20160113 LTC 004-2016MIAMI BEACH
OFFICE OF THE CITY MANAGER
LTC #004-2016 LETTER TO COMMISSION
TO: Mayor Philip Levine and Members of the Ci n/ Commission
FROM: Jimmy Morales, City Manager ,
DATE: January 6, 2016
SUBJECT: REPORTS AND INFORMATIONAL ITEMS FOR THE JANUARY 13, 2016
COMMISSION MEETING
The following reports are attached and will also be posted on the City's website.
a.Parking Status Report- September 2015.
b.Informational Report On All Existing City Contracts For Renewal Or Extensions In
The Next 180 Days.
c.CIP Monthly Construction Project Update.
d.Report Of The Itemized Revenues And Expenditures Of The Miami Beach
Redevelopment Agency's City Center District&South Pointe(Pre-Termination Carry
Forward Balances) For The Month Of October 2015.
JLM/REG/Ic
F:\CLER\$ALL\LILIA\Commission-Meetings\2016\January 13,2016\LTC.doc
MIAMIBEACH
City of Miami Beach, 1700 Convention Center Drive,Miami Beach, Florida 33139,www.miamibeachfl.gov
COMMISSIO MEMORANDUM
TO: Mayor Philip Levine and Members of/he City Corn r ission
FROM: Jimmy L. Morales, City Manager
DATE: January 13, 2016
SUBJECT: PARKING STATUS REPORT SEP MEMBER 2015
The Parking Department received revenue from different sources outlined in the categories listed
below. In addition, only selected recurring expenses associated with the parking garages are reported
herein.
The following is a condensed presentation of revenue by source and variance:
September 2014 September 2015 variance
I On/Off Metered Spaces*
On/Off Metered Spaces $ 1,518,325.03 $ 2,149,373.42 $ 631,048.39
Total Metered Spaces $ 1,518,325.03 $ 2,149,373.42 $ 631,048.39
These amounts include revenue from Pay by Phone Transactions
II Enforcement**
M-D Cty Pkg Violations 188,160.72 $249,464.73 $61,304.01
Towing 80,432.10 72,129.80 8,302.30)
Total Enforcement 268,592.82 $ 321,594.53 $ 53,001.71
These amounts include revenue for the month that had not yet posted to EDEN
Meter Revenue: Meter revenue is composed of both single space and multi space meters on the street
and in lots as well as multi space meters located inside the City Hall and 42nd Street Garages. Meter
revenue variances are driven by many variables which include, but are not limited to, road and
sidewalk construction, closed streets and location of events held in the City. When compared to the
prior year, the meter revenue increased due to the completion of construction related projects.
Enforcement: The City receives a share of ticket citations for parking violations that occur in Miami
Beach and are collected by Miami-Dade County. In September of 2014, enforcement staff wrote
1,150 citations and 28 in 2015 for invalid tags. Enforcement staff is no longer issuing invalid tag
citations as directed by the City's Legal Department. Despite this, citation revenue increased due to
the added volume of scans and accountability provided by the new license plate recognition (LPR)
devices and the increase in enforcement personnel.
Agenda Item a
Date /-/3-/
January 13, 2015
City Commission Memorandum
Parking Status Report—September, 2015
Page 2 of 3
September 2014 September 2015 variance
Ill Off Street facilities
a Garages
17th Street Garage 205,300.19 $169,803.45 $ (35,496.74)
Pennsylvania Garage 46,751.00 26,974.29 19,776.71)
Sunset Harbour Garage 44,412.37 42,303.64 2,108.73)
City Hall Garage 38,727.23 6,943.49 31,783.74)
7th Stret Garage 197,786.61 155,929.65 41,856.96)
12th Street Garage 37,582.85 34,841.21 2,741.64)
13th Street Garage 88,007.81 99,136.46 11,128.65
42nd Street Garage 41,416.37 32,310.90 9,105.47)
16th Street Garage 245,310.03 301,205.95 55;895.92
Total Garage 945,294.46 $ 869,449.04 $ (75,845.42)
b Joint Development*
5th and Alton Garage $ 74,345.55 $ 55,962.48 $ (18,383.07)
Total 5th &Alton 74,345.55 $ 55,962.48 $ (18,383.07)
46%of total revenue which represents the City's pro-rata share pursuant to the Development Agreement
Garages: Revenues are composed of transient, monthly, and flat rate special event rates. Garage
revenue variances are driven by many variables which include, but are not limited to, special events,
weather, tourism, and maintenance.
5th and Alton Garage: The 5th and Alton Garage is a joint development (parking garage) with the
Developer" (Edens) containing 1 ,080 parking spaces. The Developer and City own 54% and 46%
of the parking spaces, respectively, and profit/loss is also shared in the same manner. The City's
revenue portion (46%) for the month of September 2015 is $55,962.48, resulting in total net profit of
10,656.40. Pursuant to the Development Agreement, the City receives its proportionate share of
profit or must subsidize any loss. The City and Developer continue to jointly pursue initiatives to
promote the use of the garage. These initiatives include but are not limited to "after hours" flat rate
parking; valet parking storage; monthly parking; and strategically placed electronic signage directing
users to the facility. Future considerations include promotional rates for"after hours and park and ride
options to the entertainment districts.
