special Assessment District is included in the Capital Funds and the Debt Service section of the budget document. The budget includes funding for maintenance and debt service. These costs are fully offset by the assessments charged to property owners within the district.

image

Executive Summary

Town of Palm Beach

image


Long‐Term Financial Plan


The Long‐Term Financial Plan (LTFP) will be updated with the FY23 adopted budget and will be finalized in September.


Upcoming Meeting Schedule


The State mandated schedule requires that two public hearings be held in September to provide for the final adoption of the Town’s FY23 budget and millage rate. The public hearing meeting dates are as follows:


Non-Ad Valorem Assessment rates for the commercial solid waste collection services are as follows:



FY22

FY23

1. Apartments

$ 12.80/Unit/Month

$ 13.10/Unit/Month

2. Low Volume (5 day)

$ 0.029/SF/Year

$ 0.029/SF/Year

3. Medium Volume (5 day)

$ 0.190/SF/Year

$ 0.191/SF/Year

4. High Volume (5 day)

$ 0.832/SF/Year

$ 0.837/SF/Year

5. Low Volume (7 day)

$ 0.035/SF/Year

$ 0.035/SF/Year

6. Medium Volume (7 day)

$ 0.235/SF/Year

$ 0.238/SF/Year

7. High Volume (7 day)

$ 1.030/SF/Year

$ 1.041/SF/Year



FUNDING/FISCAL IMPACT


This is a “zero-sum” initiative, in that revenues are intended to balance/offset the costs. It is anticipated that this action will provide and generate the requisite funding. All direct costs borne by the Town to accomplish this service are paid for by the properties benefitting, as opposed to all property owners in Town.


TOWN ATTORNEY REVIEW


This format has been utilized by the Town in previous recommendations and was approved by the Town Attorney. This Resolution was prepared in a format consistent with that developed by the law firm of Nabors, Giblin, and Nickerson, which previously prepared the Town’s ordinances that established Chapter 90 of the Town Code pertaining to special assessments.


Attachment


cc: Jane Le Clainche, Director of Finance

Eric B. Brown, P.E., Assistant Director of Public Works John C. Randolph, Town Attorney

Chester Purves, Services Division Manager

Dean Mealy, Town Procurement and Contract Manager


RESOLUTION NO. 101-2022


A RESOLUTION OF TOWN COUNCIL OF THE TOWN OF PALM BEACH, PALM BEACH COUNTY, FLORIDA, RELATING TO THE COLLECTION AND DISPOSAL OF COMMERCIAL SOLID WASTE; ESTABLISHING THE SOLID WASTE COST AND RATE OF ASSESSMENT; IMPOSING SOLID WASTE SERVICE ASSESSMENTS AGAINST CERTAIN ASSESSED PROPERTY LOCATED WITHIN THE TOWN OF PALM BEACH; APPROVING THE UPDATED SOLID WASTE ASSESSMENT ROLL; CONFIRMING THE PRELIMINARY RATE RESOLUTION; PROVIDING SEVERABILITY AND PROVIDING AN EFFECTIVE DATE.


WHEREAS, Chapter 90 of the Town of Palm Beach Code of Ordinances (the "Ordinance") authorizes the imposition of annual Solid Waste Service Assessments for Solid Waste collection and disposal services, facilities or programs against certain Assessed Property throughout the Town; and

WHEREAS, the imposition of a Solid Waste Service Assessment for Solid Waste collection and disposal services, facilities or programs for each Fiscal Year is an equitable and efficient method of allocating and apportioning Solid Waste Cost among parcels of Assessed Property; and

WHEREAS, the Town Council desires to impose an assessment program for Solid Waste collection and disposal services, facilities or programs throughout the Town using the tax bill collection method for the Fiscal Year beginning on October 1, 2022; and

WHEREAS, the Town Council, on July 12, 2022, adopted Resolution No. 081-2022 (the Preliminary Rate Resolution), containing a brief and general description of the Solid

