Resolution 2021-31819 RESOLUTION NO. 2021-31819
A RESOLUTION OF THE BOARD OF DIRECTORS OF THE
NORMANDY SHORES LOCAL GOVERNMENT
NEIGHBORHOOD IMPROVEMENT DISTRICT SETTING 1) THE
PROPOSED GENERAL OPERATING MILLAGE RATE FOR THE
NORMANDY SHORES NEIGHBORHOOD IMPROVEMENT
DISTRICT; 2) THE CALCULATED "ROLLED-BACK" RATE;
AND, 3) THE DATE, TIME, AND PLACE OF THE FIRST PUBLIC
HEARING TO CONSIDER THE OPERATING MILLAGE RATE
AND BUDGET FOR FISCAL YEAR 2022; AND, FURTHER,
AUTHORIZING THE CITY MANAGER TO TRANSMIT THIS
INFORMATION TO THE MIAMI-DADE COUNTY PROPERTY
APPRAISER IN THE FORM REQUIRED BY SECTION 200.065,
FLORIDA STATUTES.
WHEREAS, Section 200.065, Florida Statutes, has specified the method by which
municipalities may set the operating millage rate and adopt an annual budget for dependent taxing
districts; and
WHEREAS, the July 1, 2021 Certification of Taxable Value from the Miami-Dade County
Property Appraiser for the Normandy Shores Neighborhood Improvement District reflects an
overall increase of approximately $6.1 million, or 2.5 percent (%), in property tax values over the
July 1, 2020 Certification of Taxable Value from the Miami-Dade County Property Appraiser for
the Normandy Shores Neighborhood Improvement District; and
WHEREAS, the Mayor and City Commission of the City of Miami Beach, acting in its
capacity as the Board of Directors of the Normandy Shores Local Government Neighborhood
Improvement District, propose that the District's General Operating millage rate be set at 1.0659
mills for Fiscal Year(FY) 2022 and that the "Rolled-Back" rate be set at 0.0755 mills; and
WHEREAS, the City of Miami Beach is required to advise the Miami-Dade County
Property Appraiser of the Proposed Normandy Shores Local Government Neighborhood
Improvement District Operating Millage Rate,the"Rolled-Back" rate, and the date, time, and place
of the first public hearing.
NOW, THEREFORE, BE IT DULY RESOLVED BY THE MAYOR AND CITY
COMMISSION, ACTING IN ITS CAPACITY AS THE BOARD OF DIRECTORS OF THE
NORMANDY SHORES LOCAL GOVERNMENT NEIGHBORHOOD IMPROVEMENT
DISTRICT, that the following recommendations of the Administration be and are hereby ratified
for transmittal to the Miami-Dade County Property Appraiser, as specified in Section 200.065,
Florida Statutes:
1) Proposed Normandy Shores Local Government Neighborhood Improvement
District Operating Millage Rate for FY 2022:
General Operating 1.0659 mills
2) "Rolled-Back" Rate 0.0755 mills
•
3) The first public hearing on the Proposed Normandy Shores Local Government
Neighborhood Improvement District operating millage rate and budget for FY 2022
shall be held on Friday, September 17, 2021, at 5:02 p.m., in the City Commission
Chambers at 1700 Convention Center Drive, 3rd Floor, Miami Beach, Florida
33139.
PASSED and ADOPTED this 28th day of July, 2021.
