Resolution 2022-32253 RESOLUTION NO. 2022-32253
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 2023; 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, 2022 Certification of Taxable Value from the Miami-Dade
County Property Appraiser for the Normandy Shores Neighborhood Improvement District
reflects an overall increase of approximately$56.6 million, or 22.8 percent(%), in property
tax values over the July 1, 2021 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 0.9717 mills for Fiscal Year (FY) 2023 and that the "Rolled-Back" rate be
set at 0.8864 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 2023:
General Operating 0.9717 mills
2) "Rolled-Back" Rate 0.8864 mills
3) The first public hearing on the Proposed Normandy Shores Local
Government Neighborhood Improvement District operating millage rate and
budget for FY 2023 shall be held on Wednesday, September 14, 2022, 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 20th day of July, 2022.
ATTEST:
( JUL 2 5 2022 Dan Gelber, Mayor
Rafael E. Granado, City Clerk
APPROVED AS TO
o, s FORM&LANGUAGE
kIRCORP RAMEDJ _ &FOR EXECUTION
Olyauamay If7A2 Date
Resolutions - R7 0
MIAMI BEACH
COMMISSION MEMORANDUM
TO: Honorable Mayor and Members of the City Commission
FROM: Alina T. Hudak, City Manager
DATE: July 20, 2022
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,2023;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.
RECOMMENDATION
See attached Memorandum
SUPPORTING SURVEY DATA
N/A
FINANCIAL INFORMATION
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 1061 of 1502
ATTACHMENTS:
Description
ci FY 2023 Normandy Shores Maximum Millage Memo
Page 1062 of 1502
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 Manager
DATE: July 20, 2022
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 2023; 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)2023:
General Operating 0.9717 mills
2) "Rolled-Back" Rate(Truth-in-Millage) 0.8864 mills
3) The first public hearing on the Proposed Normandy Shores Local Government
Neighborhood Improvement District operating millage rate and budget for FY 2023 shall
be held on Wednesday, September 14, 2022, 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 2023 represents its twenty-ninth
year of operation.
Page 1063 of 1502
FY 2023 Normandy Shores Proposed Millage Rate
July 20, 2022
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.
At the July 23, 2021 Finance and Economic Resiliency Committee meeting, the Committee
recommended the elimination of the 35%City subsidy totaling$91,700 in the FY 2022 preliminary
budget,while maintaining the City's 50%contribution,or$30,000,toward the total cost of$60,000
for the security rover.
On July 28, 2021, the City Commission, through Resolution No. 2021-31819, approved the
recommendation of the Finance and Economic Resiliency Committee (FERC) eliminating the
City's 35% subsidy, 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, 2022, the City received the 2022 Certification of Taxable Value from the Miami-Dade
County Property Appraiser for the Normandy Shores Local Government Neighborhood
Page 1064 of 1502
FY 2023 Normandy Shores Proposed Millage Rate
July 20, 2022
Page 3 of 5
Improvement District indicating that the taxable value was approximately$305.5 million, including
$7.1 million of new construction. Overall, this represents an increase of approximately $56.6
million, or 22.8 percent (%), over the 2021 Certification of Taxable Value of $248.9 million
provided by the Miami-Dade County Property Appraiser as of July 1, 2021 for the Normandy
Shores Local Government Neighborhood Improvement District. It is important to note that the final
2021 tax roll for the Normandy Shores Local Government Neighborhood Improvement District of
$248.1 million is approximately$0.8 million, or 0.3%, lower than the 2021 Certification of Taxable
Value due to appeals, adjustments, etc.
