Loading...
10-07-08 Item 16South Miami AII•Amelca City CITY OF SOUTH MIAMI OFFICE OF THE CITY MANAGER INTER - OFFICE MEMORANDUM 2001 To: The Honorable Mayor Feliu and Members of the City Commission Via: Ajibola Balogun, City Manager From: Stephen A. David, SMCRA recto Date: October 7, 2008 Item No. Subject: A RESOLUTION OF THE MAYOR AND CITY COMMISSION OF THE CITY OF SOUTH MAIMI, FLORIDA APPROVING A BUDGET FOR THE SMCRA AGENCY FOR THE FISCAL YEAR BEGINNING OCTOBER 1, 2008 AND ENDING SEPTEMBER 30, 2009; AUTHORIZING THE EXPENDITURE OF FUNDS ESTABLISHED BY THE BUDGET; AUTHORIZING THE AGENCY TO SUBMIT THE BUDGET TO MIAMI- - DADE COUNTY FOR APPROVAL; AND PROVIDING FOR AN EFFECTIVE DATE. Reason /Need: - During the September 29, 2008 Meeting of the SMCRA Board, the 08/09 SMCRA Budget was adopted by a vote of 6 -0. As indicated in the attached revenue and expenditure breakdown provided in Exhibit A, the total projected revenues for FY 08/09 include $1,516,771 in combined Miami -Dade County and City of South Miami revenues realized as a result of tax base increases since the base year of the Agency; $11,500 from interest earnings; $100,000 in projected rent revenues following Mobley Building office space renovation and from SMCRA owned rental properties; and $1,519,329 in cash carry-over revenues from the prior fiscal year which includes a total of $965,000 in conservatively expended land acquisition funding. Major areas of emphasis in this year's budget include the following: • $1,086,059 in funding for land acquisition; $420,00 in funding to complete renovation of the SMCRA owned Mobley Building; • $332,000 in funding for infrastructure and streetscape improvement projects; $297,774 in funding for annual debt service of the SMCRA/Regions Bank loan; $75,000 in funding for affordable housing homeowner's assistance; • $22,500 in funding for street trees and landscape improvement projects; $13,500 in funding for residential rehabilitation assistance; $10,000 in funding for commercial rehabilitation assistance; Approval of the attached resolution shall authorize the expenditure of funds established by the FY 08/09 Budget and authorize the Agency to submit the budget to Miami -Dade County for approval. Recommendation: Staff recommends approval of the attached resolution authorizing the expenditure of funds established by the FY 08/09 Budget and authorizing the SMCRA Agency to submit the FY 08/09 Budget to Miami -Dade County for final approval. Backup Documentation: Draft Resolution; FY 08/09 SMCRA Proposed Budget /(v 1 RESOLUTION NO. 2 A RESOLUTION OF THE MAYOR AND CITY COMMISSION OF 3 THE CITY OF SOUTH MIAMI APPROVING A BUDGET FOR THE 4 SMCRA AGENCY FOR THE FISCAL_ YEAR BEGINNING OCTOBER 5 1, 2008 AND ENDING SEPTEMBER 30, 2009; AUTHORIZING THE 6 EXPENDITURE OF FUNDS ESTABLISHED BY THE BUDGET; 7 AUTHORIZING THE SMCRA AGENCY TO SUBMIT THE BUDGET 8 TO MIAMI -DADE COUNTY FOR APPROVAL; AND PROVIDING 9 FOR AN EFFECTIVE DATE. 10 WHEREAS, the SMCRA is a Community Redevelopment Agency which 11 is a municipality located in South Miami, Miami -Dade County, Florida, created 12 under the City /County Interlocal Cooperation Agreement; and, 13 WHEREAS, a budget workshop on the proposed FY 2008 -2009 Budget 14 was held by-the SMCRA -Board on-September-8. 2008 -at -South Miami City Hall, 15 6130 Sunset Drive, South Miami, Florida 33143; and. 16 WHEREAS, a public hearing on the proposed FY 2008 -2009 Budget was 17 held by the SMCRA on September 29, 2008 at South Miami City Hall, 6130 18 Sunset Drive, South Miami, Florida 33143; and, 19 WHEREAS, the amount of funds available equals the total apptopriations 20 for expenditures and reserves. 21 NOW THEREFORE BE IT RESOLVED BY THE MAYOR A CITY 22 COMMISSION OF THE CITY OF SOUTH MIAMI, FLORIDA THAT: 23 Section 1. The above recitals are true and correct and are incorporated 24 herein by reference. 25 Section 2. The Budget of the South Miami Community Redevelopment 26 Agency (Attached as Exhibit I) for the fiscal year beginning October I, 2008 and 27 ending September 30, 2009, was considered at a public hearing and is approved 28 and adopted. I Section 3. The Budget shall be transmitted to Miami -Dade County pursuant, 2 City /County Interlocal Cooperation Agreement for the SMCRA Agency. 3 Section 4. The funds appropriated in the budget may be expended in accordance 4 with the provisions of the budget, the Community Redevelopment Plan, and as authorized by 5 the law. n VA 8 9 10 11 12 13 14 15 16 17 PASSED AND ADOPTED this _ day of October. 