ATTEST:
Dan Gelber, Mayor
L-7?4/
V:3/2_61-1. Granado, City Clerk
APPROVED AS TO
aka FORM &LANGUAGE
• r '`' o..ens�
IPdCORPORTEO &FOREXECUTION
City Attorney �;Z Date
Agenda Item 875
Date 7-62S-011
MIAMI BEACH
City of Miami Beach, 1700 Convention Center Drive,Miami Beach, Florida 33139,www.miamibeachfl.gov
COMMISSION MEMORANDUM
TO: Honorable Mayor Dan Gelber and Members of the City Commission
FROM: Alina T. Hudak, City Manag
DATE: July 28, 2021
SUBJECT: A RESOLUTION OF THE BOARD OF DIRECTORS OF THE NORMANDY SHORES
LOCAL GOVERNMENT NEIGHBORHOOD IMPROVEMENT DISTRICT SETTING 1)
THE PROPOSED GENERAL OPERATING MILLAGE RATE FOR THE NORMANDY
SHORES NEIGHBORHOOD IMPROVEMENT DISTRICT; 2) THE CALCULATED
"ROLLED-BACK" RATE; AND, 3) THE DATE, TIME, AND PLACE OF THE FIRST
PUBLIC HEARING TO CONSIDER THE OPERATING MILLAGE RATE AND BUDGET
FOR FISCAL YEAR 2022; AND, FURTHER, AUTHORIZING THE CITY MANAGER
TO TRANSMIT THIS INFORMATION TO THE MIAMI-DADE COUNTY PROPERTY
APPRAISER IN THE FORM REQUIRED BY SECTION 200.065, FLORIDA STATUTES
STRATEGIC PLAN SUPPORTED
Organizational Innovation - Ensure strong fiscal stewardship
ADMINISTRATION RECOMMENDATION
The Administration recommends that the Mayor and City Commission, acting in its capacity as
the Board of Directors for the Normandy Shores Local Government Neighborhood Improvement
District, adopt the attached Resolution authorizing the City Manager to transmit the following
information to the Miami-Dade County Property Appraiser:
1) Proposed Normandy Shores Local Government Neighborhood Improvement
District Operating Millage Rate for Fiscal Year(FY) 2022:
General Operating 1.0659 mills
2) "Rolled-Back" Rate (Truth-in-Millage) 0.0755 mills
3) The first public hearing on the Proposed Normandy Shores Local Government
Neighborhood Improvement District operating millage rate and budget for FY 2022
shall be held on Friday, September 17, 2021, at 5:02 p.m., in the City Commission
Chambers at 1700 Convention Center Drive, 3rd Floor, Miami Beach, Florida 33139.
BACKGROUND
The Normandy Shores Local Government Neighborhood Improvement District, which is a
dependent taxing district of its principal, the City of Miami Beach, was established in 1994 to
provide continual 24-hour security to this gated community; FY 2022 represents its twenty-eighth
year of operation.
FY 2022 Normandy Shores Proposed Millage Rate
July 28, 2021
Page 2 of 5
The District was established by Ordinance 93-2881 and has the authority "to levy an ad-valorem
tax on real and personal property of up to two mills, provided that no parcel of property will be
assessed more than $500 annually for such improvements."
On September 11,1997, Resolution 97-22522 adopted the District's Tentative FY 1998 millage
rate. The accompanying memorandum noted that the City had been funding the gap between the
revenues generated from the ad valorem taxes and the budget, that the City could not continue
to subsidize this budget and that the District should be self-sustaining. This memorandum also
noted that Resolution 97-22487 included the City Commission's direction to the City Clerk to take
such steps as may be necessary to hold a special referendum for the purpose of authorizing
special assessments to raise $41,915 for operating purposes within the District for FY 1998.
On September 23, 1998, Resolution 98-22902 adopted the District's FY 1999 budget. The
accompanying memorandum noted that the City had been funding the gap between the revenues
generated from the ad valorem taxes and the budget and that a determination was reached that
the City would fund 35% of the annual cost of the community guard gate. It also stated that the
cost would eventually be funded by the golf course and that the City Attorney's Office would review
the issue of the dependent status of the District, and the City would continue supplementing the
budget at current levels until both issues are resolved.
On September 25, 2002, Ordinance 2002-3380 adopted the removal of the $500 annual cap per
parcel. The accompanying memorandum noted that the City's 35% contribution will be
maintained.
In 2015, as part of a "clean up" Ordinance to repeal three other safe neighborhood districts that
were no longer active, the Mayor and City Commission enacted Ordinance 2015-3928. With
respect to the Normandy Shores District, because the prior versions of the ordinance had not
been codified as part of the consolidated legislation of the City, the 2015 Ordinance sought to
codify the legislation, but in so doing, inadvertently re-adopted the original 1993 Ordinance-which
included an ad valorem cap of$500 per property - and not the correct, and most recent, version
of the legislation, the 2002 Ordinance, which deleted the cap of$500 per property.
In order to correct the inadvertent error in the 2015 Ordinance and eliminate the$500 per property
cap, as intended since 2002, the Mayor and City Commission adopted Ordinance 2020-4386 on
December 9, 2020.
The City's legal opinion is that none of the enabling legislation for the Normandy Shores Local
Government Neighborhood Improvement District, codifies an obligation for the City to continue to
fund up to 35% of the District's annual budget, and as such, is not a binding contribution.