Waste collection and disposal services, facilities or programs to be provided to Assessed Property, describing the method of apportioning the Solid Waste Cost to compute the Solid Waste Service Assessment for Solid Waste collection and disposal services, facilities, and programs against Apartments and Commercial Property, designating a rate of assessment, and directing preparation of the Assessment Roll and provision of the notice required by the Ordinance; and

WHEREAS, pursuant to the provisions of the Ordinance, the Town Council is required to confirm or repeal the Preliminary Rate Resolution, with such amendments as the Town Council deems appropriate, after hearing comments and objections of all interested parties; and

WHEREAS, the Assessment Roll has heretofore been made available for inspection by the public, as required by the Ordinance; and

WHEREAS, notice of a public hearing has been published and, as required by the terms of the Ordinance, mailed to each Owner of Apartments and Commercial Property proposed to be assessed notifying such Owners of their opportunity to be heard; an affidavit regarding the notice mailed to each Owner of Apartments and Commercial Property being attached hereto as Appendix A and the proof of publication being attached hereto as Appendix B; and

WHEREAS, a public hearing was held on September 14, 2022, and comments and objections of all interested persons have been heard and considered as required by the terms of the Ordinance.

NOW, THEREFORE, BE IT RESOLVED BY THE TOWN COUNCIL OF THE TOWN OF PALM BEACH, FLORIDA, AS FOLLOWS:

SECTION 1. AUTHORITY. This resolution is adopted pursuant to the provisions of the Ordinance; the Initial Assessment Resolution (Resolution No. 25-03); the Final Assessment Resolution (Resolution No. 44-03); the Preliminary Rate Resolution (Resolution No. 081-2022); Article VIII, Section 2, Florida Constitution; the Town of Palm Beach Charter; Chapter 166, Florida Statutes; and other applicable provisions of law.

SECTION 2. DEFINITIONS AND INTERPRETATION.


  1. This resolution constitutes the Annual Rate Resolution as defined in the Ordinance.

  2. All capitalized terms in this resolution shall have the meanings defined in the Ordinance, Section 102-1 of the Town of Palm Beach Code of Ordinances, the Initial Assessment Resolution, the Final Assessment Resolution, and the Resolution No. 107-2017. SECTION 3. IMPOSITION OF SOLID WASTE SERVICE ASSESSMENTS.

  1. The parcels of Assessed Property included in the Solid Waste Assessment Roll, which is hereby approved, are hereby found to be specially benefited by the provision of Solid Waste collection and disposal services, facilities or programs described in the Preliminary Rate Resolution, in the amount of the Solid Waste Service Assessment set forth in the Solid Waste Assessment Roll, a copy of which was present at the above referenced public hearing and is incorporated herein by reference. Additionally, the Assessment Roll, as approved, includes those Tax Parcels of Assessed Property that cannot be set forth in that

    Assessment Roll due to the provisions of Section 119.071(4), Florida Statutes, concerning exempt “home addresses.”

  2. It is hereby ascertained, determined and declared that each parcel of Assessed Property within the Town of Palm Beach will be benefited by the Town's provision of Solid Waste collection and disposal services, facilities or programs in an amount not less than the Solid Waste Service Assessment for such parcel, computed in the manner set forth in this Resolution.

  3. Adoption of this Final Assessment Resolution constitutes a legislative determination that all parcels assessed derive a special benefit, as set forth in the Ordinance, the Initial Assessment Resolution, the Final Assessment Resolution, and the Preliminary Rate Resolution from the Solid Waste collection and disposal services, facilities or programs to be provided and a legislative determination that the Solid Waste Service Assessments are fairly and reasonably apportioned among the Apartments and Commercial Property that receive the special benefit as set forth in the Preliminary Rate Resolution.

  4. The method for computing Solid Waste Service Assessments described in the Preliminary Rate Resolution is hereby approved.

