KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT

MIAMI-DADE COUNTY Regular Board Meeting & Public
Hearing May 29, 2025
6:00 P.M.

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

AGENDA
KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT
Kendall Breeze Clubhouse No. 1 12300 S.W. 125th Court Miami, Florida 33186
REGULAR BOARD MEETING & PUBLIC HEARING
May 29, 2025
6:00 p.m.
Call to Order
Proof of Publication	Page 1
Establish Quorum
Additions or Deletions to Agenda
Comments from the Public for Items Not on the Agenda
Approval of Minutes
March 27, 2025 Regular Board Meeting Minutes	Page 2
Miami-Dade County “No Through” during peak hours Signage Installation Project at the three (3) entrances located off of SW 120 Street
Memorandum on Kendall Breeze Traffic Study for Petition	Page 6
(Link to this Document https://kendallbreezecdd.org/documents/)
Receive Public Comments
Approval Consideration of Miami-Dade County “No Through” Signage Installation Project.
Traffic Deterrent Roadway Improvements Project
Alvarez Engineering Permit and Bid Plans for the Traffic Deterrent Roadway Improvements Project	Page 16
(Link to this Document https://kendallbreezecdd.org/documents/)
Receive Public Comments
Approval Consideration of the Traffic Deterrent Roadway Improvements Project and Authorization to Proceed with the Bid Process
New Business
Consider Resolution No. 2025-06 – Adopting a Fiscal Year 2025/2026 Meeting Schedule	Page 27
Old Business
Alvarez Engineering Update for the Drainage Improvement Project Near Property located at 12151 SW 122 Path
Public Hearing
Proof of Publication	Page 29
Receive Public Comments on Fiscal Year 2025/2026 Final Budget
Consider Resolution No. 2025-05 – Adopting a Fiscal Year 2025/2026 Final Budget	Page 30
Administrative Matters
Financial Report	Page 37

Reminder of Statement of Financial Interests Disclosure 2024 Form 1, Filing Deadline: July 1, 2025
District Counsel Report
Additional Board Member/Staff Comments
Adjourn

AFFIDAVIT OF PUBLICATION

Account #	Order Number	Identification	Order PO	Amount	Cols	Depth	
142043	599712	Print Legal Ad-IPL01980040 - IPL0198004	Fiscal Year 2024/2025 Mt	$701.65	2	47 L	

Attention:

Laura J. Archer

PUBLISHED DAILY

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

MIAMI-DADE-FLORIDA
STATE OF FLORIDA COUNTY OF MIAMI-DADE
Before the undersigned authority personally appeared: Mary Castro, who on oath says that he/she is CUSTODIAN OF RECORDS of The Miami Herald, a daily newspaper published at Miami in Miami-Dade County, Florida; that the attached copy of the advertisement that was published was published in said newspaper in the issue
(s) of:
Publication: Miami Herald 1 insertion(s) published on:
10/10/24

Affiant further says that the said Miami Herald is a newspaper published at Miami, in the said Miami-Dade County, Florida and that the said newspaper has heretofore been continuously published in said Dade County, Florida each day and has been entered a second class mail matter at the post office in Miami, in said Miami-Dade County, Florida, for a period of two years next preceding the first publication of the attached copy of advertisement; and affiant further says that he/she has neither paid or promised any person, firm or corporation any discount, rebate, commission or refund for the purpose of securing this advertisement for publication in the said newspaper(s).The McClatchy Company complies with all legal requirements for publication in chapter 50, Florida Statutes.

Sworn to and subscribed before me this 10th day of October in the year of 2024

Notary Public in and for the state of Texas, residing in Dallas County

Extra charge for lost or duplicate affidavits. Legal document please do not destroy!

KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT REGULAR BOARD MEETING
MARCH 27, 2025

CALL TO ORDER

Mrs. Perez called the March 27, 2025, Regular Board Meeting of the Kendall Breeze Community Development District (the “District”) to order at 6:01 p.m. at the Kendall Breeze Clubhouse No. 1 located at 12300 SW 125th Court, Miami, Florida 33186.

PROOF OF PUBLICATION

Proof of publication was presented that notice of the Regular Board Meeting had been published in the Miami Herald on October 10, 2024, as part of the District’s Fiscal Year 2024/2025 Regular Meeting Schedule, as legally required.

ESTABLISH A QUORUM

It was determined that the attendance of Chairperson Teresa Van Tassel, Vice Chairperson Octavio Perez and Supervisors Miguel “Michael” Suarez Tauben (via phone) and Miguel Sanfiel constituted a quorum, and it was in order to proceed with the meeting.

Staff in attendance were: District Manager Gloria Perez of Special District Services, Inc.; General Counsel Ginger Wald of Billing, Cochran, Lyles, Mauro & Ramsey, PA.; and District Engineer Alejandro Aleman.

Also present was Juan Calderon of Caltran Engineering and several members of the public.

ADDITIONS OR DELETIONS TO THE AGENDA.

There were no additions or deletions to the agenda.

COMMENTS FROM THE PUBLIC FOR ITEMS NOT ON THE AGENDA

There were no comments from the public for items not on the agenda.

APPROVAL OF MINUTES
January 23, 2025, Regular Board Meeting

The minutes of the January 23, 2025, Regular Board Meeting were presented and the Board was asked if they had any comments or corrections.

There being no corrections, a MOTION was made by Supervisor Perez, seconded by Supervisor Sanfiel and unanimously passed approving the minutes of the January 23, 2025, Regular Board Meeting, as presented.

NEW BUSINESS
Consider Resolution No. 2025-04 – Adopting a Fiscal Year 2025/2026 Proposed Budget
Page 1 of 4

Mrs. Perez presented Resolution No. 2025-04 and read the title into the record.:

RESOLUTION NO. 2025-04

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

Mrs. Perez advised the Board that the presented budget was based on estimated project costs, sinking funds, etc. She also noted that Board could reduce and/or increase amounts as needed.

The presented Debt Service Assessment is the same as last year. The Administrative Budget is about the same as last year. The Maintenance budget is unchanged.

The estimated available funds anticipated for 9-30-25 are projected to be in the range of $190,000, this is in addition to the Roadway Reserve Funds (the District created a sinking fund that allows for the collection of funds towards the pavement replacement anticipated for 2027) and currently totals approximately $624,000 and the Stormwater Management Reserve Funds total approximately $170,300. Both of these Reserve Funds will increase on 10-1-25.

No carryover has been applied to the presented budget ($0 was set up last year). Because the assessments presented for 2025/2026 are currently lower than the 2024/2025 assessment, no letters to the residents will be required.

A MOTION was made by Supervisor Perez, seconded by Supervisor Sanfiel and unanimously passed adopting Resolution No. 2025-04, as presented, approving a Proposed Budget for FY 2025/2026 and Setting the Public Hearing for finalization for May 29, 2025, at 6:00 p.m. at the Kendall Breeze Clubhouse No. 1 located at 12300 SW 125th Court, Miami, Florida 33186; and further authorizing letters to the homeowners and advertisements as required.

OLD BUSINESS

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

ADMINISTRATIVE MATTERS
Financial Update

Mrs. Perez presented the financial statement in the meeting book for Board review. She also noted that available funds as of February 28, 2025, were $480,662.55.