JULY 23rd FERC BUDGET BRIEFING
At the July 23, 2021 FERC meeting, the Committee recommended the elimination of the 35%
subsidy totaling $91,700, while maintaining the City's 50% contribution, or $30,000, toward the
total cost of$60,000 for the security rover.
ANALYSIS
On July 1, 2021, the City received the 2021 Certification of Taxable Value from the Miami-Dade
County Property Appraiser for the Normandy Shores Local Government Neighborhood
FY 2022 Normandy Shores Proposed Millage Rate
July 28, 2021
Page 3 of 5
Improvement District indicating that the taxable value was approximately$248.9 million, including
$3.8 million of new construction. Overall, this represents an increase of approximately $6.1
million, or 2.5 percent(%), over the 2020 Certification of Taxable Value of$242.8 million provided
by the Miami-Dade County Property Appraiser as of July 1, 2020 for the Normandy Shores Local
Government Neighborhood Improvement District. It is important to note that the final 2020 tax roll
for the Normandy Shores Local Government Neighborhood Improvement District of$239.4 million
is approximately $3.4 million, or 1.4%, lower than the 2020 Certification of Taxable Value due to
appeals, adjustments, etc.
July 2020 July 2021 $
Certified Certified Change
Property Assessment _ _ _ _ _ _
Existing Values m ���— 242,757,511 _ v245,073,256 Y 2,315,745
New Construction 0 3,782,998 3,782,998
Total Normandy Shores 242,757,511 248,856,254 6,098,743
PROPOSED BUDGET & MILLAGE
The Normandy Shores Local Government Neighborhood Improvement District budget proposed
for FY 2022, as reflected in Attachment A, is $252,000, which is an increase of$3,000, or 1.2%,
from the adopted FY 2021 budget and is comprised of the following line-items:
Items Included in Preliminary FY 2022 Expenditures $
_Contracted_
Security_Guard Services for Guardhouse and 50%of Rover 214,000
___e__._
Gate Maintenance and Repairs WW—`- 24,000
Utilities.~-- �---Y--� 7,000
Guardhouse Janitorial Services _ - 4,000
Other Miscellaneous Operating Expenditures 2,000
OIG Set-aside 1,000
Total $252,000
The proposed FY 2022 ad valorem millage rate, based on the recommendation of the FERC at
its July 23, 2021 meeting, is 1.0659 mills, which is 0.9886 mills more than the adopted FY 2021
millage rate of 0.0773 mills. This increase is primarily due to the 2015 "clean-up" Ordinance that
inadvertently re-adopted the original 1993 Ordinance that included an ad valorem cap of$500 per
property instead of the 2002 Ordinance that removed the cap of $500 per property, and the
elimination of the City's 35% subsidy.
Based on the 2021 Certification of Taxable Value for the Normandy Shores Local Government
Neighborhood Improvement District provided by the Miami-Dade Property Appraiser as of July 1,
2021, this proposed tax levy would generate proceeds of $265,256, which will be budgeted at
approximately 95.0%, or$251,993(rounded to$252,000),to account for early payment discounts,
delinquencies, etc. This millage rate will fund the proposed FY 2022 budget summarized above
for the District, with no City subsidy.
FY 2022 Normandy Shores Proposed Mil/age Rate
July 28, 2021
Page 4 of 5
Statutory Requirement
Florida Statute 200.065, entitled "Method of Fixing Millage," establishes specific guidelines that
must be used by all local government entities, including dependent taxing districts like Normandy
Shores in setting its millage (property tax) rates. Not unlike its principal taxing authority (City of
Miami Beach), Normandy Shores is also required to transmit within 35 days from receipt of the
Certification of Taxable Value (received July 1, 2021), to the Miami-Dade County Property
Appraiser, a proposed operating millage rate, the calculated "rolled-back" rate and the date, time,
and place of the first public hearing to consider the proposed operating millage rate and budget
for FY 2022.
The "rolled-back" rate is the millage rate required to produce the same level of property tax
revenue in FY 2022 as collected in FY 2021.The rate is calculated at 0.0755 mills,which is 0.0018
mills less than the millage rate of 0.0773 adopted for FY 2021. The "rolled-back" millage rate tax
levy would generate proceeds of$18,789. The difference between the proposed millage rate for
FY 2022 and the "rolled-back" rate levy is $246,467.