2
January 13, 2015
City Commission Memorandum
Parking Status Report—September, 2015
Page 3 of 3
September 2014 September 2015 variance
IV Permit Sales
Municipal Monthly Permits 20,101.64 $ 18,286.41 $ 1,815.23)
Valet&Space Rental 313,893.88 210,704.54 103,1 89.34)
Residential and Visitor Permits 109,340.54) 127,520.70)18,180.16)
Hotel Hang Tags 9,000.00 1,000.00 8,000.00)
Total Permits 233,654.98 $ 102,470.25 $ (131,184.73)
V Preferred Lots
Preferred Lots 48,976.61 $ 132,234.13 $ 83,257.52
Total Preferred Lots 48,976.61 $ 132,234.13 $83,257.52
VI Miscellaneous
Miscellaneous 563,866.02 $ 810,207.72 $ 246,341.70
Total Miscellaneous 563,866.02 $ 810,207.72 $ 246,341.70
VII Pay by Phone
Pay By Phone Transaction Fees 28,446.05 $ 50,424.05 $ 21,978.00
collected on behalf of Parkmobile)
Total Pay by Phone 28,446.05 $50,424.05 $21,978.00
Permit Sales: The sale of residential and visitor's virtual permits was introduced in fiscal year 2015,
allowing residents to purchase residential permits and visitor permits for their guests online. The virtual
permits are enforced using LPR technology. The negative residential permit revenue is due to a fiscal
year-end deferred revenue accounting adjustment. Revenue that was previously recorded must be
carried as a liability until the services are rendered in the new fiscal year.
Preferred Lot: This lot is located in the front of the Convention Center, and variances are contingent on
convention center special events.
Miscellaneous Revenue: This category consists of other accounts including a revenue share from Deco
Bike, advertising revenue, interest, etc. A significant portion of the increase in miscellaneous revenue
was due to the receipt of a lump sum annual payment from Car2Go in the amount of $216,876.23.
Pay by Phone: The City Commission awarded Parkmobile to provide pay by phone services. Pay by
phone provides enhanced functionality over the in-vehicle parking meter. Miami Beach residents will
continue to enjoy the resident discount on the hourly meter rate, from $1 .75 to $1 .00 per hour (43%
discount), in the South Beach area. Moreover, Parkmobile will assess no transaction fees to Miami
Beach residents for pay by phone service. Parkmobile began services on May 12, 2014. The revenue
shown above represents the transaction fees collected by the City for non-resident transactions and
remitted to Parkmobile in the following month.
JLMA
B/
f:\ping\$all\b.nussbaum\2014-2015\12 september\parking status report\september 2015 parking status report.doc
3
PARKING DEPARTMENT REVENUE
September-15
Meters Towing&Parking Permit Sales &Space
SS&MS) Violations Garages&Attended Lots Rentals TOTAL
Sep-1 4 $1,518,325.03 $ 268,592.82 $ 945,294.46 $ 233,654.98 $2,965,867.29
Sep-1 5 $2,149,373.42 $ 321,594.53 $ 869,449.04 $ 102,470.25 $3,442,887.24
Diff $ 631,048.39 $ 53,001.71 $ 75,845.42) $ 131,184.73) $ 477,019.95
Diff 41.56% 19.73% 7.71% 9.33% 16.08%
Permit Sales &Space Revenue 2015
Rentals
3%
Meters
SS&MS)S
63/
Garages&Attended Lots
rtrr{•25%
ti•:
Towing&Parking Violations
9%
3,500,000
3,000,000
2,500,000
2,000,000
1,500,000 Sep-14
Sep-15
1,000,000
500,000
a
ollir
Meters
SS&MS) Towing&
Parking
Garages&
Permit Sales
Violations Attended TOTAL
Lots Space
Rentals
O 'O 0 I. N N 0 N Os N. Lc) u')
OO M LO co co M sO M Os Os
N N I< O N ' O Ln r Ln M 00 NCO ` Lc)N 00 N Os LO CO V
co N co CO (N N O N LO CO r 0 r N
Q- rN v) 0
U
N N LO Os U in 00 U
0 `O M N N Os N — Os CO r Os r 1.1 ,c-)
co co M V CO V V' CO CO V M CO `O
to
h
Os V U 0 •'O 'O 'O co a0 L) -Kt M N
0 ,t Lo U sO N CO CO Lc) 0 r— 0 CO ME= t
TO
O` — N O Ni 00 (Ni N It) M U
Os V ,O r CO in in `O CO Nr CO
75 N M O M OO ^ N OO N O 00 M
N
E
v) 0 U O U -O r aD co co -O
co r N v) r N M ,— N CV sO
r
N
a_ w
O
0 MI L
t4 t4 a)
O lc
n-
O N M N O r U 0 oO N V N a)W o, O a) Nr 0 O N a0 r 'O O CO QIt) N co N co 'n U — — 0- os