A MOTION was made by Supervisor Perez, seconded by Supervisor Van Tassel and passed unanimously ratifying and approving the financials, as presented.

Caltran Engineering Update Regarding Resident Request for Installation of Miami- Dade County “No Through” Signage on Property Located Off SW 120th Street

Mrs. Perez advised, pursuant to Mr. Calderon, the information with respect to the request for installation of Miami-Dade County (the “County”) “No Through” signage on the County owned and maintained
Page 2 of 4

property outside of the District’s three (3) entrances/exits located off of SW 120th Street had been submitted to the Miami-Dade County DTPW Permit System pursuant to the County’s request and is currently under review. A copy of the report was made available at the meeting.

Alvarez Engineering Update for Drainage Improvement Project Near Property Located at 12151 SW 122nd Path

Mr. Aleman provided an update advising the Board that the AIA agreement was currently being worked on for this project.

Consider Alvarez Engineering Permit and Bid Plans for Traffic Deterrent Roadway Improvements Project

Mr. Aleman made his presentation regarding the permit and bid plans for the traffic deterrent roadway improvements project and provided the Board with an overview and addressed their questions regarding the information presented. These plans are a result of the Board’s direction, pursuant to a traffic study that was conducted and recommendations that were made by Caltran Engineering to assist with creating a plan to deter outside traffic from cutting through the community. The purpose of this project is a result of communications from the public expressing concerns over excess traffic cutting through the community at accelerated rates and contributing to the wear and tear of the District infrastructure.

Supervisor Van Tassel asked if the District Board would consider deferring the decision-making for the modifications to certain roads until a future meeting and further asked District management to notify the Association Board of the consideration the District would be making, thereby inviting the Association Board to provide any comments they may have on during the next scheduled meeting currently set for May 29, 2025, prior to the District making a final decision, allowing the Association Board the opportunity to voice their opinions before a final decision is made by the District. A discussion ensued and the Board agreed to the deferral.

Consider Stormwater Management Proposal for Required Permitting and Cleaning of Stormwater Drainage Structures.

A MOTION was made by Supervisor Perez, seconded by Supervisor Sanfiel and passed unanimously approving the engagement of services of Raptor Vac Systems pursuant to the proposal for the Class V Permit issuance and for the cleaning of seventy-four (74) stormwater management system structures (Catch Basins); and directing District Counsel to prepare an agreement and authorizing District management to execute same on behalf of the District.

DISTRICT COUNSEL REPORT
Stormwater System Legal Requirements Update Memorandum

Presented in the meeting materials was the Stormwater System Legal Requirements Update Memorandum for informational purposes.

ADDITIONAL BOARD MEMBER/STAFF COMMENTS

There were no further comments from the Board Members or staff.

ADJOURNMENT

There being no further business to come before the Board, a MOTION was made by Supervisor Van Tassel, seconded by Supervisor Perez adjourning the Regular Board Meeting at 6:36 p.m. The MOTION carried unanimously.

ATTESTED BY:

Secretary/Assistant Secretary	Chairman/Vice-Chair

Kendall Breeze Memorandum

MEMORANDUM
DATE:	May 8, 2025
TO:	Yamilet A. Senespleda, P.E., PTOE
FROM:	Juan S. Calderon, P.E., PTOE and Kendall Breeze Community Development District (CDD)
SUBJECT:	Kendall Breeze Traffic Study for Petition of signs along SW 120th Street

1.0 STUDY SITE

The Kendall Breeze community is non-gated with 3 entry/exit driveways that connect with Msgr. Bryan O. Walsh St / SW 120th Street and 2 entry/exit driveways that connect with SW 122nd Avenue. SW 120th Street is a four-lane, two-way west/eastbound road. SW 122nd Avenue is a four-lane, two-way north/southbound road. The street location and intersection’s approach lane configuration are shown in Figure 1.
The posted speed limit for SW 120th Street is 35 mph, and both sides of the road maintain 6-foot sidewalks with a curb for the entire length of the corridor. The posted speed limit for 122nd Avenue is 30 mph, and both sides of the road maintain 6-foot sidewalks with a curb for the entire length of the corridor. Existing conditions are shown in Figure 2.

Figure 1. Existing Lane Configuration for Kendall Breeze Residential Community

CALTRAN Engineering Group, Inc.

Kendall Breeze Memorandum

Figure 2. Existing Conditions

CALTRAN Engineering Group, Inc.

Kendall Breeze Memorandum

2.0 DATA COLLECTION

Traffic data was collected during September 4th, 2024, at the intersections and stations identified in Figure 3. Raw data can be found in Appendix A. 24 Hour and Peak Volume Data Collection are shown in Table 1.
Turning Movement Counts (TMCs) were collected at six (6) intersections, during peak AM and PM peak periods (7-9 AM & 4-6 PM), respectively.
SW 120th Street & SW 123rd Pass.
SW 120th Street & SW 123rd Court.
SW 120th Street & SW 122nd Path.
SW 122nd Street & SW 122nd Avenue.
SW 125th Street & SW 122nd Avenue.
SW 121st Terrace & SW 123rd Pass.
24-hour Volume Counts were collected at four locations.
SW 122nd Street West of SW 122nd Path.
SW 122nd Court South of SW 122nd Street.
SW 123rd Terrace West of SW 123rd Avenue.
SW 122nd Path North of SW 124th Terrace.

Figure 3. Data Collection Locations

Kendall Breeze Memorandum

Table 1. 24-Hour and Peak Volume Data Collection Summary
Location	ADT	AM Peak	PM Peak	
SW 123rd Pass South of SW 120th Street	3430	209	262	
SW 122nd Street West of SW 122nd Path	1373	178	107	
SW 123rd Terr West of SW 123rd Ave	651	61	52	
SW 122nd Path South of SW 123rd Terr	313	42	40	
SW 122nd Ct South of SW 122nd Street	198	20	21	

3.0 TRAFFIC ANALYSIS
Data collection indicates a significant number of vehicles as many as 227 vehicles in the morning peak are bypassing main roads and entering the Kendall Breeze community. Many of these vehicles (118 vehicles) are using SW 121st Terrace along the back of the South Kendall Square by performing eastbound right turn onto SW 123rd Pass to cut through the community.
Additionally, many drivers are avoiding the congested westbound left-turn congestion at the intersection of SW 120th Street and SW 122nd Avenue by instead entering the Kendall Breeze community at the intersection of SW 122nd Path and SW 123rd Pass. From there, they cut through residential streets to reach SW 122nd Avenue and head southbound aiming to reach the new ramps to SR 874 at SW 128 Street.
Furthermore, eastbound vehicles on SW 120th Street, rather than waiting to make a eastbound right turn at the intersection of SW 120th Street and SW 122nd Avenue, are entering the community by performing a right turn at the intersections of SW 120th Street with SW 123rd Pass and SW 120th Street with SW 122nd Path. These drivers then use residential streets to bypass congestion at the intersection and eventually exiting onto SW 122nd Avenue.