2008. ATTEST: APPROVED: CITY CLERK MAYOR Commission Vote: Mayor Feliu: Vice Mayor Beasley Commissioner Wiscombe: READ AND APPROVED AS TO FORM: Commissioner Palmer: Commissioner Beckman: Luis R. Figueredo, Nag in Gallop & Figueredo, P.A. Office of City Attorney 1 7001 Making our Neighborhood a Great Place to Live Work and Play' September 29, 2008 SMCRA Chair Feliu, Vice Chair Beasley, Board Members Wiscombe, Palmer, Beckman, R. Williams and L. Williams RE: SMCRA FY 2008 -2009 Proposed Budget Honorable Chair, Vice Chair and SMCRA Board Members: During the 2007 -2008 Budget Year, the South Miami Community Redevelopment Agency ( SMCRA) continued to focus on implementing significant redevelopment initiatives throughout the SMCRA District. One of the Agency's primary redevelopment projects is the proposed mixed -use, economic development and affordable housing project, Madison Square. -Based on -- prior approvals by the SMCRA Board and Miami -Dade County Commission, the Agency obtained a 2.73 Million Dollar bond to purchase properties required for development. The Agency has now completed acquisition of the site having acquired 67,000 square feet of a potential 70,000 square feet. The project is currently awaiting a mixed -use land use and zoning change required for development. During the 2007 -2008 Budget Year, the Agency also continued to appropriate funding for major redevelopment projects including: 1). Over $400,000 for major streetscape and infrastructure improvement projects along key arterial roadways in the SMCRA including SW 59th Place /Church Street) Streetscape Improvement Project, SW 66th Enhancement Project and the Sunset Drive Streetscape Improvement Project; 2). Approximately $100,000 for preliminary construction and contractor selection for renovation of the SMCRA owned Mobley Building for start-up business, community service providers and recreational office space; 3). $50,000 for the design of the Murray Park Pool and Aquatic Center; 4). $24,000 for the installation of street trees and landscaping along major arterial roadways in the District; 5). Approximately $20,000 in grant funding for start-up businesses and for residential rehabilitation projects; 6). $25,000 for the purchase of blighted parcels and property conveyance to non - for - profit developers to facilitate additional affordable housing opportunities in the District; and 7). $23,000 to facilitate professional job training courses for existing community residents. During the upcoming 2008 -2009 Budget Year, the Agency intends to continue to fund major, on- going redevelopment projects including final construction of the Mobley Building. The SMCRA Board has also directed a renewed focus on acquiring existing blighted properties to provide additional affordable housing opportunities and home ownership in the SMCRA and to improve existing conditions through the continued improvement of existing dilapidated infrastructure in the District. At this time, we respectfully submit the FY 2008 -2009 Proposed Budget which includes a description or year accomplishments, proposed revenue and expenditure breakdown t e 8/09 Pro sed Budget in Miami -Dade County format. South Miami Community Redevelopment Agency 6130 SUNSET DRIVE SOUTH MIAMI, FLORIDA 33143 PHONE: 305- 668 -7236 FAX: 305 - 663 -6345 WWW.CITYOFSOUTH MIAMLNET Z Z W Z = 0 W y J d fi,. a a Q W ® V a O ~ J —® �o z a v 0 > y H W O L O W O N O O V � � Z p W p a W j I W z � O W M a N c I I O O UA O �1 U rZ V Q cW ^G 0 J W W N0 Z cD cG G 0 U Q 0 U) vJ D Z \W W W ui U 0 L^^.L N ob °o N 0p rnrn000000aornti 6R CD O M 0 z N 00 - Ln (O 00 pi,- m O� ti r- N O O CO CO) 0 � N LO 69- 64 W E9 r (O V- Ln � W- M •=3 O porn O O (0 (O v O_z0)It v Lo :) 0 Or- M O ti 00 C)0LO - 603, (D Ln 0) (O LO N U-Y Q r M _tar 'a Y 1�;i-- M (p LO M 00 M 0 O 0 O 0 69O 0 I- v (O Ln O z M 00 (O O (O (O O O ;T O (D M CF) O 0 M 00 g I- I- LO M 1- O N 60- O (O LC) N LO 00 �" Q E9 69 � N V7 69 64 6F), (p F- C) N It O qT N 0 64 0 E9 0 O 0 69 IqT N O O 14, N O z M 00 - L (0 00 Ln Ln f� 0 (fl 00 Ln p � O "t CO U') 00 EA 0 r 00 M 00 Ln U- Q 619, 69 64 lt7 H N ti O (0 M O 69 O 69 O Q O O (O M 0) �' LA' 00 O z 0 (O (O Ln O (fl r- p' _ LO 60* CO 0 ti U a 64 0) (O orno00ornU')v N 00 E9 61), EF3 E9 00 N N N L 00 O z r-" 0 0 0 M � 69 M 69 CO 69 00 681 N 69 O o, 0 69 LL' Q z 00 �F- mm ZF- zz 00 U U LL LL H � w W 0 w W W> D O Z N w 0 U W w > 0 W O W W of W c)0w0� ~ >QOf W DLL W a Cnw�Q� w0� 0 U W z 0 W z� w , w >- Q O w W w Q 0 RU21 -00Z cnUl- V, W�/ Li. Z a x LU W 0 0 m 0 'W'^ V, O^ CL w CL NQ I.L U CQ C