Z a) U N a0 0 —a0 V M v s
0 Os 0 Lc) 'O 'O 0 N. 'O CO M r V It) It)
45
W m <o -- s o' aD ' 0 'n r O'
o M o• N M I ") O M sO r O. 0)
Q M M M M M ' M C) C) N 00 Q
d
d
CC 0
Z LL
w _a 4 t' 6
E O
dD M M M IN N M d
F—O Os 00 LO N M — sO V LO 1 oCE0) V" L!) M l!) U -O — 'O 00 N o co In
Qo` ,o O rN O CO sO Os O LO Os o,n -L , '0 O co co co O, w o — -0 It) N 0 o)
Cl_ O N CO- CO- --- O M LO- Os V r L
W O Nt co U U N r CO IN rN V N sO
0 o6 p N N N N N M M N N N co co Ni o_
0) O cM
O 3
40
0)
Z a
Y b4 t,4
ce a
U co IC) N 0 co -O so U N OO N LO NI-
O M ,— V' N V M M 0 V 7
7' N r 0 00 'O Os r 'O Lc) N. Os M 'O tt
cnCoONIN0It) O N N. O N N. 0
O co N r)O Os V LO Os M OD
6 CO- '- 00 N N co- V M ^
0
0n U OD
NI-
v)• IN `O O` O
O CN - - co 0 U ,-
V cn
w N N N N N N N N N `
7
N L
N Z
t>4 t4
11111
U
U _a '- '-t O O O
o Z0 ° V
0 0 0 0 0 o
o 0 O O O h4 o
00 00 00 00 00 00
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
Ln o Lo 0 in
N N 4' t44
4.4 t,4 t,4 474
o c', v
I\ N N O
N U U
J
f N " '4
Q co -4
I- vO 0:
O •0 — N `O N
E
64 b4 0
N 0 co '0
C") L Os v) _C
s u')O' 'C
C 0O 0- '0 N O
N
V
in CV
N O 1=
c
4,O
4.4
O O O, 0
o .0 o
it co
V.N CV-
co
i
c
N
Nt 4.4 64
dO
c„) co I. ,0
0 '0 r V JO
I
6
m
6-
s o . 0'
90 sy.9
ch
l
LLJ
6 a0Jce
0 N °, 00
KNI bo
W c n0
a
Lr. . com
i0 sO v aQV — co aJ
U p
N y
w
r b4 64
Z
to O
o? is
LLJ ' n o aJ
J
w 0
Ce 0 Nor Lo
w 0-
c
N d4d4aa
Q o VQa -O N co
r
0r c r, .–
N 0,
O r ,o
G
0
J•
Z a7,
NZ
64 64
0 .>
1
tY
Q co cN '0
l
J
l
e -0 'O o O
0 rco c? 9J°
y
0 v (
Ns
C•1-v afC6OGo
m a
v) 44 ear 74.
0,
G
CV>
NO
NO1
Q 4 O - S
O
00-
O G
Go'
ai
c 0 0 0 0 0 0 y[
la)0- 03 4, 00 00 00 00 00 00
0 0 0 0 0 0
0• N ^ v O 00 O 0 O O
LO
U a 0 4 4 4, 4, e04
m Nv co
m 0, 0: 0=
v) O c? 'O
s
N
R
64 64
N
C
4i
a.
N S
o
O
0
V
P
PARKING DEPARTMENT VISITOR PERMITS ONLINE
VIRTUAL PERMITS
September-15
Visitor Permit Revenue
8,000
Month Revenue 7,000
January 980.00
February 768.00 6,000
March 1,191.00 5,000
April 1,382.00 4,000
May 2,074.00
June 3,164.00 3,000
July 5,856.00 2,000
August 6,989.00 I= • •
September 7,354.00
1,000
Total 29,758.00
Ja' `JQ
1
oar
P\ 4'6\ I \-\ \
fic.
1
4a < o N.1 P cP
8000
7000
6000
5000
Permits Unique 4000
Month Sold Customers Permits Sold
January 980 185
3000
February 768 171 2000 Unique Customers
March 1191 260 1000 -
i,,,...`'" -
April 1382 319
May 2074 416 0
2,
Ti _ ,,
a, >. N
June 3164 714 g a 8 Q -, - 0,
July 5856 1048 1 Q IP
August 6989 1369 uT
Cl)
September 7354 1572
PARKING DEPARTME M REVENUE
Meter
RevenueNT%
of Usage
September-15
Multi-Space
Credit Card),
47%
M S.,+
ms's
a
1
r
t '
n •
K +'
r. •
Single Space
t:: •• l' ---, : •:.•.•:.'.•'.j1J1 (Coins), 1 %
1
e .
i:;.
iF.... +a .-.•
is
4a
Multi-Space
K
a w.
y a
5%(Coins),
t +
7 +
Yy. f +
r
Multi-Space
Bills), 27%
is Park Mobile,
20%
PARKING DEPARTMENT PARKMOBILE
PAY BY PHONE STATISTICS
September-15
Users
Resident
s
pipp%
Type of User Transactions % of Total
Residents 18,154 11% Non-
Non-Residents 149,182 89% Resident
Total Transactions 167,336 100% s
Wallet
prepaid) Payment Method
2%
Payment Method Transactions %of Total
Visa 80,990 49% 49%
MasterCard 34,004 20%
Discover 1,430 1% MC
AMEX 26,404 15% 20%
PayPal 20,455 13%
Wallet (prepaid) 4,053 2%
Total 167,336 100%
Discover
1%
500,000 -- Parkmobile Revenue
450,000
400,000
350,000
Month M_ eter Revenue 300,000
October 258,891.72 250,000
November 256,269.15 II ,
December 293,808.51 200,000
January 325,518.34 150,000 1 1 1 1 1
February 319,451.82 1 I 1
March 399,627.56 100,000
April 395,097.41 50,000
May 409,243.90
June 405,922.97
July 436,723.85
des sec
o a6 r o. J
0 \ J4 ,
s
August 410,619.87 Oc''
o4') ecP o\° '
P 0
Q
ec`
September 343,778.08 5
Total 4,254,953.18
Os N N 0
00 V) C) N
O
Q co `a -
0 a)O c7 c7
al
ca)
F-
49 b4 479-
s N I5 LO O
V r c7 I,
Q N. N N
b'}b4 b4 s9 COyJ6
MONO 4d J
2 U N N CO
b s `9l
Lo N i Ali
Cri co
s<
i
N d cc.