Kendall Breeze Memorandum

This influx of non-residential traffic is causing concerns among residents, as it leads to increased noise, safety risks, and potential congestion in the Kendall Breeze neighborhood. The growing trend of cut-through traffic in the area is exacerbating these issues, as observed during field studies, and contributing to concerns about congestion, noise, and safety for residents. Vehicle daily volumes, along with the highlighted entries and exits into and out of the community, are shown in Figure 4.

Kendall Breeze Memorandum

Figure 4. Vehicle Daily Volumes

CALTRAN Engineering Group, Inc.

Kendall Breeze Memorandum

3.0 RECOMMENDATIONS

To address the growing issue of cut-through traffic in the Kendall Breeze community, several measures can be implemented to improve traffic flow and ensure the safety and well-being of residents. The conditions outlined in this report aim to enhance mobility for both motorized and non-motorized traffic within the Kendall Breeze study area. A thorough evaluation has been conducted, assessing all potential configurations for improving the roadway network.
The objective of the alternative development process is to reduce the amount of cut- through traffic in Kendall Breeze while redesigning typical roadway sections to fit within the existing right-of-way. This involves incorporating traffic calming measures, which consist of physical interventions aimed at minimizing the negative impacts of motor vehicle use, modifying driver behavior, and improving conditions for non-motorized street users. These measures will not only reduce cut-through traffic but also enhance safety for motorists, cyclists, and pedestrians.
The latest Miami-Dade County Traffic Flow Modifications policy on criterion for residential local streets calls for at least 150 vehicles per hour minimum volume for implementation of traffic calming and/or cut-through traffic of greater than 25%. As noted, as many as 227 vehicles during the AM peak period are entering the community which is as high as 32% of the overall morning traffic which is not natural for these type of residential communities for which most of the traffic are expected to exit at that specific period.
In addition, even though traffic along SW 121st Terrace is not under County jurisdiction internal modifications within the Community are expected to transfer this traffic to SW 120 Street deterring measures to avoid keeping cutting through this community are requiered.
As a result, the installation of “No Right Turns, Monday-Friday 7:00 AM to 9:00 AM” signs at the SW 120th Street entrances to Kendall Breeze to prevent eastbound vehicles from using the community as a cut-through are recommended.

Kendall Breeze Memorandum

Additionally, “No Left Turns, Monday-Friday 7:00 AM to 9:00 AM” signs to be placed at the same entrances to prevent westbound left turn vehicles from entering the community and using it as a shortcut to main roads.
Thus, resulting from this study, it is respectfully requested the installation of regulatory signs that restrict right and left turn movements to enter the community during AM peak hours included as part of the recommendations presented herein in Figure 5.

Kendall Breeze Memorandum

Figure 5. Proposed Conditions

CALTRAN Engineering Group, Inc.

Kendall Breeze Memorandum

Engineer’s Certification

I, Juan S. Calderon, certify that I currently hold an active Professional Engineer’s License in the State of Florida and I am competent through education and experience to provide engineering services in the civil and traffic engineering disciplines contained in this report. I further certify that this report was prepared by me, or under my responsible charge, as required by Chapter 61G15-18. F.A.C. and that all statements, conclusions and recommendations made herein are true and correct to the best of my knowledge and ability.

Project:	Kendall Breeze – Memorandum
Location:	12300 SW 125th Street, Miami, FL 33186
Client:	Kendall Breeze Community CALTRAN Engineering Group, Inc.

Report Prepared by:

790 NW 109th Avenue Suite 200
Miami, FL 33172
Certificate of Authorization 29379

I acknowledge that the procedures and references used to develop the results contained in this report are standards to the professional practice of transportation engineering as applied through professional judgement and experience.

THIS ITEM HAS BEEN DIGITALLY SIGNED AND SEALED BY
Juan S Calderon 2025.05.08 15:11:41 -04'00'
ON THE DATE ADJACENT TO THE SEAL

PRINTED COPIES OF THIS DOCUMENT ARE NOT CONSIDERED SIGNED AND SEALED AND THE SIGNATURE MUST BE VERIFIED ON ANY ELECTRONIC COPIES.

CALTRAN ENGINEERING GROUP 790 NW 107 AVENUE, Suite 200
MIAMI, FL 33172
CERTIFICATE OF AUTHORIZATION 29379 JUAN S. CALDERON, P.E. NO. 58569

CALTRAN Engineering Group, Inc.

KENDALL  BREEZE  CDD

PENSACOLA

FORT WALTON BEACH

CHIPLEY

TALLAHASSEE	JACKSONVILLE
LAKE

PROPOSED ROADWAY

PANAMA CITY

CITY GAINESVILLE

ST AUGUSTINE

INDEX OF DRAINAGE REPAIR PLAN

IMPROVEMENTS

OCALA	DAYTONA BEACH DELAND

SHEET NO.
1

SHEET DESCRIPTION COVER SHEET

CITY OF MIAMI

NEW PORT RICHEY

ORLANDO BEACH LINE

MELBOURNE - COCOA

2	TABULATION OF QUANTITIES	TAMPA	LAKELAND

3-6
7-10

ROADWAY PLANS S&PM PLANS

MIAMI-DADE COUNTY, FLORIDA 33186

LOCATION OF PROJECT

ST PETERSBURG

SARASOTA - BRADENTON

BARTOW

FT PIERCE

FT MYERS

WEST PALM BEACH

SW 137TH AVE

FT LAUDERDALE MIAMI

PROJECT  LOCATION

0	1 MILE	2 MILES

SW 127TH AVE

SW 122ND AVE

SW 117TH AVE

SCALE 1"= 1 MILE

KEY WEST

Alvarez Engineers, Inc.
FLORIDA CERTIFICATE OF AUTHORIZATION No. 7538
8935 NW 35 Lane, Suite 101
Doral, Florida 33172
Tel. (305) 640-1345 Fax (305) 640-1346

GOVERNING DESIGN STANDARDS:
THESE PLANS HAVE BEEN PREPARED IN ACCORDANCE WITH AND ARE GOVERNED BY THE MIAMI-DADE COUNTY PUBLIC WORKS DEPARTMENT STANDARDS AND SPECIFICATIONS PARTS 1, 2 AND 3. THE MANUAL OF UNIFORM MINIMUM STANDARDS FOR DESIGN,
CONSTRUCTION AND MAINTENANCE FOR STREETS AND HIGHWAYS. THE FLORIDA DEPARTMENT OF TRANSPORTATION CURRENT ROADWAY AND TRAFFIC DESIGN STANDARDS, AND THE FLORIDA DEPARTMENT OF TRANSPORTATION STANDARD SPECIFICATIONS,
AS AMENDED BY CONTRACT DOCUMENTS.

LOCATION PLAN MIAMI-DADE COUNTY
T56/R40/S01&02

FEBRUARY 2025

Page 16

SHEET NO.

