HomeMy WebLinkAboutEconomic Impact AnalysisVILLAGGIO IN
THE GROVE
Economic Impact Analysis
Submitted to;
City of Miami
Prepared For:
GREcVLUIS, LTA..
Prepared by:
SHARPTON, BRUNSON & COMPANY, P.A.
One Southeast Third Avenue
Suite 2100
Miami, Florida 33131
(305) 374-1574
•
•
•
IL L.AGGIO IN THE GROVE
TABLE OF CONTENTS
THE PROJECT OVERVIEW
EXECUTIVE SUMMARY
Introduction
Summary of Benefits
PAGE(S)
2
3
OBJECTIVES AND DEFINITIONS
Objectives 5
Definition of Economic and Tax Impact 5
Direct and Indirect Effects 5
Measures of Economic Impact 6
Description of Results 7
DISCUSSION OF THE RESULTS BY ECONOMIC INDICATORS
impact Indicators 8
Results of Indicators S
Impact of Construction 8
Impact of Ongoing Operations 9
Impact on Local Tax Revenues 9
Analysis by Economic Indicators 9
Employment 9
Wages 10
Output 10
Local Taxes 11
Public Sector Cost 12
Impact Fees 12
EXHIBITS
Exhibit I:
Exhibit II:
Summary of Economic Impact
Impact and Other Fees
13
•
•
•
Project Overview
Villaggio is located near US1 and
27th Avenue in the city of Miami,
Florida (the Project). The Project
consists of 58 tower residences, 28
courtyard villas and 119 parking
spaces. The total lot area is
60,000 square feet (1.38 acres).
Excellent area demographics and
a booming local economy
enhances the Project's status as
one of the future premier
residential opportunities.
Targeted for completion in 2004,
Villaggio will set a new standard of
excellence in South Florida's new
urban redevelopment. it's 8 story
mid -rise building will include a roof
top swimming pool, state of the art
gym, Zen garden, business center
and recreation room for its
residents.
The Mediterranean style courtyard
villas will become private retreats
from the vibrant heartbeat of city
life. An open air courtyard will
become an extension of the living
rooms. Courtyard fountains,
planters and benches will provide
for relaxation.
With the shopping and eateries of
Coco Walk and Mayfair just a few
blocks away, Villaggio will be
situated in one of the most
desirable spots in Miami, Coconut
Grove.
Interstate 95 is Tess than one and a
half miles to the north, while near-
by Interstate 395 and Interstate
195 provide quick access to Miami
Beach. The Project is only five
miles from Miami International
Airport, and a short distance from
the Port of Miami. The Property's
proximity to US1 and ease of
access to the Metrorail network
augments its location and creates
a uniquely convenient and
desirable address.
•
•
•
Introduction
This document represents an in-depth
economic and tax benefits analysis of
the development of a first class
condominium building.
The Project currently contemplated is
comprised of the following
components:
❑ 86 units of high -quality
residential.
❑ 119 parking spaces.
This analysis encompasses the
entire Project and estimates the
economic and tax benefits for
both its developmental and
operational phases.
2
•
•
•
Summary of Benefits
The Project will bring significant
economic benefits to the city of
Miami (the City). This section
summarizes.... the... impact of t .e.
project on employment, public sector
revenues and other economic
benefits as a result of the
development.
Employment
Employment considerations include
the direct employment resulting from
the Project. Average developmental
construction phase employment will
be for approximately 45 employees
and the Project management is
expected to employ 4 people for on-
going maintenance and operations
of the facilities.
Wages
To compute the wages associated
with the new employment we started
with budgeted data directly related to
the developmental and operational
phases of the Project, and we
incorporated data from our research
on retail sales. Total direct and
indirect impacts expected from
wages associated with the new
development approximate the
following:
One Time $9,583,120
Annual $ 375,840
Tax Revenue
The estimate of the public sector
revenues associated with the
development includes taxes and
other revenues generated directly
by the Project. Although public
sector costs are important
elements in measuring fiscal
impact, these benefits have not
been quantified in this document.