V) NCNw dl2
s `' ' 6' o sZ
c) q,, <<
W r b4 b4*9 I
ti
W 0, N 6 G
t
G
1.1")
1111111
do 7j J`
W N co OTC) o11L
0 0 O 1 Goo)
J N f ca d
000 o l. a
Q E
o 0 0
tY
V o
o o CO
h
O
Z 6 N V CO Q
LO IN N
to I ,O
Ur 00 iQRb4b4b4
Cl—
0
0 U I\ N O o v 0
2 co
N N O `c3 t tss•, is
4,4 bi}4,9-
r•
Z.;.;:.; p o
0 N OO o
0c4I so N
v>1....:.-.:".:.•.:,•::.:-.:..•.:"..:.•.::.:-.,:;,' ::...
N 439-bA-EA-in
O N \
N IN L.0 C)
v CO W
Q r) co L
O
b4 bi?b4 s
Lo LO N CO \
r *
C7
LO
CD a0 N •Q Ch N ` N o0M41 '13
N N I- lD
c7 c, U L) N nN - N M C7
s
r- a-6 Cn
R.
N
b4 4/9 tf}
I' *
00 a) ° N
cs n N
V LO Lei o
fV
N
O O M N
N V) s
I\ a0 co c0 Nt O N co r U I. M
NN 000v) MrNco V) v) co
vi 0v) v) NO -4 v) -- N Nt
i '
t va) ac D .
o
O
c0
t
cD M
N
N -7t 4 O' I
O aO 0.
0 0
cD
N
O 4 osZcC)L oo w o 0
t '4M - -4 -4 -4 -4 -4 L N C) `°
D 0 — C Cr) C7 0
C
E L • 7) — C
O0v) MsoaoOsovaosoN co a) 0 0 a) a) a) N Q
O co co o r co r o ,O IN N N 'O L - `Nt.
c N M ao 'O O 'O cV O '0 C") '0 M O v) h 2 N N cn
N O Os N I (') '0 0' a0 s C H N _c s sQv ^ O
N
a0 Os1 v7 4 (-9; N 5 2 N CN
C
N co N v) Nt r c0 N or) co co -t v)
r.
0_ V) — IN
N -
Nt —
sO 'O v) IN IN IN Lo 'O to N 'O 1 111 SS • • II = •
o b4 4'
v)
L•) N M 0' M ' co N co N ao 0 U a)
N Os N ao — N O — O co N O v)
O O — co Nt r— co N — co 0 0 '0 co
rv) IN0v) 'O 'O ' OsOsco N 0
i. -
w
V)• 'OaoNNOI M0UN "Os IN Os
D Lo MINsO 'O INOsN -- M 'O Lc)x%sq ,,
c co co CN co co co co Nt CN V co co N
413- 403.
M O N CO CO N .- CO Lo (Ni N O, 'O CO
O CO V N (NI CO 'O v) ao IN M co Os Lo
0N0- 0NM0v) MN ,— o- la) 0 — co Lo N o• co ,000, N0 V
a) Ns. 7.Osv) `0 -4 aoN N
N v) 'O .O N v) ,— n v) N aD M
Q s N N N co N co N N N co co N Nt
ti4 v)
NI O ,O coao v) coM -4 so o- o• 0 coao 0• N 1V) 0 co co co co M r `0 `O I O` r O
aDNINtNV) -4 I Nr0v) 0:
C N M O' N co '4. co N ' -4 0 N v)
Z 22 U 0 'O O-. N N 0 V)
LU N CO'I\
N N -- N N — O- (t N aD O j '
N '
69 4,
CO
LU c
co O, co ' 0 N — Nt If) co 0
LLJ C7 — aD r — -4 N Nt co ,o co co Nt —
V
v) r: ' .O ao r ao ao v) ao `O
Q
O,
OO)
O ao M M
ao '
o O
Na'
D r
Q
ce O r O 'o so r — o as co N N Nt
Q
v) co aD so N so co U N '0 co '0 'O 0,
64 4.,
O C ' — co 'O ' Os v) Os v) M co IN '- L
I OOrU N — I
Z 7° Vr N O aoNao
N N .— co co N ao 't O, co co ao N v) 'O
co •O IN v) ao N v) co v) v) O
FY . N
s
4.-
Q
If) co Nt M M -4 -4 M v) ' co Nt co N 0
LL
O I. O O O 'O I. N co N ao
v) NOMNONt soINsOI M o-
Ov) N U v) Ni O O N M N M v)
O 0 co N ao 0, v N 0 40 N -.0 U 1.0 v1
NOs 'Oco — 'ON0aov) 0, 0 IN
0 0`'C)v)' N .C)" 46 46 c-i vi N cV
c
a) co N N co N N M N N co N N v)
C co
N d4 4
co O — N - co co O' 'O 'O N v) y
a v) v) co N -4 N O. 0` I U N v) v
C O• ' ,' 'O _ NO' _ OL0O . N o
O CD co O r O r\ -4 'O t O' co O' N
aD co c0 'O O v)U co M — O v) I.