1

Katherine Ramirez

2/13/2025

2:28:22 PM

P:\020601 - Kendall Breeze CDD (Yearly Report)\Roadway Improvements\CADD\KEYSUW01.dwg

PAY ITEM NO.	
DESCRIPTION	
UNIT		GRANO TOTAL	
					
			PLAN	FINAL	PLAN	FINAL	
0101-1	MOBILIZATION	LS					
0102-1	MAINTENANCE OF TRAFFIC	LS					
0104- 18	INLET PROTECTION SYSTEM	EA	9		9		
0110-1 -1	CLEARING & GRUBBING	AC	0.045		0.045		
0110-4-10	REMOVAL OF EXISTING CONCRETE	SY	37.8		37.8		
0120-1	REGULAR EXCAVATION	CY	33.5		33.5		
0125-3	SELECT BEDDING MATERIAL (SAND)	CY	7.3		7.3		
0285-706	OPTIONAL BASE, BASE GROUP 06 (BASEROCK)	SY	54.6		54.6		
0520-1-10	CONCRETE CURB, TYPE F	LF	75		75		
0520-2-2	CONCRETE CURB, TYPE B	LF	258		258		
0520-2-4	CONCRETE CURB, TYPED	LF	212		212		
0522-2	CONCRETE SIDEWALK AND DRIVEWAYS, 6" THICK	SY	8.7		8.7		
0526-1-2	PAVERS, ARCHITECTURAL, SIDEWALK	SY	273.0		273		
0527-2	DETECTABLE WARNINGS	SF	10.7		10.7		
0570-1-3	PERFORMANCE TURF, SOD AND SOIL- SHOULDER TREATMENT INDEX 570-010	SY	125.4		125.4		
0700- 1 - 111	SINGLE COLUMN GROUND SIGN ASSEMBLY, F&I GROUND MOUNT, LESS THAN 12 SF	EA	21		21		
0700-1-600	SINGLE COLUMN GROUND SIGN ASSEMBLY, REMOVE	EA	2		2		
0700-3-101	SIGN PANEL, FURNISH & INSTALL GROUND MOUNT, UP TO 12 SF	EA	8		8		
0700-3-501	SIGN PANEL, RELOCATE, UP TO 12 SF	EA					
0706-1-3	RAISED PAVEMENT MARKER, TYPE B	EA	288		288		
0711-11-125	THERMOPLASTIC, STANDARD, WHITE, SOLID, 24" FOR STOP LINE AND CROSSWALK	LF	81		81		
0711-11-224	THERMOPLASTIC, STANDARD, YELLOW, SOLID, 18" FOR DIAGONAL OR CHEVRON	LF	10		10		
0711-16-201	THERMOPLASTIC, STANDARD-OTHER SURFACES, YELLOW, SOLID, 6"	GM	0. 142		0. 142		

TABULATION OF	QUANTITIES	
REVISIONS	ALVAREZ ENGINEERS, INC.	
KENDALL BREEZE COO ROADWAY IMPROVEMENTS	
TABULATlION OF QUANTlITlIES

.r	SHEET
NO.	
DATE	DESCRIPTION	DATE	DESCRIPTION					
				FLORIDA CERTIFICATE OF AUTHORIZATION No. 7538
8935 N.W. 35 Lane, Suite 101
Tel.(305) Miami Florida 33172 640-1346
640-1345 Fax (305)				
							
2
age 17	

P·\FDOT\M;sc Tasks\roadway\CESSRDO/ 
Katherine.Ramirez	2/18/2025	11 :23:38 AM

u
"l:
I.!..
'St­
a
a

"'

r,i
I

-

V)
'-.'.)
co
lLJ
..J
::::,
a::
a::
lLJ
a
:<:::,
a
lLJ
..J
<a:
lLJ
V)
a
<
<a:
a
lLJ
<
'-.'.)
vi
>­
..J
..J
<a:
;I-:;
a
lLJ
�
I.!..
�
<a
a::
I­
L,
lLJ
..J
lLJ
:lLrJ:
I-
�
1-
LIJ
:lLrJ:
V)
V)
:i:
I-
L!..
a
a a:: a
L,
lLJ
a::
..J

u

<a:
c:;:
I.!..
a
:lLrJ:
I-

Page 18

Page 19

Page 20

Page 21

Page 22

u
sl'

7001111	

W.:
..,i
c:,
c:,

-

"'

r,i
I

-

Lr)
<.:)
\Q
iJJ
..J
:c:::c0
c:c
iJJ
a
<
:::0
a
iJJ
..J
"<
iJJ
l/)
a
<
"<
a
iJJ
<
<.:)
vi
>-­
..J
..J
"<
;f-:-;-
a
iJJ
�
IJ...
�
<c:,
c:c
uf--­
iJJ
..J

iJJ

iJJ
:r:
f---
�

lLJ	
\.'.)	
lr)	
Q_	
fY')
("\J	
.......	
s	
lr)	

f--­
lJJ
:iJrJ:
l/)
l/)
l:
f---
lJ...
c:,
a
c:c
c:,
u
icJ:cJ

..J

::::
u
w::
IJ...
c:,
:iJrJ:
f---

lLJ
\.'.)
lr)
Q_
700	3101
EXIST. SIGNS	fY')
(TO REMAIN)	("\J
.......
s	N
lr)
EXIST. SIGN
(TO REMAIN}	0	5	20
\
\ \	-	Feet
\
\
EXIST. SIGN	\
(TO REMAIN)

0 ]]JI	a...
7003101	C)
1-
(.f)

{ 	_
SW 122	ST	/24" WHITE (TYP.)

�
(
"-

SW 122	ST

en
--I
700 1111	C)
--u	EXIST. SIGNS
(TO REMAIN)
700 1111	\	I	700 1111	700	3101
\	I
I	,..------ '\	I
I	I
I	I
EXIST. SIGN	I	I
(TO REMAIN)
I	I	EXIST. SIGNS (TO REMAIN)
I	I
I	I
700  3101	I	I
I	I
I	I	
REVISIONS	ALVAREZ	NGINEERS, INC.	
KENDALL BREEZE COO ROADWAY IMPROVEMENTS	
S&PM PLANS	SHEET NO.	
DATE	DESCRIPTION	DATE	DESCRIPTION					
				
FLORIDA CERTIFICATE OF AUTHORIZATION No. 7538
8935 N.W. 35 Lane, Suite IOI Miami Florida 33I 72
Tel. (305) 640-1345  Fax (305) 640-1346				

8	

P:\FDQT\Misc Tasks\roadway\PLANRO _KB _O1.d
Katherin

123Page 23
9:3

	

 	

Page 24

Page 25

ALVAREZ ENGINEERS, INC

2/18/2025

ALVAREZ ENGINEERS, INC	2/18/2025
KENDALL BREEZE CDD	
Estimate of Construction Costs
Proposed Radway Improvements	