O 0 N 1 00 CD CD N 0 W. w ° C', o m 0 ° H a N 0 0 f� O v ° 00 m O Q N co 0 C) O O O O O O O W~ O W O O O O O O O M i- N n M O N v v oo M a o 6 L O m O Q N Q i- F' O O O O O CD O O O O O 40 O N O LO O N O O r M LO CL N O O Cl) M 0 O m Q N pp O O O O P O O O O O O O In N O O O O 00 O � N O O O In f- N W) 1l r- H LU p O O O N O O N� � n (O G. O N r4. N N O N M N U*) N o = 0 O m Q N Woo 0 oo° 0 C) O o O 0 O 0 O O C O LQ O ° O CD U'l N N 0 N N r2 N O 0 N a 0 ao LO M M Cl) N v zmCD a (4 2 rz 2 a C, � � y C G Q) W � � � Q U U c U U Z m )= W 2 J a) 47 v7 w U c � co Z Q U U U = w ti c W Q Z p U U W a a m J h `n Q U) Z w m aci aci c H CL) U z Z 0 0 Y w J J w a n m a N E } t!J Q g c c 'Q d m z — '� Z a W a y Qj a U a) w y m O 0 a i s i Z O U U W aN�i �, J m j Z � � w Q W e� ° N >O w W z J W z Z O W U M � (n U t= U U 0 U t U a O z a a z 0 Z 06 Z z Q> O� LL > a c7 cn H V _ W z z O Q fA w Q' w (n w 0 Z W W a' R W Z W w i W LL m N m O m Q' i Q ., m� cl Ix �O O a Z J J a H J~ U Z Z O Q U Z N a Z Q m Ci 0 N 0 f' rL m w a 2 CO W J V Q w z 0 F Z Q W W w Z � U Z U7 N (� J a W z W J W 0 z LL m N U 9 Z D� U) W H O cn rn J J w w J z °- za 9 vz oz zi►Q - �°�gaoz U LL of O Q m w Q z� 0 O Q W a 0 O H� O� F- O Q? a U Q a U _ N w H LL C7 LL m H (A a U a 0 f- O O O O O O O O O I� N M O N O to O 7 O M N M )!') � M fl (O V h (M m O a M O M V O LO V (O qT (D Ob M M �- 't1 Z)l') z �� to W) � � )f') O 19 O' O O O O O O O O O O O O Z r O O O O O O O O O O O O O O co m to (o (o U U m (n (o co (o (n (fl (o (o o 1 C; ri v Q N I M 1 14 6 (D 1 N I r N ca Q- V, NWN {.ice Z W a. X `W r W 0 m W CO O a. O w 0- LL U Q O O O N O O O N O H W W 0 o O 00 0 O 0 O O N O Q Cl) N M N m O Q m N � F co W O O O O O O O O IQ O O O L( O O O O W (7 N O Cl) O M LO N N O 04 Oa 0 M Q? O N Q m N 0 L... O W w p O In O O LO O O O p F' O (D N co N N (to M N 0 O O o Q m N O p O oO 0 FW O Vr N N O u7 N N < n D Cl m Q N W F- O O O O In W o° 00 N a O o0 o o a: m N a co co m a 0 0 0 ui 0 0 N C m c� z z Cl) o a c w 0: CL m U W > LLJ m O FN- w w > w �E W z 06 I-- z J J LU p Q O W > w= CL F-- ¢ cn 0 H O 9L0z� o �o Uc� Eli � w ¢ � > M > cn a a O w z z a w O N w z o FL d V O �- m o w O a > w J Q N J m D 0 w0 0 O ¢ > w O �Q LU �z a � o � a D wa� o � o az�w z Z �' ow U) V �z O a ¢ � �> Q O z � w o U LLJ z z w z a f. z� O p z z o z w = o z z ? cn z o Q F- a 0 2 w a OU a O� m w O (07 OOO N � O O (On M M M M a CO co V M M "t Iq v It In r LO In LO 117 LO to Lo IA to LO In LO 1n LO O O O O O O O O O O O O O_ O O O O O_ O_ O_ O O _O f0 f0 t0 _O (O tC 0 (fl CO (D (O (fl CO (O m r �p ti O r m r O N r N N N M 1 N 1 .f N ui N t0 1041 w N rn ca a Vi W 0 Z W 0. X W H W O M m W C0 O CL O w G. Q ci G CQ �G i v! 0 0 N 1 Co O CD N O 1- U W W c o o ,n ° ° °o d 0 N M LO ao n Q = c Q m N 0 O O p O p O O O O W W C N O O O LO In p M 0) in CO Q N Q 1� p O O O p O O O O O O O O O O O O O O O O �. N Cl) M Cl) ffl N N N I(') M N m Q N 00 I� p O If) O O U W O i7 N p M r M M O N LJ6 (1) O 6 40 (D d U O G O in Q N � Q1 W F- O O O In O O IO O (CD p to W N o o f° � � coo aD co °M me cp co 0 0 o o Q) °' o � 0 0 o j = o E a LL_ Cl TO iEli CD � 69 10 t = a, m O O 3 ` N E 3 g o U z O Q. Q a) p O H N C Z O 0 0 J �` U C7 U c m m Q H o � o U z O H UJ W �, .�° - u J m J FO W U (n 0 a c cc C = 2 W O O D ti m W (n W N= H W U W H C7 8 y = LLI � Cn U C9 z m J _U z J_ G� m CO w Z z 0 J Q m� w z m •� ' o 2 J g U) > N > w co z_ m � �' = W W � m (n W = W _�CT . Q z OD Q¢ m J d W J Q J p ~~ of Q Z �' W Q w Q 00 F- Q UU�i U U U to 0 U F- N N U C� Z r ~ �_• m 3 O W W W H Z Z W Q W C LU LL O F- Z w O W N E E w w w U O U 0(t U a F- 0 o a 0 U a s w Cl) Z° O NL O (M N In N M M� ' M M V O O 0) O N N N N Cl) M Cl) M Cl) L9 In I 19 IC) L? In lA In O O O O O O O O O O_ c0 _O (O co (_O O (O_ O co (0 N0) N Cl) M M M Lei M W, N rn (a a V/ W Z W a. x W H W D m 0 W U) 0 0- 0 w a a U Q 0 cn O O O N co O O N a Lo ^_ O M O 00 O V) O W O O O O O (O O It W~ p W O O V t� O 0) d0 N Ict P- r iA N t- N to (D N N to C O = CD O m p Q N Q t0 0) O O (D N I- M w co to O (D O � M O O O 00 O O O O (D M O O O O O O � N to w w C o to (D O O N a (Q ' N (D N N N b N M O N m Q N 0 h O O N N 00 N O l!') LO 1n m O f` r- Cl) O O O O O O O O O O O O O O O N O o to O 00 p p N O N Oo O o to (D O (n O to to O O N N i- W N O M fD o ao N v LO co (D co (A O N r a 0 (C O N N v N M M D�pp m Q N r LO� O M m C) o O N W M O O O O O O O O O O O O O O O O O to O O O O N O ([f V Q p W Co m CD V t17 tD O In O O to to U) 1� O O � p r w p (7 N N N C0 0) N C (D (D M N N U) O CD N Q j C m Q N � to cn (D co (n O to O O O O O O Co O O O O O O O Co