  5. For the Fiscal Year beginning October 1, 2022, the Solid Waste Cost to be assessed is $821,405, with $119,158 allocated to Apartments and $702,247 allocated to Commercial Property. The Solid Waste Service Assessments to be assessed and apportioned among the Assessed Property to generate the Solid Waste Cost for the Fiscal Year beginning October 1, 2022, to fund Solid Waste collection and disposal services, facilities, and programs are hereby established as follows:


    Property and Service Type

    Annual Assessment Rate

    Billing Unit

    Apartments

    $156.00

    Per Dwelling Unit

    Commercial Property – 5 Day Service

    Low Volume

    $0.029

    Per Square Foot

    Medium Volume

    $0.191

    Per Square Foot

    High Volume

    $0.837

    Per Square Foot

    Commercial Property – 7 Day Service

    Low Volume

    $0.035

    Per Square Foot

    Medium Volume

    $0.238

    Per Square Foot

    High Volume

    $1.041

    Per Square Foot


  6. Solid Waste Service Assessments for Solid Waste collection and disposal services, facilities or programs in the amounts set forth herein are hereby levied and imposed on all parcels of Assessed Property included in the Assessment Roll for the Fiscal Year beginning October 1, 2022.

  7. Any shortfall in the expected Solid Waste Service Assessment proceeds due to any reduction or exemption from payment of the Solid Waste Service Assessments required by law or authorized by the Town Council shall be supplemented by any legally available funds, or combination of such funds, and shall not be paid for by proceeds or funds derived from the Solid Waste Service Assessments.

  8. As authorized in Section 90-69 of the Ordinance, interim Solid Waste Service Assessments are also levied and imposed against all Apartments and Commercial Property

    for which a Building Permit is issued after adoption of this Annual Rate Resolution based upon the rates of assessment approved herein.

  9. Solid Waste Service Assessments shall constitute a lien upon the Assessed Property so assessed equal in rank and dignity with the liens of all state, county, district or municipal taxes and other non-ad valorem assessments. Except as otherwise provided by law, such lien shall be superior in dignity to all other liens, titles and claims, until paid.

  10. The Solid Waste Assessment Roll shall be delivered to the Tax Collector for collection using the tax bill collection method in the manner prescribed by the Ordinance. The Solid Waste Assessment Roll, as delivered to the Tax Collector, shall be accompanied by a Certificate to Non-Ad Valorem Assessment Roll in substantially the form attached hereto as Appendix C.

SECTION 4. CONFIRMATION OF PRELIMINARY RATE RESOLUTION.


The Preliminary Rate Resolution is hereby ratified and confirmed.


SECTION 5. EFFECT OF ADOPTION OF RESOLUTION. The adoption of this


Annual Rate Resolution shall be the final adjudication of the issues presented herein (including, but not limited to, the method of apportionment, the rate of assessment, the updated Assessment Roll and the levy and lien of the Solid Waste Service Assessments for Solid Waste collection and disposal services, facilities or programs) unless proper steps shall be initiated in a court of competent jurisdiction to secure relief within 20 days from the date of this Annual Rate Resolution.

SECTION 6. SEVERABILITY. If any clause, section or provision of this Resolution shall be declared unconstitutional or invalid for any reason or cause, the

remaining portion of said Resolution shall remain in full force and effect and be valid as if such invalid portion thereof had not been incorporated herein.

SECTION 7. EFFECTIVE DATE. This resolution shall take effect immediately upon adoption.

PASSED AND ADOPTED in a regular, adjourned session of the Town Council of the Town of Palm Beach assembled this 14th day of September, 2022.


image image

Danielle H. Moore, Mayor Margaret A. Zeidman, Town Council President


image

Bobbie Lindsay, Town Council President Pro Tem


image

Julie Araskog, Town Council Member


image

ATTEST:

Edward A. Cooney, Town Council Member


image image

Pat Gayle-Gordon, Acting Town Clerk Lewis S.W. Crampton, Town Council Member

image


APPENDIX A

AFFIDAVIT REGARDING NOTICE MAILED TO PROPERTY OWNERS

AFFIDAVIT OF MAILING


BEFORE ME, the undersigned authority, personally appeared H. Paul Brazil, who, after being duly sworn, depose and say:

  1. I, H. Paul Brazil, P.E., as the Director of the Public Works Department of the Town of Palm Beach ("Town"), have been directed by the Town Council, to mail or cause to be mailed the notices required by Section 10 of Resolution No. 081-2022 and Section 90-65 of the Town of Palm Beach Code.