c > '0 v) CN a0 s M 'o cN O` N CN r'
Q co co co co co co co co M co co
NtNt
4, 4'
O
v) Nv) - 0cV0, NNv) cN0- (N Z
0 •0ao0 co. ININ ':I- 0cV v) a0N IN
c,i 45. — o - 06 '- o; 45 c'ic4 o-
U v) NI 'O co co Nt. co N co N ' IN
a) U co v) — Os — V co co co N v co
U Os ,0 Os M M V s0 v) s0 N co — U
v) CN 0 M M M N — v) CN (N N
s 0 0 0 0 0 0
t 0 0 0 O O O
fl 4' O o O O O 0
Nt N' 1 tO LO Lo O O O O O O
0 C L ti- >. C 0) Q 0 0 0 0 0 0v0Q
Z —' Q Q v) t9 4'
LO 4' 49 44
O' V V O' O N O 'n O • IN
O -0 N Nt in sO O IN O N LO
NININcaviO Oco Ni- ao •-
t N r) co so O O co '0 IN
O r) O, f co co L Lo r) se)
co-ri ao O ri ri ri cN L OINNNVr)
s- O
O 0
o in soasoOcoo o -4 N
U
s U so O in 0 N 0 O N IN
2 KOpcoNo ooO Oco c C
0 Zs
N < sOC Lnccoor) N `o Lo - 00
c a) 0 Lt) ) N .— .— ,0
O C
D
U- Cl)
0 b-Id s(
N
8 00 O ' IN CV 0 0
s
m C,
O r) co Ni o0 0 0 oO m e
N cor) in ' OC' N Q
0 co r) co O N N O r) N N V
c O `O N N r r (. so a 0
0 co o c0
0
LO Ln r) Ln O co O 0 'o
c) IN 0• 'OLO 000 0 Os.
0 c0 4:-.) V CO -t 'st 0 O 4
o
d ?onm ° 000 c, 2v L
0
4 cn m
s •0 r) N COr) — co
V)N
CV oLU
oC
r
0
b4 4
0 o sO ' LO0ao0 0 O.
N 'O cn cn cn co O 0 O —
15 0 ,Or< o7r) -4O O Ln
M
D0
0 '0 O, N aD V 0v) a) v) 0
N `
O cU r) F
r 0
Cl)
Lo co in L co 0ZNL ,0 N V IN 0 v
W a) `m 0 ri 03 Lei '0 0 N
CL _o m 'r
in OQ LO IN co r co 3 a)
G E <n a) Lo 40 NI' CV, I') j s 3)
LU O
N
N '- '0 N 4- 20
0 0
N r
U..1
V
Cl)
bi.
Q
d
rn
c 0 N 0,- O '0 c(N O IN 0
Q y
n
U — O O c') oo O oo 0
V a) LO r N 0 cc) aD N v) 0
0) IN CO 0' 0Ct) N '0 a
V 0 so'co't N N O V-
ol
in
v O
Z IN
N.U b4 a O
Q coaot\ 0000LO co m rn0- t5 _O '0 '0 CO 0 '4 0 0 IN C' LT
2 0 c') NOONCCO ,0O U t it
0 , O, Cn U 'n ' co Lo I.
0
se, r N
N I - U
4 2 C6
s. O
co v) -4 0000 N a'
o '00000 N aO' •
N •
0 Oco '4 '- UC') a) C 0'0Cd) V N - LO r) V Ct)
a a co N N N oo
c"7To
CO a O
d b9 r4 4 0
0 Cy) UO Nt. le) 00 O N
riO: KLON00 N
c
w
U
a)
LOON V co O co V 'ct a`
Cl) rn N t\ r 0 r) K) Cr) u') '
2 O O I\ V — aD r)
O I)
r
0
b9 4,to a
2
4 V
a 0
a) 0
u d
0 0 0 0 0 0 0
T2 c a) a) 0 O O 0 0 O O dq
c 73
0 0 0 0 0 0 0
O O O O O O O
a' .-CL E ° _ v
o
CV 00 0
CO ,0 0
v CN
OQ O
m
C _I c c . -0atCc m Ca
w o inQu-Qcn
City of Miami Beach
5th and Alton Parking Garage
Fiscal Year beginning October 1,2014 ending September 30,2015
For the current month ending September 30,2015
CMB
Fiscal
Current Month N°'°' YTD
lotal Revenues Edens 54%CMB 46%
Expenses Portion Portion CMB GL
Operating revenue:
484-8000-344405 5th&Alton Garage•Monthly
3,721.83
484-8000.344406 5th&Alton Garage-Transient
31,939.17 17,247.15 14,692.02 195,996.69
484-8000-344410 5th&Alton Garage-Tenant Contribution
26,897.70 14,524.76 12,372.94 143,851.77
484-8000-344587 Valet Parking(Off)-Taxable
60,810.00 32,837.40 27,972.60 328,150.20
484.8000-369999 Miscellaneous Revenue
1,985.80 1,072.33 913.47 9,904.17
Total operating revenue 121,632.67 65,681.64 55,951.03 681,624.66
Operating expenses:
484-0470-000312 Professional Services
2,083.33 1,125.00 958.33 11,499.96
484-0470-000313 Bank Fees
667.40 360.40 307.00 3,800.52
484-0470.000314 Electricity
6,085.00 3,285.90 2,799.10 35,090.41
484-0470-000316 Telephone
612.48 330.74 281.74 4,411.93
484-0470.000317 Water
4,090.14 2,208.68 1,881.46 28,714.85
484-0470-000318 Sewer Charges
4,497.70
484-0470-000319 Sanitation Fees