O O to O U) O 0 O 0 O (n O O N M n Q1 W 1- p N h 0 0 O V Vi 0 to O to N N O U7 h O 00 (n (A w 0 N � M to N 0 V W) co to N W (D M N N N O cc aa m N 0 m a (" w w Z U- 0 w >> ¢ z a_ m z 2 a E Y m o 0 cn z C7 w j m o U= z U Z a O cu p ¢ w w to G 2 Q U- Z a (n Q z LL w a D (A U Z O c7 W U =' o O U U 06 z g} ° O z o w of w w a o a ¢= U H U z w (n w m Q W zvi ¢ m rn m Co p U' w 0 W Lj w U m Q Q ¢� Z w U F' a � W J (� = (� In 69 Z_ Q D a W U W U) D H D F- _� H ¢ LL J W J z LLJ J U w U H H w a ¢ O z 0= m U U w o � O E5 a °z rn a z w °z LL Q >¢~> O > V = O w (n 5 w L U U N U- O a O N Z Z U z Q° z z a w J °ts z z c O m z z z N w D 0 w Q O U O U-j an w °6 r Q cn z a O ¢ (~i� z a c~i> v w w= � Q a w w >- O (n w w z H F- a :3 U H g(n a a a_ a w w z Z w *6 w 3 w w> -j a F- z D- 0 Z w� > W O�� O¢ U w 0 O 0 U w Z H H � 2 W a¢ o a 0 a O a F- O Q m IX U¢ Q (i ¢ O O H w a a Q O O m w w w O H 0 0 0 N _o o to o to 0 0 00 0 0 M 0 to 0 7 0 7 0 7 0 7 0 N 0 M to N N N m N N M a (7 V' M O V O IT to V (D '7 00 IT O 'i N U) V� U) V (D a O v (D O O LO t U) o to V U7 V U7 � to V to V to a' to V U) Q U) IT U7 It to 't to It W) a to V U) Q U7 � to d' Lr) U) U) to 9 to U7 to to to t[) (n 11 to 9 9 to to U) to U) O r O O O O O O O O O O O 0 0 0 0 0 0 O O r O_ 17 O_ r O r O r O 7 O cp O cD O (D cD O O (D O cD (D cD O cD O CO (D fD U) (p M h M 00 M Of M O e,,v r (V a OM "t 7 OD C1 C to r p N (n M to a to (n (n v (1) rn m a Cl) W Z W CL x W W a in MD LLI W CO O IL O w 0. Q V G CQ G O O Cl O N 1 O O N 4lY W W OO O C O C O 0 W O °o to v M r O o O 00 O Oc o o° (7 N to to 0 h (M N M O t°n N O O Ci Ln N 0 0 0 O N N M M M LO N N m m O Q N (O t� tLO 0 O � O N O O O O F W G tT (D O w to 0 to O O O O d 0 N (OD (D N a r-- m N N no In 0 p m Q N h Lo Lo O O N O N O O O O Ww O CDO Qi cl h O O r O O O (O CL (7 N O m (D tOA M t(') n (n N O D 0 in o Q N l7D LO 0 O O O O O O tb I" W G ~ C9 N M N O O w O Cl) N N O V) O (D 0 0 c m Q N F- C V O Cl O (A (D h O O O O w N W 0 0 � (OM cc O LO n M LO r (n O U' N CL l7D N 1� M M N N N O d m N ce U l� c m - U t. m x C m N p c m Q Q m U o N U W o (n G ro = a y o � o o � m c a o O H w a c o c U m c W c f° H N ui U) m U m ti Z w 0 C m N Z U) C. a Z x (n w F 0 Q LU Q a� m � o W U S 0 } z} z U o O w U) $ LL LL N W Cn z L=L z x Q U) Z Q LL O Q w } w O U o z w g z Z g U) z <0 v O �a co O Z 0� LU to LL, 8 z z z a QJ a °6 O OV J U a w w U a v O w � N 1- -j Z w > z c U LU V fA ti. p 0 J Z m (W7 U Z U J W O z M W O (7 OJ w (9 H U W 2 LL LU Z W (n J LL W Q H W w lA J O m W d' '1- J yZj 2 LL (w = w w Q O O a Z p p Q f- w (n z O m 0 w J Q z Q Z) w w z U w U a V w ? 2 w ~ Q U cn w a J w w U 2 Z cn cn Q Q (n O Q 0 W J Q LL j J z = z a m ~ (n O Z O w 0 W- O of Q z� z 0 w O 1- w O w O w w 0 O n. 0101010 U 1- O 0 m w f- � n. U x � v) a U a Q H LO N O M to M N ('? O N to N O M 0 N 0 1n M O N to N O to M 01 tT m CD lT M (D M M M O t� LO LO m U LO ttn L6 to to to to to to C6 to O to d) to L9 to to to to to to to to (n to to to to O O O r O O O O O O O O O O O _ _ (D (D (D (D (D (D (O CD co fD (D (D co (D (O IN 00 01 (n I O jw r W (V tD w li (D (n t0 (O (O h t0 00 t0 01 (D M, N D) cu a V/ W Z W X LLI r W D M� W W to O a. O a. U CQ G 'O'^ V/ O O N 1 co O O N W W c rn rn 0o rn rn n CL C� N cc) o c) co n (.0 aoo nw p c O rn N Ln p a p D_ Op m V '�t N u7 rn O N N N 0) N N '- Q N CD WUJ c 0 0 0 0 0 0 o °o_ °o a v n~ N v a t°n °n C, ° o °- Q LO co Lb m Lq p m 0 N N L Q N W O O Q O CD O O O ` co W C O O O N� co I- N CO N O r (O (D d Q o to O O O) r N M v_ M ao =) O Q M WW O o Cl 0 O 0 O 0 O 0 O CD 0 O 0 O� 0 00 O o L O ~ C7 N l0 O CD to (o fh M (O O to Q1 co O= O r O N M M co N Q m N r M p Cl O O O O O O O LO O M N t(') 0 O 0 O M W G O ci N O v O O LO O O (o N COO N co 01 apw - O O w m O r r M N a a N � 3 m OO cn rm a� c x � a y o a Z6 C c U co C3 C E O O £ m m m a�ci U •rn N cr rn a U o U a E E a o co E Z a° Z CJ � Q J J •C Q d �+ - m (n Z W Z Z N 'c O w W W e (n U) in w W m w d a Z0 ZO U w U W w U U Z > W U (n P > U > > V > a atS > U U g Q ~ W W jr w W w m W (7 2 W Z U' O (n cn W N (n a (n Z_ O_ (n O W w Q w Ci F- ' W U J Q In J W > J Q J Q 2 a aj J Q F- W J� ¢ F (n H (n H Q J Q W U' O Q O a. O 3 w 0 O w p O p W w Q Z p p 'A w J a. w q (n d Z F- w Q V w Gi U D J D J E- Z Q J m Q LL Q Y w LhL W Q Y w Q o LL C, >> aW. 2 ul a IX O H Z O Z Z Z O in O �a� aa�0 �a� -1na.g¢Qaw oI.- �- N N Lo M 0 N 0 N 0 . 0 . 