ITEM NO.	FDOT PAY ITEM NO.	
DESCRIPTION OF WORK	
UNIT	
QUANTITY	UNIT PRICE ($/UNIT)	
COST ($)	
1	0104-18	INLET PROTECTION SYSTEM	EA	9	$	118.73	$	1,068.57	
2	0110-1-1	CLEARING & GRUBBING	AC	0.045	$ 228,836.47	$  10,297.64	
3	0110-4-10	REMOVAL OF EXISTING CONCRETE	SY	37.8	$	34.64	$	1,309.39	
4	0120-1	REGULAR EXCAVATION	CY	33.5	$	16.08	$	537.91	
5	0125-3	SELECT BEDDING MATERIAL (SAND)	CY	7.3	$	1,000.00	$	7,279.88	
6	0285-706	OPTIONAL BASE, BASE GROUP 06 (BASEROCK)	SY	54.6	$	17.00	$	928.18	
7	0520-1-10	CONCRETE CURB, TYPE F	LF	75	$	42.46	$	3,184.50	
8	0520-2-2	CONCRETE CURB, TYPE B	LF	258	$	112.22	$  28,952.76	
9	0520-2-4	CONCRETE CURB, TYPE D	LF	212	$	38.53	$	8,168.36	
10	0522-2	CONCRETE SIDEWALK AND DRIVEWAYS, 6" THICK	SY	8.7	$	86.39	$	751.59	
11	0526-1-2	PAVERS, ARCHITECTURAL, SIDEWALK	SY	273	$	67.59	$  18,452.07	
12	0527-2	DETECTABLE WARNINGS	SF	10.7	$	41.28	$	441.70	
13	0570-1-3	PERFORMANCE TURF, SOD AND SOIL- SHOULDER TREATMENT INDEX 570-010	SY	125.4	$	8.05	$	1,009.47	
14	0700-1-111	SINGLE COLUMN GROUND SIGN ASSEMBLY, F&I GROUND MOUNT, LESS THAN 12 SF	EA	21	$	444.48	$	9,334.08	
15	0700-1-600	SINGLE COLUMN GROUND SIGN ASSEMBLY, REMOVE	EA	2	$	39.40	$	78.80	
16	0700-3-101	SIGN PANEL, FURNISH & INSTALL GROUND MOUNT, UP TO 12 SF	EA	8	$	280.62	$	2,244.96	
17	0700-3-501	SIGN PANEL, RELOCATE, UP TO 12 SF	EA	1	$	142.39	$	142.39	
18	0706-1-3	RAISED PAVEMENT MARKER, TYPE B	EA	288	$	4.52	$	1,301.76	
19	0711-11-125	THERMOPLASTIC, STANDARD, WHITE, SOLID, 24" FOR STOP LINE AND CROSSWALK	LF	81	$	5.10	$	413.10	
20	0711-11-224	THERMOPLASTIC, STANDARD, YELLOW, SOLID, 18" FOR DIAGONAL OR CHEVRON	LF	10	$	3.90	$	39.00	
21	0711-16-201	THERMOPLASTIC, STANDARD-OTHER SURFACES, YELLOW, SOLID, 6"	GM	0.142	$	5,972.61	$	848.11	
							
PARKING WIDENING SUBTOTAL	$  96,784.22	
22	-	CONTINGENCY (20%)	LS	1	$  19,356.84	$  19,356.84	
23	101-1	MOBILIZATION (20%)	LS	1	$  19,356.84	$  19,356.84	
24	102-1	MAINTENANCE OF TRAFFIC (5%)	LS	1	$	9,678.42	$	9,678.42	
GENERAL SUBTOTAL	$ 145,176.32	
GRAND TOTAL	$ 146,000.00	

Page 26

RESOLUTION NO. 2025-06

A RESOLUTION OF THE BOARD OF SUPERVISORS OF THE KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT, ESTABLISHING A REGULAR MEETING SCHEDULE FOR FISCAL YEAR 2025/2026 AND SETTING THE TIME AND LOCATION OF SAID DISTRICT MEETINGS; AND PROVIDING AN EFFECTIVE DATE.

WHEREAS, it is necessary for the Kendall Breeze Community Development District ("District") to establish a regular meeting schedule for fiscal year 2025/2026; and

WHEREAS, the Board of Supervisors of the District has set a regular meeting schedule, location and time for District meetings for fiscal year 2025/2026 which is attached hereto and made a part hereof as Exhibit “A”.
NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT, MIAMI- DADE COUNTY, FLORIDA, AS FOLLOWS:

Section 1.   The above recitals are hereby adopted.

Section 2.  The regular meeting schedule, time and location for meetings for fiscal year 2025/2026 which is attached hereto as Exhibit “A” is hereby adopted and authorized to be published.
PASSED, ADOPTED and EFFECTIVE this 29th day of May, 2025.

ATTEST:	KENDALL BREEZE
COMMUNITY DEVELOPMENT DISTRICT

By:			By:		 Secretary/Assistant Secretary			Chairperson/Vice Chairperson

KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2025/2026 REGULAR MEETING SCHEDULE

NOTICE IS HEREBY GIVEN that the Board of Supervisors of the Kendall Breeze Community Development District will hold Regular Meetings in the Conference Room of the Kendall Breeze Community Clubhouse No. 1 located at 12300 SW 125th Court, Miami, Florida 33186 at 6:00 p.m. on the following dates:

October 23, 2025
January 22, 2026
March 26, 2026
May 28, 2026
August 28, 2026

The purpose of the meetings is to conduct any business coming before the Board. Meetings are open to the public and will be conducted in accordance with the provisions of Florida law. Copies of the Agenda for any of the meetings may be obtained from the District’s website or by contacting the District Manager at 786-347-2711 Ext. 2011 and/or toll free at 1-877-737-4922 at least five (5) days prior to the date of the particular meeting.

From time to time one or two Supervisors may participate by telephone; therefore a speaker telephone will be present at the meeting location so that the Supervisors may be fully informed of the discussions taking place. Said meeting(s) may be continued as found necessary to a time and place certain as specified on the record.

If any person decides to appeal any decision made with respect to any matter considered at these meetings, such person will need a record of the proceedings and such person may need to insure that a verbatim record of the proceedings is made at his or her own expense and which record includes the testimony and evidence on which the appeal is based.

In accordance with the provisions of the Americans with Disabilities Act, any person requiring special accommodations or an interpreter to participate at any of these meetings should contact the District Manager at 786-347-2711 Ext. 2011 and/or toll free at 1-877-737-4922 at least seven
(7) days prior to the date of the particular meeting.
Meetings may be cancelled from time to time without advertised notice.

KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT

www.kendallbreezecdd.org

PUBLISH: MIAMI HERALD	00/00/25

AFFIDAVIT OF PUBLICATION

Account #	Order Number	Identification	Order PO	Cols	Depth	
142043	659835	Print Legal Ad-IPL02314980 - IPL0231498		1	72 L	

Attention:

Laura J. Archer

PUBLISHED DAILY

Kendall Breeze Community Development District c/o Special District Services, Inc.
2501A Burns Road

Palm Beach Gardens, Florida 33410 LArcher@sdsinc.org

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

2 insertion(s) published on:
05/09/25, 05/16/25

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

Sworn to and subscribed before me this 16th day of May in the year of 2025

Notary Public in and for the state of South Carolina, residing in Beaufort County

Extra charge for lost or duplicate affidavits. Legal document please do not destroy!

RESOLUTION NO. 2025-05

A RESOLUTION OF THE KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT ADOPTING A FISCAL YEAR 2025/2026 BUDGET.