166.65
484-0470-000321 Postage and Shipping
398.37
484-0470-000322 Administration Fees
484-0470-000323 Rent-Building&Equipment
484-0470-000324 Printing
5,934.00
484-0470-000325 Contract Maintenance
38,728.12 20,913.18 17,814.94 226,925.44
484-0470-000327 Advertising
484-0470-000329 Storm Water
484-0470-000341 Office Supplies
484-0470-000342 Repairs/Maintenance Supply
5,662.10
484-0470-000343 Other Operating Expenditures
7,345.85 3,966.76 3,379.09 16,998.28
484-0470-000349 Other Contractual Services
8,483.60 4,581.14 3,902.46 78,016.08
484-0470-000368 Taxes&Licenses
563.90 304.51 259.39 259.39
484.0470-000375 Misc Insurance
29,831.67 16,109.10 13,722.57 158,941.00
484-0470-000484 Depreciation
220,060.80
Total operating expenses 98,491.49 53,185.41 45,306.08 801,377.48
Nonoperating revenue
484-8000-361130 Interest-Repurchase Agreement
24.89 13.44 11.45 120.76
484-8000-344599 Miscellneous
0.00
Total nonoperating revenue 24.89 13.44 11.45 120.76
Net income/(loss) 23,166.07 12,509.67 10,656.40 119,632.06)
Transfers In
Change in net assets 23,166.07 12,509.67 10,656.40 119,632.06)
Net assets,beginning 632,266.54 341,423.93 290,842.61 13,423,675.09
Net assets,ending 655,432.61 $353,933.60 $301,499.01 $13,304,043.03
Note': Source-Edens Monthly Financial Statements
NMI 41111.111...
me a Impi I rmt
aim mamasmassts mmt
AC I-1
City of Miami Beach, 1700 Convention Center Drive,Miami Beach, Florida 33139,www.miamibeachfl.gov
COMMISSION MEMORANDUM
TO: Mayor Philip Levine and Members of e City Co c mission
FROM: Jimmy L. Morales, City Manager 1_,_.__
DATE: January 13, 2016
SUBJECT: INFORMATIONAL REPORT ON LL EXISTING CITY CONTRACTS FOR
RENEWAL OR EXTENSIONS IN THE NEXT 180 DAYS
On April 18, 2001, the City Commission adopted Resolution No. 2001-24332 providing for
an informational report of all existing City contracts for renewal or extensions, which by
their terms or pursuant to change orders exceed $25,000, and all extensions or renewals of
such contracts, to be presented to the Mayor and City Commission at least 180 days prior
to the contract extension or renewal date of each contract.
The Administration, in addition to reporting on all existing City contracts, has included
information relative to Miami-Dade County, State of Florida, U.S. Communities and Federal
GSA contracts that are approved for utilization by the City Manager, pursuant to Section 2-
369 of the City Code.
Please see attached informational report.
JLM/ T/Al
F:\PURC\$ALL\REPORTS\Monthly Reports\FY 2016\Jan 2016-180 Day Cyr Ltr.doc
Agenda Item b
Date I-13-1 f
1
N N N-, C7 () N N N.) N N CP N N CO N N
O O OONQ -I O O O O oDO TINXm0 O - O Cfl0 O OSO p
cn cn w ZDw w Zr O '
Z i _1K oo
O cn H _ 0
41.
mcn
c ,
O W m N O O j N O c O , O O m 0 ,- - .
O U1 co CO l CO wO -0 G) N pCo O N Mp . c7
cn cc > O cn 9 o w m v 90 03 co 00 -I oo to .,
0 0 - -I m 0 0 0 0 0 > 0 A O Oo - p o o p o C
r AM
00 co N
Z
Q
N
Q CaD
z
171
77
D
o Z rn Z Z rn Z
Z O O O
Q
cn n vi
U V N!
m m D 0
CO I- r
171 > 0 z m 3
m D m c -Im w 0 r
mil
n 0_,
m-
5 C)C1 m -1 m 0 r I
mmz K X W 7) z m n z D
C C K H D G) D 0 O m p
0 co
x 73 O 0
Z z 73 x m p mi Z cn m m
1 _ m X m r 0 Z 0 m O
mm mm
z m =coo
z z x mi) m 0 m z z r
O 0 . G) m n
m
F FD c c
i Z 7) Q°
min (min H m m G)7 m c
Q.