0 in N U) LO M M M1� M M (O h N f- M V M (�O r- r- I M O M CD (h W M CD M CO A CO O O O O O O O O O O O O _O (O O CO (O fO (O (O (O (O (0 O O n r n N n M n n lO n to n P n CO n n n 01 n 7. N m n. Z O FIN Q m Z W 0 ~ o W V x W W H W ° L W O � O O N V o0 O N R7110 mm M 2001 Making our Neighborhood a Great Place to Live, Work and Play" 2008 -2009 PROPOSED EXPENDITURE BREAKDOWN The total projected revenues for FY 2008 -2009 is $3,152,947 which is slightly lower than the FY 07/08 revenue total. Total FY 08/09 revenues include: $1,522,118. in combined tax increment revenues from Miami -Dade County and from the City of South Miami; $100,000 in projected rent revenues from SMCRA owned residential and newly renovated office space; $11,500 in interest revenues from interest bearing accounts; and $1,519,329 in cash carryover revenues from the current budget year which includes a total of $965,000 in conservatively expended 07/08 Land Acquisition funding. Provided below is a detailed listing of proposed 08/09 expenditures by individual budget categories. Infrastructure Funding for infrastructure improvements includes a total allocation of $332,000 which represents a funding increase in several FY 07/08 infrastructure line items. This year's infrastructure improvements funding includes: $50,000 for the design of a commercial parking lot located directly adjacent to the Commerce Lane Commercial District in the SMCRA and for the design of drainage improvement and traffic calming projects identified in the City's Capitol Improvement Plan; $150,000 for the construction of the previously referenced commercial parking lot and for various drainage improvement and traffic calming projects in the District; $130,000 for construction intersection improvements at the northern terminus of the previously funded and completed 59th Place Streetscape Improvement Project and for street lighting improvements throughout the District. Facilities Maintenance — Mobley Building Renovation Following the FY 07/08 replacement of the existing roof and professional removal of all mold from the interior of the building, Phase I design of the building renovation has now been completed. We anticipate a completion of construction sometime early in the upcoming 08/09 Fiscal Year. Funding in the total amount of $420,000 has been allocated in the proposed budget to complete construction of the building and to provide various site improvements including parking lot resurfacing and landscape installation. Street Beautification: Funding in the total amount of $22,500 has been provided in the budget for the installation of additional street trees and landscaping in the SMCRA District in an effort to encourage the City of South Miami "greening" initiative and to improve the quality of life for SMCRA residents. Residential Rehabilitation: A total of $13,500 in grant assistance has been provided for homeowners who are interested in improving the existing condition of their homes. An additional $75,000 in funding assistance has been provided for affordable housing purchasers in the SMCRA District. Administrative Expenses: The total FY 08/09 administrative expenditures for the Agency are $286,573. This amount includes salaries for a full -time director, outreach coordinator, administrative assistant and secretary /receptionist, contractual service expenditures, advertising, the annual, required audit, training and travel, operating supplies and the Miami -Dade County Administrative fee of $10,872. General Fund Transfers: A total amount of $231,805 has been - allocated for General Fund Transfers -for the specific - services of two specially assigned police officers ($120,424) who will staff the Police Sub - Station located in the heart of the SMCRA; one SMCRA specifically assigned code enforcement officer ($74,075); half of the salary of a CRA/City of South Miami Grant Writer ($32,306); and $5,000 to partially fund the services of the SMCRA Secretary. Other Uses /General Contingency: A total amount of $25,000 has been provided for General Contingency and an additional $7,000 has been provided in this category for Board Member annual discretionary funding. Special Redevelopment & Technical Services: A total of $51,236 has been provided for this budget category which includes $7,500 for design services for the Madison Square mixed -use development project, 50% of the salary of the Community Outreach Coordinator, $7,000 for a part-time college level intern(s) and $11,000 for the annual James T. Bowman Scholarship award. Legal Services: Funding in the amount of $40,000 has been provided for professional General Corporate legal services. Park Improvements: A total of $160,000 has been allocated for the improvement of parks located