  2. In accordance with Section 10 of Resolution No. 081-2022 and Section 90-65 of the Town of Palm Beach Code, I have caused such individual notices for each affected property owner to be prepared and each notice included the following information: the purpose of the assessment; the total amount proposed to be levied against each parcel; the unit of measurement to be applied against each parcel to determine the assessment; the number of such units contained within each parcel; the total revenue the Town expects to collect by the assessment; a statement that failure to pay the assessment will cause a tax certificate to be issued against the property which may result in a loss of title; a statement that all affected property owners have a right to appear at the hearing and to file written objections with the local governing board within 20 days of the notice; and the date, time, and place of the hearing.

    image

  3. On or before August 24, 2022, I mailed, or directed the mailing of, said notices by first class mail to each owner of property within the Town that is included on the Assessment Roll at the address then shown on the real property assessment tax roll maintained by the Palm Beach County Property Appraiser for the purpose of the levy and collection of ad valorem taxes.


  4. Additionally , in accordance with Chapter 92-264, Laws of Florida, I timely provided the information detailed in paragraph 2. above concerning the assessments to the Palm Beach County Property Appraiser for inclusion as a part of the notice of proposed property taxes under Section 200.069, Florida Statutes, the truth-in-millage notification.

FURTHER AFFIANT SAYETH NOT .


image

- =--- -= =----- -

H. Paul Brazil, P.E., Director

- - - - - - -

of Public Works


STATE OF FLORIDA COUNTY OF PALM BEACH


/ The foregoing Affidavit of Mailing was sworn to and subscribed before me, by means of lB'physical presence or online notarization , this 29th day of August, 2022, by H. Paul Brazil,

P.E., Director of Public Works, Town of Palm Beach, Florida. is personally known to m.e, or has produced as identification and did take an oath.

image

r/N <!" H<:Nt.J ',,


image

blic, State of Florida At Large /

My Commission Expires: '1I/<,/ ZcJZ.3

Commission No.: 6-6- </$Sf;t


APPENDIX B PROOF OF PUBLICATION


PROOF OF PUBLICATION

Town Of Palm Beach- Pbdn Town Of Palm Beach - Pbdn PO BOX 2029

PALM BEACH FL 33480

LOCALiQ

The Galnesvllle Sun I The Ledger Daily Commercial I Ocala StarBanner News Chief I Herald-Tribune

News Herald I The Palm Beach Post

Northwest Florida Daily News


PO Box 631244 Cincinnati, OH 45263-1244


STATE OF FLORIDA, COUNTY OF PALM BEACH


The Palm Beach Post, a daily newspaper printed and published in the city of West Palm Beach and of general circulation in Palm Beach, Martin, Okeechobee and St Lucie Counties, Florida; and personal knowledge of the facts herein state and that the notice hereto annexed was Published in said newspapers in the issues dated or by publication on the newspaper's website, if authorized, on:


08/24/2022


and that the fees charged are legal.

image

Sworn to and subscribed before on 08/24/2022


Publication Cost:

$1038.24

Order No:

7677087

Customer No:

733747

PO#:


My commision expires


#of Copies:

1


THIS IS NOT AN INVOICE!

image

NICOLE JACOBS

Notary Public State of Wisconsin

Please do 110/ use this form for payment remitta nce.



Page 1 of 1

A more 1pecific description of the serile& and the method of computing the assessment for each parcel of property are set forth In tho Initial As<essment Resolution (Aesolutkln No. 25-03), tho Final Assessment ResoluUon (Resolution No. 44-03), and lhe Preliminary Rate Resolution tor FY 22-23 (Resolution No. 081-2022). Coples of Chapter 90, Article II of the Town Code, the above referenced resolutions, and the updated Solid Waste Assessment Roll for the upcoming fiscal year are availabletor Inspectionat the office of the Town Manager, located at Town Hall, 360 South County Road, Palm Beach, Florida.