This analysis only measures the
benefits derived from the
development. Annual tax revenue
expected to be created totals
$421,309.
Output
The estimate of total economic
impact is measured by total
output. This analysis measures
the economic impact of
developmental costs and ongoing,
operational expenditures. To
determine the effect of responding
within the City, we utilized a
multiplier to compute total direct
and indirect benefits. Total output
expected to be generated, as a
result of the developmental and
operational phases of the Project
will approximate the following:
One Time $ 20,687,100
Annual $ 610,740
3
•
•
•
Summary of Benefits
Significant Community Benefits:
➢ Jobs
➢ Wages
➢ Taxes
➢ Economic Activity
Residents' Spending Impacting Local Businesses:
➢ Food
➢ Recreation/Entertainment
➢ Transportation
➢ Retail
The following table and charts summarize the economic impact of the
Villaggio in the Grove development.
CONSTRUCTION
PERIOD ANNUAL
IMPACT RECURRING
Economic Activity Stimulated
Output $ 20,687,100 $ 610,740
Wages 9,583,920 375,840
Taxes 421,309
$ 30,271,020 5 1,407,889
Jobs Created 49 4
4
•
•
•
Objectives And
C.efinitions
Objectives
The objective of this analysis is to provide
information on the various benefits
created by the Project and to prepare an
estimate of such benefits to the City.
Our analysis is based on an economic
model, which estimates economic and tax
impacts of various projects on a
designated area. The model is
specifically tailored to the City of Miami
(the City).
Definition of Economic and Tax Impact
The construction and subsequent
operation of the Project will create
important benefits within the City. These
benefits include new income, new jobs,
new tax revenue and new economic
activity impacting upon every sector of
the local economy. Moreover, through
the multiplier effect of respending and
reinvesting, indirect economic benefits
are added to the direct benefits brought
about by initial construction expenditures,
and the expenditures from ongoing
operations.
Direct and Indirect Effects
The total economic impact of public and
private projects and policies on a region
does not end with the impact from the
initial construction expenditures; the
continued benefits to the local economy
must also be considered. Income to firms
furnishing construction materials and
services is subsequently converted into
employee salaries, material purchases,
investment in plant and equipment,
savings, profits, purchases of services,
and a variety of other economic activities.
Income to laborers is subsequently
respent for purchasing of food,
housing, transportation, education,
entertainment, medical and dental
services, clothing, personal services,
and a wide variety of other goods
and services.
Furthermore, income to the
governmental unit is respent as
salaries, purchases, and support of
a variety of programs, including
education, transportation, and social
services. In turn, individuals, firms,
and governments furnishing these
goods and services again spend
their income for more purchases,
salaries, investments, and savings.
In this manner, indirect benefits
result each time the initial sum is
respent, and the additional sum
available in the local economy
induces further job creation,
business development and savings.
Quantification of these indirect
benefits has been the object of
considerable economic study.
Because economic relationships are
so complex in our modem society,
no single area or political unit is a
completely self-contained economic
unit. Therefore, purchases from
other areas and political units are
necessary, and goods services are
exported in return.
As purchases are made from other
units, some of the benefits of
economic respending are lost to the
local economy. Ultimately, a smaller
and smaller portion of the initial sum
would remain, until, after several
rounds of respending, an
insignificant sum is left.
5
•
•
•
Objectives And Definitions
The indirect effects can be viewed as
a set of "ripples" in the economy.
Indirect, like direct, resources require
labor, materials, equipment and
services for their production to induce
further job creation and spending of
wages.
The "ripple" of the indirect effect
multiplies the original impact of the
purchase. The common measure of
the magnitude of the "ripple" effect is
called a multiplier. A multiplier
measures the total magnitude of the
impact on each particular economic
indicator as a multiple of the initial,
direct effect. For instance, a
multiplier of "1" would signify no
"ripple" effects as the total impact is 1
times the initial impact, while a
multiplier of "2" would imply that the
total impact is 2 times the direct
effect.
The actual magnitude of a multiplier
depends on the likelihood the goods
and services purchased in a region
would be produced in, or provided
from the region.
The model we used to estimate the
total economic impact incorporates a
multiplier developed by utilizing past
consumption and production patterns
in the City.
There will be significant economic
benefit derived from the expenditures
of the residents of the Project on
eating, drinking, grocery, recreation,
retail etc. This report does not include
the economic impact of such
expenditures.
Measures of Economic Impact
Various measures can be used to
indicate the impact of a policy or
project on a region. Specifically,
for this study, they are the
increases in local employment,
wages, tax revenue and output that
result. Definitions of these
measures are as follows:
Employment is measured full-time
equivalent jobs.
Wages include wages, salaries,
and proprietor's income only. They
may include non -wage
compensation, such as pensions,
insurance, and other fringe
benefits. Wages are assumed to
be expended by households in the
area at which the wage-earner
works.
Local taxes include additional
revenues from both ad valorem and
non ad valorem assessments.
Direct expenditures include those
sums expended for land
acquisition, site preparation and all
hard and soft costs associated with
a project.
Indirect expenditures are those
sums expended within the local
economy as a result of the "ripple"
effect described earlier.
Output describes total economic
activity, and is essentially
equivalent to the sum of direct and
indirect expenditures (exclusive of
wages and taxes).
6
Objecti
ves And
Description of Results
Definitions
For the purpose... of describing the total
economic benefits of the Project, the
related expenditures and economic
activity stimulated have been broken
into two categories:
Developmental
Annual Recurring
Developmental expenditures include
those expenditures related to the design
and construction phase of the Project
and related amenities.
Annual recurring activities stimulated
are those expenditures incurred in
connection with the ongoing operation
of the Project.
7
•
•
•
Discussion Of The Results By Economic
Indicators
Impact Indicators
We measured the Project's impact an
four commonly used indicators of
economic activity.
Those indicators are:
➢ Jobs
➢ Wages
➢ Total output
➢ Local taxes
Results of Indicators
Exhibit I details the Project's direct and
indirect impact on the above economic
indicators for Miami. A summary of
such impact follows:
DEVELOPMENT
(One Time), OUTPUT
Direct
Indirect
ANNUAL
Operational:
Direct
Indirect
$ 11,008,461
9,678,639
20.687.100
The economic indicator most commonly
measured, and publicly reported on to
gauge the economic impact of a public
project is output. The impact of a
project on the indicator output is often
referred to as the project's economic
impact.
Impact of Construction
The site preparation and construction
expenditures, including soft costs and
impact fees are estimated at $8 million.
Such activity will create approximately
49 new full time equivalent jobs and
employ a maximum of 79 workers
during peak periods. The workers will
earn approximately $5.1 million in direct
wages.
WAGES TAXES EMPLOYMENT
$ 5,100,000
4,483, 920
$ 9 583.920
$ 325,000 $ 200,000
285,740 17FL840
$ 610,740 $ 375,840
$ 421,309
$ 421,309
49
49
4
8
•
•
•
Discussion Of The Resu
Indicators
s By Economic
Impact of Ongoing Operations
As .a .result..of..the on-g.o.ingoperation and...
maintenance of the Project, Miami will
gain approximately 4 new, permanent, full-
time equivalent jobs. The wages of the
workers who obtain these positions will
provide an impact of approximately $376
thousand annually.
The total expenditures for the Project's
operations, will provide a new, permanent
impact of $611 thousand annually to the
City's economy. This impact consists of
the effects of the direct expenditures from
the maintenance, security and day-to-day
operation of the Project, and the multiplied
effects of such spending thus creating
indirect benefits.
Impact on Local Tax Revenues
As a result of the construction and
operation of the Project, various state, city
and city governments and agencies would
gain an estimated annual tax benefit of
$421 thousand.
Analysis by Economic Indicators
Our analysis of the economic and tax
benefits of the Project was done by each
major phase of the Project. We identified
the major phases to be developmental
and operational.
This analysis determines the economic
benefits to the City by identifying such
benefits for each of the phases.
The effects on economic indicators
used to measure benefits
(employment, wages, output and
taxes).... were computed fo.r each
phase.
Employment
Employment is one of the most
important economic benefits of the
Project. It is one of the most
accessible and direct benefits for the
City's residents and its residents and
is a primary means by which
developmental, operational and
maintenance expenditures generate
indirect economic benefits. A portion
of this employment occurs on -site as
a result of new spending at the retail
enterprises, and a portion is derived
from on -going operations of the
Project. Further employment is
generated off -site by the expenditures
of employees of the Project.
As can be seen in Exhibit 1, total
short-term (developmental)
employment will average 49
employees over a thirty-six month
period and a total on -going
employment will average 4.
The total on -going positions can be
summarized as follows:
> Management
> Security
> Parking
> Maintenance/Facilities
9
•
•
•
Discussion Of The Results By Economic
Indicators
Wages
The analysis deemed wages are a direct
by-product of employment. As discussed
in the above section, both on -site and off -
site jobs are created. There were both
temporary and permanent in nature.
To compute the wages associated with
the new employment we started with
budgeted data directly related to the
developmental and operational phases of
the Project.
Employment, such as construction related
employment, was obtained directly from
construction estimates. These numbers
were tested for reasonableness.
Output
The output generated, as a result of the
development and operations of the
Project, is caused by the following type of
expenditures:
Development costs expended in the
City (100%)
Annual operational expenditures of
management company
To incorporate the impact of dollars
being respent and/or reinvested in the
City, a multiplier was applied to total
direct output. A multiplier of 1.8792
was used to determine total direct
and indirect output created by the
Project, This multiplier indicates that
for every $100 spent in Miami,
another $187.92 will be respent or
reinvested in Miami. This multiplier
was obtained from the Dade City
Planning Department.
Direct output from the developmental
phase of the Project is primarily a
result of developer costs. These
costs include land acquisition, site
preparation and soft and hard costs
relating to the Project's construction.
To determine the total output we
determined what development costs
were expected to be or had been
spent in Miami.
Total direct output during the
development phase is $11 million.
Total indirect output created by the
direct respending in Miami is $9.7
million. Thus total Miami Output from
the development of the Project is
$20.7 million.
The final component of output results
from the direct operating expenditures
of the Project, and the indirect
benefits created as a result of the
multiplier effect on direct output.
The Developer provided us with an
annual operating budget for the
Project, An overall assumption was
made that all expenditures would be
spent initially in the City.
10
•
•
•
Discussion Of The Results By Economic
Indicators
Output (Contd.)
The total operating expenditures
incorporate all estimated expenses of the
ongoing operation of the Project. The
impact of the retail enterprises was
measured separately as an economic
indicator.
To incorporate the potential respending
and reinvesting in Miami, the multiplier
effect was measured. By applying a
multiplier of 1.8792 to the total direct
output from operating expenditures and
the retail enterprises, we determined total
output (direct and indirect) from on -going
operating expenditures and retail sales.
Local Taxes
A key and significant benefit generated
from the development and operation of
the Project is taxes. Several types of tax
revenue will be generated from this
project including ad valorem taxes.
Specific ad valorem taxes include real
and personal property taxes. Other
taxes include occupational taxes and
community development taxes.
New real property taxes will be assessed
on the Project. The assessment is
based on a predetermined mileage rate
being applied to the taxable value of the
real property. We computed real
property taxes for the developmental
phase based on the cost of the
development of the Project.
This assessment base is very
conservative since tax on real property
typically is assessed on appraised
values and not actual cost.
The basis for ongoing taxes is also
overall cost. The mileage rate was
obtained from the City Tax Collectors
office relative to the Projects location.
The projected annual real property
taxes are approximately $421
thousand.
Total ad valorem taxes assessed by
Miami -Dade County are allocated
based on mileage rates to certain
governmental entities. Listed below is
the allocation of projected tax revenue.
City Operating
School Operating
County Operating
Debt Service - City
Debt Service -County
South Florida Water
Library Operating
School Debt Service
Florida Inland Navigation
Environmental Projects
TOTAL
$ 139,020
133,239
92,507
19,133
6,126
9,378
7,634
12,096
605
1,571
$ 421,309
11
•
•
•
Discuss on Of The Results By Economic.
Indicators
Local Taxes (Contd.)
Although not quantified, the City, through its
receipt of allocated state sales taxes will
receive an additional benefit as a result of the
development and operation of the Project,
and from the retail enterprises.
Public Sector Costs
Impact fees
Very significant factors in measuring the
economic impact on a specific region of a
project are impact and other required
development fees. A summary of these fees
are listed below:
• City of Miami Developmental Impact Fee
• City of Miami Developmental Admin Fee
• Miami -Dade County Roadway Impact Fee
• Miami -Dade County School Impact Fee
• Building Permit Fee
Installation Energy Fee
• Other Fees
For the purpose of this economic impact
analysis, fees are included as a part of the
direct development cost (output). Impact fees
total approximately $315 thousand and other
fees total approximately $193 thousand.
These fees are shown in detail in Exhibit II.
12
•
•
•
Exh bit List
Exhibit I
Exhibit II
Summary of Economic Impact
Impact and Other Fees
13
Exhibit - I
OUTPUT WAGES EMPLOYMENT TAXES
DIRECT
DEVELOPMENTAL $ 11,008,461 $ 5,100,000 49
OPERATIONAL 325,000 200,000 4 $ 421,309
TOTAL DIRECT
11,333,461 5,300,000 53 421,309
INDIRECT
DEVELOPMENTAL 9,678,639 4,483,920
OPERATIONAL 285,740 175,840
TOTAL INDIRECT
9,964,379 4,659,760
TOTAL BENEFITS $ 21,297,840 $ 9,959,780 53 $ 421,309
TOTAL DEVELOPMENTAL $ 20,687,100 $ 9,583,920 49
TOTAL OPERATIONAL 610,740 375,840 4 $ 421,309
TOTAL BENEFITS $ 21,297,840 $ 9,959,760 53 $ 421,309
14
•
•
IMPACT AND OTHER FEES:
A. Development Square Footages: Square Footage
1) Total gross building area (with parking) 135,000
2) Maximum development area (FAR) 77,687
3) Gross parking area 29,000
B. Impact Fees: Amount
1) City of Miami Developmental Impact Fee $ 107,777
2) Developmental Impact Administration Fee 3,233
3) Miami -Dade County Roadway Impact Fee 80,496
4) Miami -Dade County School Impact Fee 123,949
Total of all Impact Fees $ 315,455
C. Non -Impact Fees:
1) Miami Dade W.A.S.A. "connection fees" $ 120,228
2) Building Permit Fee 21,337
3) Installation Energy Fee 13,500
4) Major Use Special Permit Application Fee 30,000
5) Miami -Dade County Code Compliance 4,800
6) Radon Gas Fee 675
7) Fire Plan Review Fee 1,283
8) Ground Cover Fee 268
9) Land Use/Zoning 570
10) Zoning Review for Building Permit Fee 60
11) Certificate of Occupancy Fee 250
12) Application Fee 35
Total of all Non -Impact Fees $ 193,006
Total of all Fees for Project $ 508,461
Source: City of Miami Planning, Building and Zoning Department.
Miami Dade County Impact Fees
15
Gonzalez, Marisol (Secy-Mia-EV)
�rom:
Sent:
To:
Subject:
Viliaggio in the
Grove.PPT
print
Pardo, Adrienne (Shld-Mia-Env)
Monday, July 14, 2003 4:42 PM
Marisol Gonzalez
FW: Villagio in the Grove
-Original Message --
From: Kristy Pearson [mailto:kp@sbccpa cam'
Sent: Monday, July 14, 2003 4:OB PM
To: maluis@att.net; Pardo, Adrienne (Shld-Mia-Env)
Cc: Tom Schlosser
Subject: Villagio in the Grove
please see attached.
Thank You!
Kristy S. Pearson
•
•
1