in the SMCRA District. Proposed improvements include $110,000 for the construction of a meeting and restroom facility at Marshall Williamson Park to promote and encourage recreational park activities. Construction of this park facility will greatly enhance the previously funded construction of the Marshall Williamson Park Pavilion. An additional $50,000 has been allocated for the construction of the Murray Park Aquatic Center. Land Acquisition: A total amount of $1,457,833 has been provided in the Land Acquisition Category including $1,086,059 in land acquisition funding to aggressively pursue and purchase vacant, blighted property within the SMCRA District. As part of the SMCRA Affordable Housing Program these blighted lots shall be conveyed to affordable housing developers to facilitate additional affordable housing opportunities. An additional $297,774 has been allocated for the annual debt service payment for the previously acquired Regions Bank long -term bond. $70,000 has been designated in this category for property management of SMCRA owned and acquired properties and an additional $2,000 for SMCRA residential relocation Program. 4 >0 Z W t9 - a F Z W .. s W Q IL p � J W W � L 0 Q V F- Z �• W 0 O N � p v o Q g N a H O Miami -Dade County Budget Format FY 2008 -2009 South Miami Community Redevelopment Agency FY 06 -07 FY 06 -07 FY 07/08 FY 07/08 FY 08/09mu +- 0.-... Budget Budget Budget Budget StidgerY Revenues Adopted Actual Adopted Projection Pro osed: City Tax Increment Revenue 831,463 831,463 751,950 751,950 $797,299 County Tax Increment Revenue 740,335 740,335 719,490 719,490 $724,819 Carryover from prior year 253,047 253,047 1,697,526 1,697,526 $1,519,329 All other revenues (Rent Revenues) 0 0 73,000 73,000 $100,000 Transfers - Finance Bond From Regions Bank 2,730,000 2,730,000 0 0 $0 OCED Grant Funding 294,000 394,000 0 0 $0 Interest earnings 1 10,8111 8,1481 16,5001 16,500 $11,500 Revenue Total 1 4,859,6561 4,956,9931 3,258,4661 3,258,466 3,152,947 Expenditures Administrative Ex enditures: Employee salary and fringe (City Budget #36,37,38,39) 268,673 32,955 246,003 241,803 $246,451 Contractual services (City Budget #41,42) 6,500 4,832 11,500 6,304 $12,000 Insurance Audits and Studies (City Budget #40) 6,000 0 6,500 6,000 $6,500 Printing and Publishing (City Budget #51) 1,000 1,000 750 623 $500 Marketing Advertising and Notices (City Budget #48) 500 84 500 265 $500 Travel (City Budget #43) 1,000 916 3,000 2,663 $2,500 Rent/lease costs - Office equipment and furniture (City Budget #50,52,54) 16,320 2,436 8,500 7,928 $4,750 Other Admin. Exps (Employee Education & Phones City Budget #44,47) _ 1,500. 0 2,500 407 $1,500 A Subtotal Admin Expenses, % 301,493 41,307 279,253 265,993 274,701 County Administrative Charge at 1.5% (City Budget #55) 11,105 01 10,7921 10,7921 $10,872 B Subtot Adm Exp & County Charge 312,598 1 41,3071 290,0451 276,7851 285,573 !operating Expenditures: Employee Salary and Fringe (City Budget #67) 9,689 0 23,830 23,830 $25,736 Contractual Services (CityBudget #2,12,66,71,72) 61,000 0 194,775 154,775 $312,500 Insurance (City Budget #80) (30K From # 80) 19,148 0 26,025 26,025 $30,000 Audits and Studies 0 Printing and Publishing (City Budget #4,20,29) 4,500 0 5,500 0 $2,500 Marketing (City Budget #74) 3,000 0 $1,000 Special Events _ 25,000 0 Legal Services /Court Costs (City Budget #70) 50,000 0 50,000 24,000 $40,000 Land/Building Acquisitions (City Budget #75,76,79,80) (40K From #80) 3,166,327 1,602,865 1,026,181 114,000 $1,130,059 Infrastructure Improvements (City Budget #1,3,6, 11) 150,000 86,980 370,000 368,000 $212,500 Building Construction & Improvements (City Budget #9) 324,000 260,540 502,000 158,576 $420,000 Debt Service Payments (City Budget #77) 299,474 0 297,774 297,774 $297,774 Redevelopment Grants Given Out (City Budget 25,27,35) 247,500 179,430 260,000 124,336 $113,500 Redevelopment Loans Issued Out Transfers out to others (City Budget #56,57,58,59) 128,300 0 124,336 124,336 $231,805 Other Oper. Expenses (City Budget #68,69) 4,000 4,000 18,000 12,700 $18,000 C Subtotal O er. Expenses 4,488,938 2,133,815 2,901,421 1,428,352 2,835,374 D Reserve/Contingency (City Budget #60,61) 58,120 24,600 67,000 34,000 $32,000 Expenditure Total A +B +C +D 1 4,859,656 2,199,7221 3,258,4661 1,739,137 3,152,947 k i .y +, Cash Position Rev -Ex 2,659,9341 1 $1,519,329 D-inrfc FY 07 -08 FY 08 -09 Adopted Proposed Expenditures Expenditures Commercial District Parking Lot (Project Design & Construction) (FY 08109) 750,000 100,000 SW 59th Place & SW 