WHEREAS, the Kendall Breeze Community Development District (“District”) has prepared a Proposed Budget and Final Special Assessment Roll for Fiscal Year 2025/2026 and has held a duly advertised Public Hearing to receive public comments on the Proposed Budget and Final Special Assessment Roll; and,

WHEREAS, following the Public Hearing and the adoption of the Proposed Budget and Final Assessment Roll, the District is now authorized to levy non ad-valorem assessments upon the properties within the District.

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

Section 1.	The Final Budget and Final Special Assessment Roll for Fiscal Year 2025/2026 attached hereto as Exhibit “A” is approved and adopted, and the assessments set forth therein shall be levied.

Section 2.	The Secretary of the District is authorized to execute any and all necessary transmittals, certifications or other acknowledgements or writings, as necessary, to comply with the intent of this Resolution.

PASSED, ADOPTED and EFFECTIVE this 29th day of May, 2025

ATTEST:	KENDALL BREEZE
COMMUNITY DEVELOPMENT DISTRICT

By:			By:		 Secretary/Assistant Secretary			Chairperson/Vice Chairperson

Kendall Breeze Community Development District

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

CONTENTS

FINAL BUDGET

DETAILED FINAL BUDGET

DETAILED FINAL DEBT SERVICE FUND BUDGET

ASSESSMENT COMPARISON

FINAL BUDGET
KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2025/2026
OCTOBER 1, 2025 - SEPTEMBER 30, 2026

REVENUES	
FISCAL YEAR 2025/2026 BUDGET	
Administrative Assessments	89,326	
Maintenance Assessments	262,766	
Debt Assessments	431,824	
Other Revenues	0	
Interest Income	1,440	
		
TOTAL REVENUES	$	785,356	
		
EXPENDITURES		
MAINTENANCE EXPENDITURES		
Maintenance/Contingency	13,000	
Roadway Improvements/Reserve	155,000	
Drainage-Stormwater Management/Reserve	56,000	
Traffic Enforcement - Off-Duty Police	10,000	
Engineering/Inspections	13,000	
TOTAL MAINTENANCE EXPENDITURES	$	247,000	
		
ADMINISTRATIVE EXPENDITURES		
Supervisor Fees	6,000	
Payroll Taxes (Employer)	480	
Management	35,652	
Secretarial	6,000	
Legal	12,000	
Assessment Roll	6,000	
Audit Fees	3,600	
Insurance	8,400	
Legal Advertisements	2,600	
Miscellaneous	925	
Postage	925	
Office Supplies	650	
Dues & Subscriptions	175	
Website Management	2,000	
TOTAL ADMINISTRATIVE EXPENDITURES	$	85,407	
		
TOTAL EXPENDITURES	$	332,407	
		
REVENUES LESS EXPENDITURES	$	452,949	
		
Bond Payments	(405,915)	
		
BALANCE	$	47,034	
		
County Appraiser & Tax Collector Fee	(15,678)	
Discounts For Early Payments	(31,356)	
		
EXCESS/ (SHORTFALL)	$	-	
		
Carryover From Prior Year	0	
		
NET EXCESS/ (SHORTFALL)	$	-	

DETAILED FINAL BUDGET
KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2025/2026
OCTOBER 1, 2025 - SEPTEMBER 30, 2026

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

COMMENTS	
Administrative Assessments	90,232	89,538	89,326	Expenditures Less Interest & 50% Of Carryover/.94	
Maintenance Assessments	263,830	262,766	262,766	Expenditures Less 50% Of Carryover/.94	
Debt Assessments	431,824	431,824	431,824	Bond Payments/.94	
Other Revenues	0	0	0		
Interest Income	41,197	960	1,440	Interest Estimated At $120 Per Month	
					
TOTAL REVENUES	$	827,083	$	785,088	$	785,356		
					
EXPENDITURES					
MAINTENANCE EXPENDITURES					
Maintenance/Contingency	12,450	15,000	13,000	Maintenance/Contingency	
Roadway Improvements/Reserve	0	155,000	155,000	Resurfacing Anticipated For 2027	
Drainage-Stormwater Management/Reserve	0	56,000	56,000	Maintenance/Repairs/Reserve	
Traffic Enforcement - Off-Duty Police	6,663	10,000	10,000	No Change From 2024/2025 Budget	
Engineering/Inspections	14,546	11,000	13,000	$2,000 Increase From 2024/2025 Budget	
TOTAL MAINTENANCE EXPENDITURES	$	33,659	$	247,000	$	247,000		
					
ADMINISTRATIVE EXPENDITURES					
Supervisor Fees	2,400	6,000	6,000	No Change From 2024/2025 Budget	
Payroll Taxes (Employer)	184	480	480	Projected At 8% Of Supervisor Fees	
Management	33,648	34,656	35,652	CPI Adjustment	
Secretarial	6,000	6,000	6,000	No Change From 2024/2025 Budget	
Legal	7,840	13,000	12,000	24/25 Expenditure Through Jan 25 Was $2,890	
Assessment Roll	6,000	6,000	6,000	No Change From 2024/2025 Budget	
Audit Fees	3,800	3,900	3,600	Accepted Amount For 2024/2025 Audit	
Insurance	7,529	8,290	8,400	Fiscal Year 23/24 Expenditure Was $7,831	
Legal Advertisements	2,542	2,000	2,600	Costs Have Increased Due To Closing Of The Miami Business Review	
Miscellaneous	572	950	925	$25 Decrease From 2024/2025 Budget	
Postage	151	975	925	$50 Decrease From 2024/2025 Budget	
Office Supplies	228	700	650	$50 Decrease From 2024/2025 Budget	
Dues & Subscriptions	175	175	175	No Change From 2024/2025 Budget	
Website Management	2,000	2,000	2,000	No Change From 2024/2025 Budget	
TOTAL ADMINISTRATIVE EXPENDITURES	$	73,069	$	85,126	$	85,407		
					
TOTAL EXPENDITURES	$	106,728	$	332,126	$	332,407		
					
REVENUES LESS EXPENDITURES	$	720,355	$	452,962	$	452,949		
					
Bond Payments	(411,596)	(405,915)	(405,915)	2026 Principal & Interest Payments	
					
BALANCE	$	308,759	$	47,047	$	47,034		
					
County Appraiser & Tax Collector Fee	(7,557)	(15,682)	(15,678)	Two Percent Of Total Assessment Roll	
Discounts For Early Payments	(29,182)	(31,365)	(31,356)	Four Percent Of Total Assessment Roll	
					
EXCESS/ (SHORTFALL)	$	272,020	$	-	$	-		
					
Carryover From Prior Year	0	0	0	Carryover From Prior Year	
					
NET EXCESS/ (SHORTFALL)	$	272,020	$	-	$	-		

DETAILED FINAL DEBT SERVICE BUDGET
KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT FISCAL YEAR 2025/2026
OCTOBER 1, 2025 - SEPTEMBER 30, 2026