Cl)m
A 73 73 D m r
c
m
C/) n
m
cn
0 n m73
H Co
0
O m K M m 13 M Z K K 0 m M p Dms• 0 c z m c w c c m C 0
n -o H m r H C H H mm mm H
m Q Q m n m m z m m m r m O
rm n D m H m M
m0x m m c m m m o z a 0
m p0 r co p0 O p0 m
cn p0 0
m
z nznnv, O n n m Q n
n m r m m Cl) m m D m
o m- i 11 w 1
zi m i 0OOI
m D
m 0m mm m
z
Z
z z z z
H H H 1 1
N N N N N W N N x C7
OO CO w w w OD N O
0
N N R3 R3 R3 N R3 IV
N N N N N N N N NOOOOOOOOO
NM ,pOOO* . )
O C oO- O O O O O O O O O O m = ,..,,
1 0 DmZZ Z-IQDH-IQDH-1ODH-1QDHHQDH Z Z ZHQDH X
m m Q 0 O O Dm = a 3 CID = a =m D f1 S fD = O- ?cp O- * 0 0 O O = a * CD
W _, O y O cn -, O m -. O w - O u) O N O N
i m W ...- n W - m W - m W m ..i m .O
a v fy 2; ' 2; ' O
CD '
fll '
1
x io Cn -0 Cn 0 (n N N N 0 (p N O Z N- C7 Cn N N N N N o 0 0 N n
m m H c m m H 0 0 0 0 -1 oN c- o1\) 0 . 0 0 0 0 0N) 0 (n 0 0
D Dcn Z w Dcn Z w w i' wcnZDw
w n C m o 0 0
y , Dmm0 rn C/ -100C,0
co
Ocn o 0w o
ao
N.) 0
O
o 5u) w0m0 0 o nTOmZo nmo 0 oor o
m z N -1 m _,0 _1 _ -1 m
NnOz O 00 00 02 o-
0 D X c) :. m
Z
H r 0 a) 5
z w 5 O c
rn D u) rc?' O o m
o—
I
D o cwn
o 7'
m m0 m I r co m m m m O m Cl)
n W m
D m 0 0 m K z r D o
O z m m m 0 0
0 z D D z 0
2 0 ? 5 r -n D
n0
5D C m n
0 0 D s zXOD7JKSi) m m D rn O Z ° 0 -0
m I z m D z m m mD O
m 0 H m 0 0mm• m
0 z
c X n co O Z mmOmcm < O m
0
Cn
m
71 mOCZnDZZ0xOm
m
mmpZDDxx
I cn m I m
m m 0 0
D
H m
co
w 0 Cn
sa,
m
7J cn
D 00
Z
Z 1 co
D 0 > 0 c c 2
D
COOV
Sp _
Cci co H w - -
1 I 0 X H a,m r n
D 00 K m m m m z J 0 m ° 11100
O z xi
m
O _(!) r O 3 •
0 0 Z 0 -n 0 0 z 0 0 0
Z y 7J 00 ccn co
c n -< m
z m m z m
O
m m n mr
z
H 0 D D
r m z o 0 000
I 2 2
ZOno m m m
z z z
H H H
D D
w c.d.) w w w cw w w w w w x f)
It F.N N N N Ni Ni N) N O O O O O a -,C O o O O O_ O O o o C,
d) O O O C) d) O O O O O C) d) 0 0
IOD -1-IOD -1 -10 > 0 -10 > -1 -10 > -1 Z Z Z—IOD -1HODH Z Z Z x
O = O- *2 0 0 0_ * m = a = cD re a m- cD = a g 0 0 0 m = a s R D a * 0 O 0 (D
3 (D O- O p CD O- O D a (D g (D a a3
3 (p a O 3 (p a
R
00- 0 = = O =3r:3 r: 3 _: 3 _: a) 3 — — CD 0 m3 . EPP 3 .-. =-. m m CD CD
En _, O N Cn _, O N O -, -, O .v, -, o N cn - O ..u) — O N
CO -<CD -< v -< CD
cn
Ni
X Ni n n K o? O K
Ncp-'
n K o
N° 7J7 D O n
e 0
n •
m
o aoO - O D
o O D oD O c O Oo
Ni
m 0 Ni o 0wEDZKi ZKw Zgw w mZOU < c . 0 Ni
o o -I
r G N 6)-1 7) ° m -1 ry o o o
w v a 6E § p cn §
p0 N oozm2x2o O i a) cn c)
D DZmcn oo rn co vov' Z 0 > ADv
LO o D > n O 0 O pN po p zm >
O c N < OZ aoo0nononZrma)
co 0c c c r O
VU1n -<
Z WZ NZ
v poCO
F%a o v
0
Z C m Dr CC rO
CA
H 0 OO n r 0 n n 0 o
fn D n 2 2 co D azmXicncc
0 TKnm n
m m 0 m 0 z n
D am
F o
0 73
n m m * O z O
0
z W cn C o n 0 m
m 0 w
0 cn Po i* m C O r K
m 00 0 cn
X 0 D
13 r 73
c m CCOm
0
D N 0 n cCi>0
c n m z m
i Z
z
M
0 cn m 00
D U' m O
r r m Z
0 M K K K Z K 2 K X O 0 0
m Z ri i m z
m D z s,r m
O m m Or m D N
n r m I-
O
r
m m N 0 rn007JZ
m 0 m m Z m m
m Z Cl) Z r° 3 '
0
0 K 0 0 0 0 Z * 0 Z 0 c
3 0