64th Street Intersection Improvement Project (Project Design & Construction) (FY 08109) 276,181 65,000 SMCRA Drainage Improvement Projects Identified in the 08/09 Capitol Improvement Plan (Project Design & Construction) (FY 08109) - - - 30,000 50,000 SMCRA Traffic Calming Projects Identified in the 08/09 Capitol Improvement Plan (Project Design & Construction) (FY 08109) 85,000 50,000 SMCRA Street Tree & Landscape Installation Projects Identified in the 08/09 Capitol Improvement Plan (Project Design & Installation) (FY 08109) 35,000 22,500 SMCRA Street Lighting Improvement Projects Identified in the 08/09 Capitol Improvement Plan (Project Design & Construction) (FY 08/09) 110,000 65,000 Marshall Williamson Park Recreational Building Construction (Project Design & Construction) (FY 08/09) 110,000 Mobley Building Building Renovation Project (Project Construction) (FY 08/09) 500,000 420,000 Murray Park Aquadic Center (Project Construction) (FY 08/09 thru FY 09/10) 23,775 50,000 Madison Square Mixed -Use Development (Demolition) (FY 08/09) ia 30,000 Affordable Housing Development (Land Acquisition & Disposition) (FY 08109) 1,037,712 Total Project Dollars $1,809,956 $2,000,212 IK' SMCRA 2ooI .,ib;rMrxla frtrrt FYm-r•tn tic. NAVk nnAWur' SMCRA Board Members Horace Feliu Brian Beasley Randy Wiscombe Velma Palmer Jay Beckman Rodney Williams Lashawnda Williams SMCRA Advisory Board Nancy Disotuar Gladys Gilliam -Turner Curphy Grant Walter Harris SUNSET DRIVE GROUNDBREAKING During the 07/08 Fiscal Year, the SMCRA contributed $95,000 in funding for the design and con- struction of the Sunset Drive Streetscape Improvement Project. Board Member Beckman also contributed his annual discretion- ary fund allocation to facilitate the project oQ 3 2007/2008 SMCRA ACCOMPLISHMENTS F��TN Church Street Streetscape and Infrastructure Improvement Proiect During the 07/08 Fiscal Year, the SMCRA contributed $50,126 to facilitate completion of Phase IV of the SMCRA/City of South Mi- ami Streetscape Improvement Project located along Church Street (59th Place). Completed enhancements include new sidewalks, brick -paver crosswalks, drain- age improvements, enhanced landscaping and irriga- tion, roadway resurfacing, traffic calming elements and new pavement markings. PHASE IV CONSTRUCTION (COMPLETED) SW 66th Streetscape and Infrastructure Improvement Proiect SW 66TH STREETSCAPE IMPROVEMENTS CHURCH STREET IMPROVEMENTS During FY 07/08 the SMCRA contributed over $182,000 in funding for the design, construction and landscape installation of the 66`' St. Streetscape Improvement Project which includes many of the similar design features as the recently completed Church Street Improvement Project which included new sidewalks, paver -brick cross- walks, drainage improvements, enhanced landscaping and irrigation, roadway resurfacing, traffic calming ele- ments and new pavement markings . The SW 66`h Street Project is located along one of the major arterial road- ways in the SMCRA District and is also the primary entrance to the City of South Miami's Murray Park. 2007/2008 SMCRA ACCOMPLISHMENTS Page 2 t.rtd SMCRA Dr. Martin Luther King Jr. Dedication Affordable Housing Construction Proiects MLK DEDICATION PLAQUE BLACK HISTORY PARADE The SMCRA co- sponsored the Martin Luther Khig Jr. plaque dedication with the City of South Miami. The dedication plague is located along the newly improved streetscape section of Church Street. Street. DEDICATION CEREMONY RESUMPTION OF HOUSING CONSTRUCTION r famous TRANSATLANTIC BANK `iti H&. 1tat for!!!P! y SMCRA LOT CONVEYANCE TO HABITAT FOR HUMANITY As part of the SMCRA's inventory of blighted vacant residential lots, the Agency conveys property to selected affordable housing developers to construct affordably priced homes. The SMCRA mostTe- cently conveyed four properties to affordable housing developers to construct four new single - family homes. Of the four SMCRA conveyed properties, two new homes were recently completed and con- struction has now resumed on two previously begun homes. Madison Square Land Acquisition Madison Square Cast _ _ s II y IJ_ I MJdisou Square West 40.,: PRELIMINARY PROJECT RENDERING AND SITE PLAN Following SMCRA and the Miami -Dade County Commission approval to extend the life of the Agency to enter into a long -term bonding agreement, the Agency secured a 2.73 Million Dollar bond with Regions Bank. The bond was obtained to acquire properties to develop the mixed -use project, Madison Square. During the 07/08 Fiscal Year, the Agency completed