The assessments will be collected on the ad valorem tax bill to be mailed in November 2022, a, authorized by Section 197.3632, Florida Statutes. FaUure to pa1 the assessments will cause a tax cortlttcale to be issued against the property which may reslit in a loss of title.

If you have any questions, please contact the Public Works Department at

(561) 8311-5440, Monday through Friday between 8:30 a.m. and 4:30 p.m,

!OWN or PAlSI BEACll CORPORAU U.\-ll I;

NOTICE OF HEARING TO RE-IMPOSE AND PROVIDE FOR COLLECTION

OF SOLID WASTE SERVICE ASSESSMENTS

Notice Is hereb1 given tha11he Town CouncM of the Town of Palm Beach will conduct a public hearing to consider reimposing non-ad valorem special assessments for the pro11lsion of solid waste collection and disposal services, 1acllllles, and programs against commercial property and apartments within

the boundaries of the Town of Palm Beach for the Rscal Vear beginning

october 1,2022-

The hearing wiU be held at 5:01 p.m. on S<plember 14, 2022, for the purpose of receiving public comment on the Solid Waste Assessment special assessment roll. All affected property owners have a right to appear at the hearing and to file wrllten objections with the Town Council within 20 days ol this noUce. This hearing Will be held in Town Hall, Council Chambers, al 360

S. County Road, Palm Beach, Florida, 33480.

Pursuoot to Section 286.0105, Florida Staiules, W you decide to appeal any decision made by the Town Council with respecl to any matter considered at the hearing or at any subsequent meeting to which the Town Council has continued Its deliberations. you will need a record of the proceedings and may need to ensure lhat a verbatim record Is made, Including the testimony and evidence upon l\lllch the aweal is to be made. In accOfdallCe with the

.Americans with Disabilities Act, persons needing a special accommodation

or an Interpreter to participate In this proceeding should contact the Town Manager's office at (561) 838-5410 or through the Florida Rela1 Service bi dialing 1-600-955-67701orvolce callers or 1-600-955-8771 for TOD callers, at least two (2)days prior to the date of the hearing.

llle assessment for vour property w:11 be based an or in pa . on the lype of commercial designation assigned, Including apartmenls and the number of apartments located on a specmc parcel, frequency of solid waste collection service, square footage of the property and ume of solid waste (using commercial land use volume generaUon rates as determined by tho Solid Waste Authority of Palm Beach Counly) anl approved by the Town Cooocil of Ille Town of Palm Beach, as these values wore assigned upon the Initiation of the assessment pr()<)ram v,tjlh the adoption of the lnltial Assessment Resolutlon (No. 25-03) end as amended by subsequent official Town modification of assessment criteria 1or those commercial properties assessed or added to the Commercial Customer Solid Waste C<lllection Services program nee Its Inception.

The rates of assessment rorthe rascal year commertcing on October 1, 2022, are as foHows:

image

image

image

image


Property and Service Type

Annual Assesi.ment

Rate

BIiiing Unit

Apartments

$156.00

Per owemna Unit

Commercial Property - 5 Day S<rvlce

Low Volume

$0.029

Per Square Foot

Medium Volume

$0.191

Per Square Foot

High Volume

$0.837

Per Square Foot

Commercial Property- 7 Day Service

Low Volume

$0.035

Per Square Foot

Medium Volumo

$0.238

Per Square Foot

High Volumo

$1.041

Per Square Foot


APPENDIX C


FORM OF CERTIFICATE TO

NON-AD VALOREM ASSESSMENT ROLL


image

CERTIFICATE TO

NON-AD VALOREM ASSESSMENT ROLL

DR-408A N. 02/91


I, the undersigned, hereby certify that I am the Chairman of the Board, or authorized

agent of Town of Palm Beach , located in Palm Beach County,


Florida; as such, I have satisfied myself that all property included or includable on the Non-Ad Valorem Assessment Roll for the aforesaid county is properly assessed so far as I have been able to ascertain; and that all required extensions on the above described roll to show the non-ad valorem assessments attributable to the property listed therein have been made pursuant to law.