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

COMMENTS	

Interest Income	
0	
1,000	
1,000	
Projected Interest For 2025/2026	

NAV Tax Collection	
411,596	
405,915	
405,915	

2026 P & I Payments Less Earned Interest	

Total Revenues	
$	411,596	
$	406,915	
$	406,915		

EXPENDITURES					

Principal Payments	
250,769	
273,828	
286,150	
Principal Payment Due In 2026	

Interest Payments	
150,948	
133,087	
120,765	
Interest Payments Due In 2026	

Total Expenditures	
$	401,717	
$	406,915	
$	406,915		

Excess/Shortfall	
$	9,879	
$	-	
$	-		

Series 2007 Refunding Bonds Information

Original Par Amount =	$6,161,095	Annual Principal Payments Due =	November 1st	
Interest Rate =	4.50%	Annual Interest Payments Due =	May 1st & November 1st	
Issue Date =	March 2007			
Maturity Date =

Par Amount As Of 1/1/25 =	November 2033

$2,957,504			

III

Kendall Breeze Community Development District Assessment Comparison

	Fiscal Year		Fiscal Year			Fiscal Year	Fiscal Year	
Lot			2022/2023		2023/2024			2024/2025	2025/2026	
Size			Assessment*		Assessment*			Assessment*		Projected Assessment*		
22	Administrative	$	47.89		$	113.92		$	115.24	$	114.97	
	Maintenance	$	142.76		$	339.55		$	338.19	$	338.19	
	Debt	$	486.88		$	486.88		$	486.88	$	486.88	
	Sub-Total For Lot Size 22	$	677.53		$	940.35		$	940.31	
$	940.04	

30	
Administrative	
$	
47.89		
$	113.92		
$	
115.24	
$	114.97	
	Maintenance	$	142.76		$	339.55		$	338.19	$	338.19	
	Debt	$	550.81		$	550.81		$	550.81	$	550.81	
	Sub-Total For Lot Size 30	$	741.46		$	1,004.28		$	1,004.24	
$	1,003.97	
35	Administrative	$	47.89		$	113.92		$	115.24	$	114.97	
	Maintenance	$	142.76		$	339.55		$	338.19	$	338.19	
	Debt	$	590.77		$	590.77		$	590.77	$	590.77	
	Sub-Total For Lot Size 35	$	781.42		$	1,044.24		$	1,044.20	
$	1,043.93	
60	Administrative	$	47.89		$	113.92		$	115.24	$	114.97	
	Maintenance	$	142.76		$	339.55		$	338.19	$	338.19	
	Debt	$	790.55		$	790.55		$	790.55	$	790.55	
	Sub-Total For Lot Size 60	$	981.20		$	1,244.02		$	1,243.98	
$	1,243.71	

* Assessments Include the Following :	 4% Discount for Early Payments
1% County Tax Collector Fee
1% County Property Appraiser Fee

 Community Information:	
Twenty Two Foot Lots	478	
Thirty Foot Lots	73	
Thirty Five Foot Lots	99	
Sixty Five Foot Homes	127	
Total Units	777	

Kendall Breeze Community Development District

Financial Report For April 2025

Kendall Breeze Community Development District
Budget vs. Actual
October 2024 through April 2025

	Oct 24 - April 25	24/25 Budget	$ Over Budget	% of Budget	
Income									
363.100	ꞏ Admin Assessment Income	87,837.01	89,538.00	-1,700.99	98.1%	
363.101	ꞏ Maint Assessment Income	255,294.77	262,766.00	-7,471.23	97.16%	
363.810	ꞏ Debt Assessments	419,548.87	431,824.00	-12,275.13	97.16%	
363.820	ꞏ Debt Assessments-Pd To Trustee	-399,644.40	-405,915.00	6,270.60	98.46%	
363.830	ꞏ Assessment Fees	-7,330.32	-15,682.00	8,351.68	46.74%	
363.831	ꞏ Assessment Discounts	-28,813.75	-31,365.00	2,551.25	91.87%	
369.401	ꞏ Interest Income	20,548.78	960.00	19,588.78	2,140.5%	
Total Income	347,440.96		332,126.00		15,314.96		104.61%	
Gross Profit		347,440.96		332,126.00		15,314.96		104.61%	
Expense						
511.308	ꞏ Traffic Enforcement	2,400.00	10,000.00	-7,600.00	24.0%	
511. ꞏ Professional Fees					
511.310 ꞏ Engineering	10,860.00	11,000.00	-140.00	98.73%	
511.315 ꞏ Legal Fees	4,967.50	13,000.00	-8,032.50	38.21%	
511.320 ꞏ Audit Fees	0.00	3,900.00	-3,900.00	0.0%	
Total 511. ꞏ Professional Fees	15,827.50		27,900.00		-12,072.50		56.73%	
511.122	ꞏ Payroll tax expense	137.70	480.00	-342.30	28.69%	
511.131	ꞏ Supervisor Fees	1,800.00	6,000.00	-4,200.00	30.0%	
511.305	ꞏ Maintenance/Contingency	2,619.00	15,000.00	-12,381.00	17.46%	
511.306	ꞏ Roadway Imp/Reserve	12,000.00	155,000.00	-143,000.00	7.74%	
511.307	ꞏ Drainage Improvements/Reserve	0.00	56,000.00	-56,000.00	0.0%	
511.311	ꞏ Management Fees	20,216.00	34,656.00	-14,440.00	58.33%	
511.312	ꞏ Secretarial Fees	3,500.00	6,000.00	-2,500.00	58.33%	
511.318	ꞏ Assessment/Tax Roll	0.00	6,000.00	-6,000.00	0.0%	
511.450	ꞏ Insurance	7,831.00	8,290.00	-459.00	94.46%	
511.480	ꞏ Legal Advertisements	701.65	2,000.00	-1,298.35	35.08%	
511.512	ꞏ Miscellaneous	288.50	950.00	-661.50	30.37%	
511.513	ꞏ Postage and Delivery	124.47	975.00	-850.53	12.77%	
511.514	ꞏ Office Supplies	341.95	700.00	-358.05	48.85%	
511.540	ꞏ Dues, License & Subscriptions	175.00	175.00	0.00	100.0%	
511.750	ꞏ Website Management	1,166.62	2,000.00	-833.38	58.33%	
Total Expense	69,129.39		332,126.00		-262,996.61		20.81%	
Net Income		278,311.57		0.00		278,311.57		100.0%	

KENDALL BREEZE COMMUNITY DEVELOPMENT DISTRICT MONTHLY FINANCIAL REPORT
APRIL 2025

REVENUES	
Annual Budget
10/1/24 - 9/30/25	

Actual Apr-25	Year To Date Actual
10/1/24 - 4/30/25	
Administrative Assessments	89,538	2,666	87,837	
Maintenance Assessments	262,766	7,822	255,295	
Debt Assessments	431,824	12,854	419,549	
Other Revenues	0	0	0	
Interest Income	960	0	20,549	
				
Total Revenues	$	785,088	$	23,342	$	783,230	
				
EXPENDITURES				
Maintenance Expenditures				
Maintenance/Contingency (Storm Drain Cleaning)	15,000	2,619	2,619	
Roadway Improvements/Reserve	155,000	0	12,000	
Drainage Improvements/Reserve	56,000	0	0	
Traffic Enforcement - Off-Duty Police	10,000	0	2,400	
Engineering/Inspections	11,000	1,068	10,860	
				