purchase of over 2.4 Million Dollars worth of blighted property and has now amassed over 67,000 square feet of a proposed 70,000 square foot development site. Following a required lad -use change for the development site, the will be advertised for the mixed- use /affordable housing development. South Miami Mobley Building Renovation During the 07/08 Fiscal Year the SMCRA expended approximately $100,000 for Phase I Construc- tion of the 6,700 square foot Mobley Building Office Renovation Project located within the City of South Miami Murray Park. During the current fiscal year, the SMCRA Board approved the design drawings for the building interior and authorized the selected architect to proceed with preparing final construction drawings. The estimated $400,000 building renovation is scheduled to be com- pleted during the 1st half of 08/09 Fiscal Year. Following completion, the SMCRA Board will select building tenants to occupy the interior space. Potential tenants may include local "start -up" busi- nesses other community based organizations. BUILDING ROOF REPLACEMENT /MOLD REMOVAL Housing Rehabilitation Assistance EKSTING BUILDING BEFORE CONSTRUCTION During the two prior fiscal years, the Agency provided approximately $20,000 in reimbursable grant assistance for housing improvements to both single and multi - family housing units in the SMCRA District. Grant funding was provided on a reimbursable basis and upon com- pletion of SMCRA Board authorized renovations. As a result of these SMCRA Fl INDED RENOVATION residential improvement programs, the housing stock and over -1 all living conditions in the SMCRA area continue to be substantially improved. Page 3 I The SMCRA recently contrib- uted $25,000 towards much needed lighting improvements at the Murray Park Commu- - ollf I" +:nrar Facility, SMCRA ACCOMPLISHMENTS During the prior Fiscal Year, the Agency has made significant pro- gress towards imple- menting the goals and objectives of the adopted Community Redevelopment Plan. sourH - y F � V INCORPORATED 1927 P � O R110 bAna WAMU«IN SMCRA 1001 -. to Live Wank and Play' SMCRA CONSTRUCTED DAVID BETHEL PAVILLION Miami -Dade County Tree Give -Away Program During FY 07/08, the SMCRA partnered with the South Miami Homeowners Association to assist residence in obtaining and planting trees on their property through the Adopt -A-Tree Program as a way to continue the "greening" of the City of South Miami. Cornrnunity Speaks " South Miami has physi- cally evolved into a won- derfully well kept area from what it use to be." Employment Training GRADUATION CEREMONY sour The SMCRA recently funded and graduated area residents as part of a 72 hours comprehensive course in the general construction in- dustry. Out of a total of over 50 interested applicants, 12 apprentice students have successfully completed the intensive course- work. Each graduate of the program received completion certificates, construction hardhats and tool belts and other appropriate construction clothing. Graduates of the program will also receive a highly desired (OSHA) certification card. Apprentice graduates will also further con- tribute to the development of the City of South Miami by participating in the construction of SMCRA/City initiated construction projects including the Church Street Streetscape Enhance- ment Project and the Red Road Commons Mixed -Use Development Project. 07/06 AWARD RECII'IENT James Bowman Scholarship Awards During the 07/08 Fiscal Year, the SMCRA awarded $6,000 in schol- arship funding for aspiring SMCRA area students.. The purpose of the Bowman Scholarship is to facilitate educational and eventual eco- nomic development opportunities in the SMCRA area. Resident's Perspective Ms. Vera Green has been a long time resident of the City of South Miami area, since 1959. She agrees that the SMCRA does great help for the com- munity. " South Miami has physically evolved into a wonderfully, well kept area from what it use to be", says Ms. Green. She feels that the city has street beautification and house redevelopment, due to the SMCRA's contributions. She believes that South Miami is truly a friendly environment where everyone is nice and get along with each other. Ms. Green says she loves living within the SMCRA community and wouldn't change it for the world. EXHIBIT A • A W V A r 'k W ( O Z 0 m - l: G�tSE IS ii i:�eri' W p r NOa It 1EtE r i; li��� ►,,Itlri, >t ..:1 :,tlt?i Fes+ W Z fD V O Q W Lit W 0 r k N ' i U z W C7 00 to z d °o N W W °> A W � r W W J 1 > W O f � U W 'rl S"F.e �tir