July 2021 July 2022 $
Certified Certified Change Change
Property Assessment
Existing Values 248,856,254 298,359,433 49,503,179 19.9%
New Construction 0 7,113,479 7,113,479 100.0%
Total Normandy Shores 248,856,254. 305,472,912 56,616,658 22.8%
PROPOSED BUDGET& MILLAGE
The Normandy Shores Local Government Neighborhood Improvement District budget proposed
for FY 2023, as reflected in Attachment A, is$282,000,which is an increase of$30,000, or 11.9%,
from the adopted FY 2022 budget of$252,000 and is comprised of the following line-items:
Items Included in FY 2023 Expenditures $
Contracted Security Guard Services for Guardhouse and 50%of Rover 214,000
Gate Maintenance and Repairs 25,500
Set-aside for Renewal and Replacement of Capital Assets 20,000
Set-aside for Reserve 10,000
Guardhouse Utilities 7,000
Guardhouse Janitorial Services 4,000
OIG Set-aside 1,000
Other Miscellaneous Operating Expenditures 500
Total $282,000
The proposed FY 2023 ad valorem millage rate, which was approved by the Normandy Shores
Homeowners' Association on July 5, 2022, and is recommended by the Administration for FY
2023, is 0.9717 mills, which is 0.0942 mills, or 8.8%, less than the adopted FY 2022 millage rate
of 1.0659 mills. Based on the 2022 Certification of Taxable Value for the Normandy Shores Local
Government Neighborhood Improvement District provided by the Miami-Dade Property Appraiser
as of July 1, 2022, this proposed tax levy would generate proceeds of $296,828, which will be
budgeted at approximately 95.0%, or $281,987 (rounded to $282,000), to account for early
payment discounts, delinquencies, etc. This millage rate will fund the proposed FY 2023 budget
summarized above for the District, with no City subsidy.
Page 1065 of 1502
FY 2023 Normandy Shores Proposed Millage Rate
July 20, 2022
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, 2022), 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 2023.
The "rolled-back" rate is the millage rate required to produce the same level of property tax
revenue in FY 2023 as collected in FY 2022.The rate is calculated at 0.8864 mills,which is 0.1795
mills less than the millage rate of 1.0659 adopted for FY 2022. The"rolled-back" millage rate tax
levy would generate proceeds of$270,771. The difference between the proposed millage rate for
FY 2023 and the "rolled-back" rate levy is$26,057.
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
0.9717 mills for FY 2023, 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
0.9407 mills (equivalent to a 6.13% increase in Property Tax revenues). The 1.0613
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 1.0348 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 1.0348 mills.
Adoption of the proposed FY 2023 millage rate of 0.9717 mills for the Normandy Shores Local
Government Neighborhood Improvement District would, therefore, require a two-thirds approval
(5 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 2023 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;
Page 1066 of 1502
FY 2023 Normandy Shores Proposed Millage Rate
July 20, 2022
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, 2022 and
September 18, 2022. The following dates are unavailable for the following reasons:
September 4 and 11 Sundays
September 7 Miami-Dade County School Board 2nd Public Hearing
September 8 and 20 Miami-Dade County 1st and 2nd Public Hearing
Of the remaining days available, it is recommended that the first public hearing be held on
Wednesday, September 14, 2022, at 5:02 P.M., in the City Commission Chambers at 1700
Convention Center Drive, 3rd Floor, Miami Beach, Florida 33139.