I further certify that, upon completion of this certificate and the attachment of same to the herein described Non-Ad Valorem Assessment Roll as part thereof, said Non-Ad Valorem Assessment Roll will be delivered to the Tax Collector of this county.


In witness whereof, I have subscribed this certificate and caused the same to be attached to and made a part of the above described Non-Ad Valorem Assessment Roll

this the

14th

day of

September ,

2022 .

year


image

Chairman of the Board or authorized agent


of Town of Palm Beach

image

Name of local government


Palm Beach County, Florida

TOWN OF PALM BEACH

Information for Special Town Council Meeting on: September 14, 2022


image

To: Mayor and Town Council Via: Kirk Blouin, Town Manager

From: Jane Le Clainche, Director of Finance


Re: Worth Avenue Commercial District Assessment Area – Adoption of Assessment Roll and Improvement and Maintenance Assessments for FY2023

Resolution No. 102-2022


Date: September 1, 2022


image

STAFF RECOMMENDATION


Staff recommends Town Council adopt Resolution No. 102-2022, which is the Annual Rate Resolution for the proposed improvement (debt service) and maintenance assessments for the Worth Avenue Commercial District Assessment Area in FY2023.


GENERAL INFORMATION


The non-ad valorem assessment process that causes special assessments implemented by the Town to appear on a property owner’s property tax bill dovetails with the statewide budget and millage rate adoption schedule. Accordingly, it is time to begin the final steps of implementing the FY2023 proposed capital and maintenance assessments for the Worth Avenue Commercial District Assessment Area that will appear on a property owner’s tax bill mailed on or about November 1. By adopting Resolution No. 102-2022 you will be concluding a process whereby each affected property owner was advised of the amount of their proposed improvement and maintenance assessments and the date, time, and place of this public hearing to adopt the final assessment and associated assessment roll on the Property Appraiser’s TRIM notice issued in August of this year and by letter from the Town issued in mid-August of this year.


The Worth Avenue Commercial District net improvement and maintenance assessment for FY2023 has been calculated as follows:

Cost Description


Original Principal

$ 14,770,000.00

Outstanding Principal

9,535,000.00

Scheduled Principal Payment

375,000.00

Scheduled Interest Payment

346,013.00

Bond Compliance Reporting Fees

2,500.00

Estimated Maintenance Expenses 10/1/22‐9/30/23

375,189.00

Estimated Attorney Fees

1,000.00

Estimated Postage

100.00

Estimated PB Post Advertisement

1,000.00

Property Appraiser Administrative Fees

150.00

Offsetting Revenue ($5K Garden Club, $500 Interest)

(5,500.00)

FY2023 Total Net Assessment

$ 1,095,452.00


To employ a defendable assessment methodology to ensure that property owners are only paying costs in proportion to the benefits they derive from the improvements or costs related to the improvements, we again used the methodology developed in 2010 by Special District Services which was previously found by the Town Council to provide benefits from the improvements that were/are in proportion to the assessments to be allocated to each benefitted property and that the apportionment of the special benefits to each benefitted property is fair and reasonable.


In order to place assessments on the property tax bill, which virtually assures that the Town will receive payment and avoid having to create an internal billing and collection function, a number of steps are required to be taken in coordination with the Tax Collector and Property Appraiser. The Tax Collector charges a fee for the work they undertake on the Town’s behalf that is 1% of the value of the assessments. The Property Appraiser fee for FY2023 is $150.00, which has been included as shown above. These costs are passed on to a property owner being assessed. In addition, since a property owner can receive a 4% discount for early payment of their property tax bill in November of each year, the assessments have to be adjusted upward by like amount to ensure the sum needed to pay expenses is realized in full. All totaled, for every $100 in assessments the Town needs to collect, the assessment will be approximately $105 in order to net the $100 needed.


The additional 5 percent is attributable as follows:



After adding these multipliers to the Town's proposed FY2023 net assessment of $13,808.97 and incorporating the accumulated rounding adjustment ($0.01), the gross total assessment is $14,499.42.


Resolution No. 103-2022 implements the intended Via Fontana assessments for FY2023. The resolution among other things: