HomeMy WebLinkAboutEconomic Impact Analysis•
•
•
VILLA MAGNA
MAJOR USE SPECIAL PERMIT
ECONOMIC IMPACT ANALYSIS
Prepared for Florida East Coast Realty, Inc.
By:
Sharpton, Brunson & Company, P.A.
One Southeast Third Avenue
Suite 2100
Miami, Florida 33131
VILLA
MAGNA
Economic Impact Analysis
Submitted to:
C►ty of Miami
Prepared For:
FLORIDA EAST COAST REALTY, INC.
Prepared by:
SHARPTON, BRUNSON & COMPANY, P.A.
One Southeast Third Avenue
Suite 2100
Miami, Florida 33131
(305) 374-1574
•
•
•
VILLA MAGNA
TABLE OF CONTENTS
THE PROJECT OVERVIEW
EXECUTIVE SUMMARY
Introduction
Summary of Benefits
PAGE(S)
1
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 8
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 1: Summary of Economic Impact
Exhibit 11: Impact and Other Fees
13
•
•
Project Overview
Villa Magna is located at 1201 Brickell Bay drive,
in the City of Miami, Florida (the Project). The
Project consists of 1,250 luxury condominium
units, 209 apartment hotel units, 35,000 square
feet of retail space and 1,500 parking spaces.
The total lot area is 161,486 square feet (3.71)
acres.
The Brickell Area of Miami is identified as the
City's Financial District and headquarters address
for international business in the United States, will
soon be home to Villa Magna, a waterfront
masterpiece. Residents and commercial tenants
alike will reside "in -town in -style" in the most
desirable residential area in the city, the
neighborhood between Brickell Avenue and
Biscayne Bay.
Villa Magna, the newest addition to the east
Brickell neighborhood will bring 1,250 luxury
condominium units in two attractive and uniquely
designed 56-story towers. Villa Magna offers the
energy, activity and feeling of being in the heart of
the business and magnificent public Baywalk and
Pedestrian Plaza. Most importantly, the
convenient location will attract additional visitors to
enjoy downtown after normal business hours and
in general, enhance the quality of life in Downtown
Miami.
Villa Magna offers more than 16,000 square feet
of street level retail that will face directly to Brickell
Bay Drive, The main pedestrian street. This
space is designed to house shops, boutiques, and
services that will convey a comfortable and
compatible "curb -appeal" ambiance that will
encourage pedestrians to walk and enjoy the city
scene of the neighborhood.
Two luxury towers will have spacious, efficient
floor plans with a mix of one and two bedroom
apartments. Each unit will have superior
amenities including state of the art kitchens
complete with European designer wood cabinetry,
granite counters, and stainless steel appliances,
and luxury baths featuring marble vanity tops and
tiles. The building's terraces create enhanced
sight lines for generous view of Biscayne Bay.
The Pedestal of the two landmark towers will
contain the parking spaces and Apartment Hotel
units that will front directly on the Bay and the
wide Pedestrian Baywaik.
Residents will be able to relax and rejuvenate on
the oversized recreation deck complete with
poolside bar and cafe', a fully equipped health and
fitness center, including his and her European
style spa with lockers, social hall, and two
multipurpose rooms above the parking levels.
The recreation deck with its magnificent bay views
and extensive foliage features an outdoor heated
pool, oversized whirlpool, sundeck with lounges,
umbrella tables, gazebo and grills. The units will
be fully complimented with deluxe amenities and
features including:
*Individual central air and heating;
*State-of-the-art fire and life safety system, with
smoke detectors, sprinklers, and enunciators
and strobes;
*Sophisticated electronic security system
throughout the building and in the units;
*Pre -wired for digital satellite TV;
*Fiber Optic Multiple telephone lines;
Dedicated "ethernet' high speed internet
connections;
Heat resistant windows and floor -to -ceiling solar
tinted sliding glass doors and walls;
Large balconies;
*Double door refrigerator with automatic
icemaker;
Stainless steel double sink with garbage
disposal;
*Range oven with high capacity microwave, hood
and fan;
*Dishwasher;
Energy efficient washer/dryer;
*Dedicated circuits for additional appliances such
as ceiling fans;
Full window and door shades or blinds;
Ample storage available;
Custom designed kitchens and oversized
Granite counters;
*Designer porcelain tile kitchens, foyers and
baths;
*Marble vanity tops in Bathrooms;
*Elegant lobby;
*24 hour uniformed security service;
*Free, supervised garage parking space for each
apartment;
Valet service available;
Fully equipped business center;
*High speed electronic passenger elevators;
*Separate high speed freight elevators;
Convenience shopping on premises;
*Health and Fitness Center;
Concierge service available;
*High line Mirror treatments and lighting;
*Large, double sized walk-in closets;
*Maid Service, upon request; and
*Experienced, multi-lingual, courteous and
professional management.
Modern, efficient, re -cycling facilities and
programs are planned and all exterior and
Landscape lighting will be controlled by means of
time clocks and photocell switches. Energy
saving lamps and ballasts, and fixtures are
featured in all common areas including the
garage.
Introduction
This document represents an in-depth
economic and tax benefits analysis of
the developmental and operation of a
first class condominium building and
retail facilities.
The Project currently contemplated is
comprised of the following
components:
❑ 1,041 units of high -quality
residential.
❑ 209 hotel/ apartment units
❑ 35,000 square feet of
retail
❑ 1,474 parking spaces.
This analysis encompasses the
entire Project and estimates the
economic and tax benefits for
both its developmental and
operational phases.