Total Maintenance Expenditures	$	247,000	$	3,687	$	27,879	
				
Administrative Expenditures				
Supervisor Fees	6,000	800	1,800	
Payroll Taxes (Employer)	480	61	138	
Management	34,656	2,888	20,216	
Secretarial	6,000	500	3,500	
Legal	13,000	0	4,968	
Assessment Roll	6,000	0	0	
Audit Fees	3,900	0	0	
Insurance	8,290	0	7,831	
Legal Advertisements	2,000	0	702	
Miscellaneous	950	69	289	
Postage	975	41	124	
Office Supplies	700	138	342	
Dues & Subscriptions	175	0	175	
Website Management	2,000	167	1,165	
				
Total Administrative Expenditures	$	85,126	$	4,664	$	41,250	
				
Total Expenditures	$	332,126	$	8,351	$	69,129	
				
Revenues Less Expenditures	$	452,962	$	14,991	$	714,101	
				
Bond Payments	(405,915)	(12,725)	(399,645)	
				
Balance	$	47,047	$	2,266	$	314,456	
				
County Appraiser & Tax Collector Fee	(15,682)	(233)	(7,330)	
Discounts For Early Payments	(31,365)	0	(28,814)	
				
Excess/ (Shortfall)	$	-	$	2,033	$	278,312	
				
Carryover from Prior Year	0	0	0	
				
Net Excess/ (Shortfall)	$	-	$	2,033	$	278,312	

Bank Balance As Of 4/30/25	$	1,289,806.68	
Accounts Payable As Of 4/30/25	$	28,105.72	
Accounts Receivable As Of 4/30/25	$	-	
Reserve For Roadway Improvements As Of 4/30/25	$	624,000.00	
Reserve For Drainage Improvements As Of 4/30/25	$	170,300.00	
Available Funds As Of 4/30/25	$	467,400.96	

Kendall Breeze Community Development District Check Register
March 2025 ‐ April 2025

Reference #	Date	Vendor	Amount	
3‐1	3/5/2025	Billing, Cochran, Lyles, Mauro, & Ramsey	1,430.00	
3‐2	3/5/2025	Kendall Breeze CDD (Assessment Account)	78,008.06	
3‐3	3/5/2025	Special District Services, Inc.	3,748.00	
4‐1	4/4/2025	Alvarez Engineering, Inc.	8,632.50	
4‐2	4/4/2025	Billing, Cochran, Lyles, Mauro, & Ramsey	400.00	
4‐3	4/4/2025	Caltran Engineering Group, Inc.	6,000.00	
4‐4	4/4/2025	Kendall Breeze CDD (Assessment Account)	7,248.75	
4‐5	4/4/2025	Special District Services, Inc.	3,595.63	
		TOTAL	109,062.94	

KENDALL BREEZE CDD TAX COLLECTIONS 2024-2025

#	

ID#	

PAYMENT FROM	

DATE	

FOR	

Tax Collect Receipts	

Interest Received	

Commissions Paid	

Discount	

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

Debt Assessment Paid to Trustee	
									$	784,139	$	89,541	$	262,774	$	431,824	$	89,541	$	262,774	$	431,824		
									$	738,041	$	85,126	$	247,000	$	405,915	$	85,126	$	247,000	$	405,915	$	405,915	
1	1	Miami-Dade Tax Collector	12/09/24	NAV Taxes	$  564,394.03		$  (5,418.20)	$ (22,575.16)	$  536,400.67	$  64,453.78	$  189,128.45	$  310,811.80	$  61,256.82	$  179,747.90	$  295,395.95	$  295,395.95	
2	2	Miami-Dade Tax Collector	11/25/24	NAV Taxes	$	62,521.32		$	(600.21)	$  (2,500.80)	$	59,420.31	$	7,139.94	$	20,950.89	$	34,430.49	$	6,785.81	$  19,911.74	$	32,722.76	$	32,722.76	
3	3	Miami-Dade Tax Collector	11/26/24	NAV Taxes	$	47,998.45		$	(460.76)	$  (1,919.90)	$	45,617.79	$	5,481.42	$	16,084.28	$	26,432.75	$	5,209.55	$  15,286.52	$	25,121.72	$	25,121.72	
4	4	Miami-Dade Tax Collector	12/04/24	NAV Taxes	$	5,399.74		$	(51.40)	$	(260.57)	$	5,087.77	$	616.65	$	1,809.45	$	2,973.64	$	581.03	$	1,704.91	$	2,801.83	$	2,801.83	
5	5	Miami-Dade Tax Collector	01/10/25	NAV Taxes	$	13,797.66		$	(133.90)	$	(405.75)	$	13,258.01	$	1,575.69	$	4,623.60	$	7,598.37	$	1,514.07	$	4,442.76	$	7,301.18	$	7,301.18	
6	6	Miami-Dade Tax Collector	12/19/24	NAV Taxes	$	19,179.13		$	(184.56)	$	(725.87)	$	18,268.70	$	2,190.25	$	6,426.93	$	10,561.95	$	2,086.29	$	6,121.84	$	10,060.57	$	10,060.57	
7	7	Miami-Dade Tax Collector	02/07/25	Interest		$  354.91			$	354.91	$	354.91			$	354.91			$	-	
8	8	Miami-Dade Tax Collector	02/12/25	NAV Taxes	$	13,595.87		$	(132.95)	$	(300.13)	$	13,162.79	$	1,552.64	$	4,555.98	$	7,487.25	$	1,503.18	$	4,410.86	$	7,248.75	$	7,248.75	
9	9	Miami-Dade Tax Collector	03/06/25	NAV Taxes	$	11,619.36		$	(114.94)	$	(125.57)	$	11,378.85	$	1,326.93	$	3,893.65	$	6,398.78	$	1,299.47	$	3,813.05	$	6,266.33	$	6,266.33	
10	10	Miami-Dade Tax Collector	03/21/25	Interest		$  479.27			$	479.27	$	479.27			$	479.27			$	-	
11	11	Miami-Dade Tax Collector	04/07/25	NAV Taxes	$	23,340.91		$	(233.40)	$	-	$	23,107.51	$	2,665.53	$	7,821.54	$	12,853.84	$	2,638.87	$	7,743.33	$	12,725.31	$	12,725.31	
12									$	-							$	-	
13									$	-							$	-	
14									$	-							$	-	
15									$	-							$	-	
16									$	-							$	-	
					$ 761,846.47	$  834.18	$ (7,330.32)	$ (28,813.75)	$ 726,536.58	$ 87,837.01	$ 255,294.77	$ 419,548.87	$ 83,709.27	$ 243,182.91	$ 399,644.40	$ 399,644.40	

Assessment Roll			Collections	Note: $784,139, $89,541, $262,7774 and $431,824 are 2024/2025 Budgeted	
Admin:	$89,541.48		97.16%	assessments before discounts and fees.	
Maint:	$262,773.63			Note: $738,041, $85,126, $247,000 and $405,915 are 2024/2025 Budgeted	
Debt:	$431,823.85			assessments after discounts and fees.	
Total	$784,138.96				
		
$  761,846.47		
		$	834.18	$  726,536.58	
		$	(87,837.01)	$  (83,709.27)	
		$  (255,294.77)	$  (243,182.91)	
		$  (419,548.87)	$  (399,644.40)	
		$	-	$	-