After setting the proposed operating millage rate for the Normandy Shores Local Government
Neighborhood Improvement District, the City Commission may, at any time prior to the final
adoption, lower the proposed millage rate. However, any increase above the proposed rate of
1.0659 mills for FY 2022, if adopted, would require an expensive mailing and advertising process
to each property owner in the Normandy Shores Local Government Neighborhood Improvement
District. Therefore, this proposed millage rate is viewed as the ceiling.
Further, per State Statute, the City may elect to approve millage rates above the"rolled-back" rate
up to the constitutional cap of 10 mills, subject to the following votes by the Commission or
referendum:
• Option I: A majority approval of the Commission is required to approve a millage up to
0.8833 mills (equivalent to a 4.43% increase in Property Tax revenues). The 1.0443
increase is the State per capita personal income gain for the prior calendar year.
• Option II: A two-thirds approval (5 of 7 votes) of the Commission is required to approve a
millage up to 0.9716 mills (equivalent to a 10.0% increase in Property Tax revenues above
Option I).
• Option III: A unanimous approval of the Commission or referendum is required to approve
a millage above 0.9716 mills.
Adoption of the proposed FY 2022 millaqe rate of 1.0659 mills for the Normandy Shores Local
Government Neighborhood Improvement District would, therefore, require a unanimous approval
(7 of 7 votes) by the City Commission per the State of Florida's Truth-in-Millaqe (TRIM)
requirements.
First Public Hearing
The first public hearing on the proposed operating millage rate and budget for FY 2022 must be
held no later than 80 days, or earlier than 65 days, from the start of the TRIM calendar(July 1st).
Other guidelines are: 1) The public hearing cannot be scheduled on a Sunday or on those days
utilized by Miami-Dade County or the Miami-Dade County School Board for their public hearing;
FY 2022 Normandy Shores Proposed Millage Rate
July 28, 2021
Page 5 of 5
2) If on a day other than Saturday, it must be held after 5:00 P.M.; and, 3) Must be held
immediately following discussion of the tentative millage and budget of its principal taxing
authority (City of Miami Beach).
Based on these guidelines, the first public hearing must be held between September 3, 2021 and
September 18, 2021. The following dates are unavailable for the following reasons:
September 5 and 12 Sundays
September 9 Miami-Dade County School Board 2nd Public Hearing
September 14 Miami-Dade County 1st Public Hearing
Of the remaining days available, it is recommended that the first public hearing be held on
Friday, September 17, 2021, at 5:02 P.M., in the City Commission Chambers at 1700 Convention
Center Drive, 3rd Floor, Miami Beach, Florida 33139.
Attachment A— FY 2022 Proposed Normandy Shores Budget
ATH/JW/TOS
ATTACHMENT A
FY 2022 Normandy Shores District Budget
FY 2018 FY 2019 FY 2020 FY 2021 , FY 2022 $Variance %Variance
Actuals Actuals Actuals , - Adopted Proposed FY 2022 Budget vs FY 2022 Budget vs
- ' Budget - Budget FY 2021 Adopted FY 2021 Adopted
REVENUES
Residents 65% 180,050 164,450 173,550 17,900 252,000 234,100 1307.8%
City 35% 96,950 88,550 93,450 93,100 . 0 (93,100) -100.0%
Restitutions _ 6,207 595 1,662 0 • 0 0 0.0%
Miscellaneous/Interest 176 1,408 1,131 3,000 0 (3,000) -100.0%
Fund Balance/Retained Earnings 0) 0 0 0 135,000 0 (135,000) 400.0%
Total $ 283,383 $ 255,003 $ 269,793 $ 249,000 $ 252,000 $ 3,000 1.2%
EXPENDITURES
Security Guard Services Ill 210,000 210,000 217,000 210,000 214,000 4,000 1.9%
Janitorial Services 0 1,067 3,892 • 4,000 4,000 0 0.0%