2
Su n nary of Benefits
The Project will bring significant
economic benefits to the city of
Miami (the City). This section
summarizes the impact of the
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 1,120
employees and the Project
management is expected to employ
115 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 $125,342,640
Annual $ 4,322,160
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
$7,324,426,
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 respending
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 $ 477,424,292
Annual $ 8,832,240
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 Villa Magna
development.
CONSTRUCTION
PERIOD ANNUAL
IMPACT RECURRING
Economic Activity Stimulated
Output $ 477,424,292 $ 8,832,240
Wages 4,322,160
Taxes 125, 342, 640 7,324,426
$ 602,766,932 $ 20,478,826
Jobs Created 1,120 115
4
Objectives And Definitions
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,
the expenditures from ongoing operations
and new spending at the retail
enterprises.
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 modern 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
Objectives And Definitions
Description of Results
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,
and the sales and expenditures of
the retail enterprises leasing
space at the Project.
7
•
Discussion Of The Results By Economic
Indicators
Impact Indicators
We measured the Project's impact on
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 $ 254,057,201
Indirect 223,367,091
ANNUAL
Operational:
Direct
Indirect
$ 477,424,292
$ 4,700,000
4,132,240
$ 8,832,240
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 $267
million. Such activity will create
approximately 1,120 new full time
equivalent jobs and employ a maximum
of 3,500 workers during peak periods.
The workers will earn approximately
$67 million in direct wages.
WAGES TAXES EMPLOYMENT
$ 66,700,000 1,120
58,642,640
$125, 342.640 1,120
$ 2,300,000
2,022.160
$ 7,324,426 115
$ 4,322,160 $ 7,324,426 115
8
Discussion Of The Results By Economic
indicators
Impact of Ongoing Operations
As a result of the on -going operation and
maintenance of the Project, Miami will
gain approximately 115 new, permanent,
full-time equivalent jobs. The wages of the
workers who obtain these positions will
provide an impact of approximately $4.3
million annually.
The total expenditures for the Project's
operations, will provide a new, permanent
impact of $8.8 million 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
$7.3 million.
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
used to
(employment,
taxes) were
phase.
economic indicators
measure benefits
wages, output and
computed for each
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 it's 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 and
businesses located in the Project, at
area businesses.
As can be seen in Exhibit I, total
short-term (developmental)
employment will average 1,120
employees over a twenty-eight month
period and a total on -going
employment will average 115.
The total on -going positions can be
summarized as follows:
• Management
Security
➢ Parking
➢ Maintenance/Facilities
➢ Retail
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
New spending in the locality by
employees of businesses
located in the Project
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 $254 million.
Total indirect output created by the
direct respending in Miami is $223
million. Thus total Miami Output from
the development of the Project is
$477 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
Project's location. The projected annual
real property taxes are approximately $7.3
million.
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
City of Miami Miscellaneous
School Operating
County Operating
Debt Service - City
Debt Service -County
South Florida Water
Library Operating
School Debt Service
Florida Inland Navigation
Environmental Projects
Children's Trust
TOTAL
$ 2,340,808
133,570
2,248,779
1,594,554
288,510
76,135
159,482
129,830
182,189
10,285
26,714
133,570
$ 7,324,426
11
Discussion 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
➢ Affordable Housing Bonus 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 $2,8 million and other
fees total approximately $4.5 million. These
fees are shown in detail in Exhibit II.
12
•
•
•
Exhthit List
Exhibit I
Exhibit II
Summary of Economic Impact
Impact and Other Fees
13
Exhibit 1
OUTPUT WAGES EMPLOYMENT TAXES
DIRECT
DEVELOPMENTAL
OPERATIONAL
TOTAL DIRECT
INDIRECT
DEVELOPMENTAL
OPERATIONAL
TOTAL INDIRECT
TOTAL BENEFITS
$ 254,057,201 $ 66,700,000 1,120
4,700,000 2,300,000
115 $ 7,324,426
258,757,201 69,000,000 1,235 7,324,426
223,367,091
4,132,240
58,642,640
2,022,160
227,499,331 60,664,800
$ 486,256,532 $ 129,664,800 1,235 $ 7,324,426
TOTAL DEVELOPMENTAL $ 477,424,292 $ 125,342,640
TOTAL OPERATIONAL
8,832,240
4,322,160
1,120
115 $ 7,324,426
TOTAL BENEFITS $ 486,256,532 $ 129,664,800 1,235 $ 7,324,426
14
•
•
•
Exhibit - II
IMPACT AND OTHER FEES:
A. Development Square Footages: Square Footage
1) Total gross building area (with parking) 2,376,464
2) Maximum development area (FAR) 1,167,558
3) Gross parking area 735,333
B. Impact Fees: Amount
1) City of Miami Developmental Impact Fee $ 880,391
2) Developmental Impact Administration Fee 26,412
3) Downtown Development Supplemental Fee 371,913
4) Miami -Dade County School Impact Fee 1,542,337
Total of all Impact Fees $ 2,821,053
C. Non -Impact Fees:
1) Affordable Housing Bonus Fee $ 2,046,028
2) Miami Dade W.A.S.A. "connection fees" 1,759,741
3) Building Permit Fee 381,098
4) Installation Energy Fee 237,646
5) Major Use Special Permit Application Fee 30,000
6) Miami -Dade County Code Compliance 75,924
7) Radon Gas Fee 11,882
8) Fire Plan Review Fee 22,576
9) Ground Cover Fee 649
10) Land Use/Zoning 1,087
11) Zoning Review for Building Permit Fee 60
12) Certificate of Occupancy Fee 250
13) Application Fee 35
Total of all Non -Impact Fees $ 4,566,976
Total of all Fees for Project $ 7,388,029
Source: City of Miami Planning, Building and Zoning Department.
Miami Dade County Impact Fees
15