Attachment A—FY 2023 Proposed Normandy Shores Budget
ATH/JW/TOS
Page 1067 of 1502
Attachment A
FY 2023 Normandy Shores District Budget
FY FY FY FY 2022 FY 2023 $Variance %Variance
T 2019s FTA 2020s FT 2021ctuals i11 Adopted Proposed FY 2023 Proposed vs FY 2023 Proposed vs
ABudget t0 Budget FY 2022 Adopted FY 2022 Adopted
REVENUES
Residents 164,450 173,550 17,900 252,000 282,000 30,000 11.9%
City 88,550 93,450 93,100 0 0 0 0.0%
Restitutions 191 595 1,662 1,677 0 0 0 0.0%
Miscellaneous/Interest 1,408 1,131 80 0 0 0 0.0%
Total $ 255,003 $ 269,793 $ 112,757 $ 252,000 $ 282,000 $ 30,000 11.996
EXPENDITURES
Internal Service-Security Guard Services 1Q 210,000 217,000 210,000 214,000 214,000 - 0 0.0%
Janitorial Services 1,067 3,892 3,877 4,000 4,000 0 0.0%
Gate Repairs(AAA Repairs) 19,170 31,099 24,291 20,000 20,500 _ 500 2.5%
Other Repairs and Maintenance 0 0 0 4,000 5,000 1,000 25.0%
Internal Service-01G Set-Aside Rl 0 0 0 1,000 1,000 0 0.0%
Utilities(Electricity&Telephone)161 1,723 5,835 5,655 7,000 7,000 0 0.0%
RFID System 0 42,199 0 0 0 0 0.0%
LPR Camera System 0 0 35,554 0 0 0 0.0%
Renewal&Replacement Set-Aside m 0 0 0 0 20,000 20,000 .100.0%
NOther Expenditures 1s1 5,957 936 4,367 2,000 500 (1,500) -75.0%
NTransfer to Reserve 19i 0 0 0 0 10,000 10,000 100.0%
Total $ 237,917 $ 300,961 $ 283,744 $ 252,000 $ 282,000 ' $ . 30,000 11.9%
O
coO Surplus/(Shortfall) $ 17,086 $ (31,168) $ (170,587) $ 0 $ 0 - $ 0
O
REQUIRED MILLAGE 0.8161 0.8161 0.0773 1.0659 0.9717 (0.0942) -8.8%
01
M Existing Values i1°1 209,647,105 219,807,591 233,297,993 245,073,256 298,359,433 53,286,177 21.7%
,New Construction i10l 2,458,268 3,896,854 9,459,518 3,782,998 7,113,479 3,330,481 88.0%
Total itsi 212,105,373 223,704,445 242,757,511 248,856,254 305,472,912 56,616,658 22.8%
Value of 1 Mill 212,105 223,704 242,758 248,856 305,473 56,617 22.8%
95%of 1 Mill 201,500 212,519 230,620 236,413 290,199 53,786 22.8%
Footnotes:
i11 The FY 2021 millage and budget was adopted to comply with the$500 cap codified on the levy of property taxes per parcel for operations of the Normandy Shores Local Government Neighborhood
Improvement District,which resulted in a significant reduction in revenue of$155,000 based on the decrease in the FY 2021 millage rate from the proposed millage of 0.7497 mills to 0.0773 mills.To offset
the reduction In revenue in FY 2021,available fund balance projected in the Normandy Shores Fund of$135,000 was appropriated,the budget reduced by$20,000,and the City's original 35.0%subsidy of
$93,100 maintained for FY 2021
111 Effective FY 2022,the City Commission adopted Ordinance 2020-4236 eliminating the$500 per parcel cap and Resolution No.2021-31819 eliminating the City's annual subsidy of 35.0%for operations of
the Normandy Shores Local Government Neighborhood Improvement District,while maintaining the City's 50.0%contribution towards the cost of the security rover
("Per the Facilities&Fleet Management Department,necessary gate repairs funded outside of the District's budget were made and restitutions totaling$8,828.56 collected during FY 2(
(')Security guard services for FY 2023 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$2,880 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 2023).The cost of the security rover and rental of golf cart is split-funded
between Normandy Shores(50%)via Prop Mgmt.chargeback and the City(50%)
isl Internal Service-DIG based on Adopted FY 2022 budget pending finalization of FY 2023 allocations
Isl Utilities for FY 2023 based on FY 2022 actuais to date,plus projected increase of 4%in electricity based on notification from FPL on rate increase
17I FY 2023 Renewal and Replacement Set-Aside of$20,000 for future renewal and replacement of Normandy Shores guardhouse assets
lei Other Expenditures for FY 2023 based on annual Special Taxing District state fee paid to the Department of Economic Opportunity
t9)FY 2023 Transfer to Reserve of$10,000 budgeted to offset negative fund balance of$9,677 as of September 30,2021
i1°i FY 2023 values based an Certified Values received July 1,2022 from the Miami-Dade County Property Appraiser