Gate Repairs(AAA Repairs) 22,428 19,170 31,099 20,000 20,000 0 0.0%
Internal Service-Other Repairs 0 0 0 .5,000' 4,000 (1,000) -20.0%
Internal Service-OIG Set-Aside 131 0 0 0 1,000 1,000 0 0.0%
Utilities(Electricity&Telephone)14( 1,260 1,723 5,835 7,000 7,000 0 0.0%
RFID System 0 0 42,200 - 0- 0 0 0.0%
Video Camera System Upgrade 0 0 0 0 0 0 0.0%
AED Guardhouse Defibrillator 1,404 0 0 • 0 0 0 0.0%
Other Expenditures 151 16,400 5,957 936 • 2,000 _ 2,000 0 0.0%
Total $ 251,493 $ 237,917 $ 300,961 $ 249,000 -$ 252;000 $ 3,000 1.2%
Surplus/(Shortfall) $ 31,890 $ 17,086 $ (31,168) $ • • 0 $ ' • 0 $ 0
REQUIRED MILLAGE 0.9564 0.8161 0.8161 0.0773 1.0659 0.9886 1279.8%
Existing Values 196,441,992 209,647,105 219,807,591 233,297,993 245,073,256 11,775,263 5.0%
New Construction 1,719,766 2,458,268 3,896,854 9,459,518 3,782,998 (5,676,520) -60.0%
Total 198,161,758 212,105,373 223,704,445 242,757,511 248,856,254 6,098,743 2.5%
Value of 1 Mill 198,162 212,105 223,704 242,758 248,856 6,099 2.5%
95%of 1 Mill 188,254 201,500 212,519 230,620 236,413 5,794 2.5%
Footnotes:
111 FY 2021 Adopted Budget was based on a one-time use of fund balance for operations of the district
121 FY 2022 security guard services based on current hourly rate of$21.03 for services provided 24 hours/day,7 days/week,for guardhouse,plus 49 hours a week for a security rover at$21.03 per hour and$5,760 fee for
rental of a golf cart(the hourly rate is subject to change for living wage if adopted by the City Commission for FY 2022). The cost of the roving guard and rental of golf cart is split-funded between Normandy Shores(50%)
via Prop Mgmt.chargeback and the Normandy Shores Golf Course(50%).The increase in security guard services is due to an increase of$0.32 in the contracted hourly rate and an increase of$480 for the golf cart rental
rate.
13)Set-aside for OIG Funding based on 0.5%of budgeted contracts in accordance with Ordinance 2020-4325 adopted by the City Commission on January 15,2020 to be finalized once FY 2022 OIG budget is finalized
(4)Utility costs based on FY 2021 actuals to date,plus projected increase of 1.1%for CPI in accordance with the City's utility fee rates
1s1 Other Expenditures includes the annual Special Taxing District state fee paid to the Department of Economic Opportunity and funding for repairs and maintenance. The concrete island project included in the FY 2022
Preliminary Budget,in the amount of$10,000,was subsequently withdrawn based on the 6/17/2021 Normandy Shores Local Government Improvement Board Meeting
Resolutions - R7 S
MIAMI BEACH
COMMISSION MEMORANDUM
TO: Honorable Mayor and Members of the City Commission
FROM: Alina T. Hudak, City Manager
DATE: July 28, 2021
SUBJECT:A RESOLUTION OF THE BOARD OF DIRECTORS OF THE NORMANDY
SHORES LOCAL GOVERNMENT NEIGHBORHOOD IMPROVEMENT
DISTRICT SETTING 1) THE PROPOSED GENERAL OPERATING
MILLAGE RATE FOR THE NORMANDY SHORES NEIGHBORHOOD
IMPROVEMENT DISTRICT; 2) THE CALCULATED "ROLLED-BACK" RATE;
AND, 3) THE DATE, TIME, AND PLACE OF THE FIRST PUBLIC HEARING
TO CONSIDER THE OPERATING MILLAGE RATE AND BUDGET FOR
FISCAL YEAR 2022;AND, FURTHER,AUTHORIZING THE CITY MANAGER
TO TRANSMIT THIS INFORMATION TO THE MIAMI-DADE COUNTY
PROPERTYAPPRAISER IN THE FORM REQUIRED BY SECTION 200.065,
FLORIDA STATUTES.
(ITEM TO BE SUBMITTED IN SUPPLEMENTAL)
SUPPORTING SURVEY DATA
N/A
Applicable Area
Citywide
Is this a"Residents Right Does this item utilize G.O.
to Know" item. pursuant to Bond Funds?
City Code Section 2-14?
Yes No
Strategic Connection
Organizational Innovation- Ensure strong fiscal stewardship.
Legislative Tracking
Office of Management and Budget
Page 1662 of 2012
THIS PAGE INTENTIONALLY LEFT BLANK