C 0 0 0 0 KO 0 n 0 K X
Z ccn can can Cl)
a m x cn z cn
00
o n cn Cl) cn cn H ct cn n co 0
Z D m m m m co m mImmmmamm 0
Z 1 A A A A 1m
0 I I I I I I
r K K
z
m
z
m
z
m
z
m
z
H H H I I 1
D
cn cn cn 4, 4, A 4, 4, 4, 4, 4, 4, c
x 0
N W co co N N a p
cn O o o cn w rn w w
N Ni N N Ni Ni N N N N Ni Ni N Ct cr
O O O O O O O O O O O O O p7
O) d) 0) O) 0) 0) 0) 0) 0) 0) 0) 0) 0) '•
ZHOD -1-1OD -I-I OD -1 Z Z-IODO Z Z Z-10 > -1-10 > -1-10 > -1 7
O (D 0 0- * (D 0 0- d` (D 0 0- * 0 O (D 0 0- 0 O 0 0 fD 0 0- 2 fD 0 rZ ?fD 0 QS CD
c,D=
3' (
D 0- O (D Q O g .. d O 0 0 CD 0, CD 0 0 0 '' CD 0- O 0 (D Q ( - O Q Fa 0
n -, O N0 O Ncn -. O N O En -, O N(4 -. O (4 -, O
0) -< co -< co N N — -< a `. N
CO
r
N N- 0 r Ni,A C7 K N x N V O 0 cn Ni N xi xi x N C7 C7 N t7 (n N N 0 m N 0
0 00Co O D ° O - ° m °P. o C O m ° ° m m mo p = °p -I ° ° p D ° co o
Tic w_, ZZcn4° ZDw -0 c. O O < ' cr. O mrvZ -< cnZDw cn Z
0 oN - m -,-' -I _ w w c4 ' c0mmiv o D w o -I poTm - o -I 7w cn 17
O cn n O O O -o 2 xi O 4 -4 N O O Ul
67 CD co
O p ° 6 N P U,
CaC
D Z O W co N , N.- > m l D O O OD co — g
O O o O C O o > 030 ° W K 7J O O O O -ED n Z O n m 0 O n 6 0 m
cs) Z Zmo (0 _, -1 — - m _, _, c
1O D N
O• On
n -
O O 0 On D-
O Oy0
O pZ 1 w o D
5 I
N Z cam
93 O O cri
cD
M M D
To
r o ZwZ M m 0 m -1 m 0 0 ()m m
0 0 c m p m m O p X 0 C O r 0OO
r 0 m n -I X c O7cn co -I 0 73 73 mzz
O m O (n X0Cm x r Z D(n ( -*
Z 0 r > z 1 p 5 D m z 0 = z i -1
m o
0 z C p -1 m xi <m o D D I c D Oc _, co
0 n m X r p r m m X n m
m CO M D00
c C0_ m Q,
O K -I n7
13 m m X < X cn n m D D D O c o
Ti m 1 p 2 D ( D co
r m Z
co grZZ
n D Z n in p D
Tc
m Z
O Z o r O z D> m 0 m p
O - Z nzmCpOnrnO0mC
0 m
n 13 m 0
0 0 Z25rn -I Z m I (n m
m D
0 OX OcIv
Q.Q. D Z D n1- m m
nO m
co r ncoZmm1nO0)D nI-
cn
D mm X a
co K cn
rTi CO
0 0 K.K.F r K.Z m.- m,K K.- I K 0
0OmCcmcmcD ' c CO I C 0
Z Z r r 0 r- O r X r r X r ,
O I H I O (n I O -iT m ZI -1p Cl) -I
O m z T1 O -0 Km m _Un m - °;I- r (nm r < rm r r r . jmmmDXmm -I m m 0 Z m o
I- y mcn 2 .< m X < m m
0 m m r m m 0 m m D C m a3
1 m Z z r z z z z z Z 0 z 3
5 0 0 m 0 0 n
0 0 O `D ;
p
K ten n Z un (un > cn (cn m
O
H m m m m m C m m mOmm0mmA) m m I m
73
m O 1 X 1
wx z 0
i i i i -I 2 2 2
m mm mm mm m
H z z z z z I
rn rn rn rnrnrn rnrn a) rna rn cm xn
W W W W N N N _, W W W W 0 O.O 0 O O O O 4, O 01 572 92 O
n3 n3 n3 n3 n3 R5 n3 N N N n3 n 2 -t• m
N N N N N N N N N N N N N a) ,
O O O O O O O O O O O O O O O Ot E.
O O O O O O O O O O O a) d) a) O O z
1 0 D -1-I0D -I-IO > H-IO > H v Z -10D -1Z Z Z Z Z Z z-I0Dm Z 7j'
m n a =CI) = a g (ID = a g cD = a g o m n a g o 0 0 0 o 0 oOma0 0 m
g0 ojcD ° OgcD ° Ogc ° 0 ( g0a0 m m m m m3 (D-. m
cn -. O
m rn -, N0 .0 O N O N OOO
a) N -< a CO 1:1) N
4
r
0 < NZ U) NN 0 K N C)
x00 °O -1 ° OD ° 0Z _ •cn•• H Z K w
m (Cj) - mo r0 m
tr —I Ul , O a
CAD om ( D
2
z00°
moo
zm 3
O _ _ Z 0 co
cc Z
cr
0 01
cD
c
0
m r-o
m p
7J 0 Z a
1
7J w> 0 A
LI.O 0
in
oz at
z z 0)1 C K
m
C 0
m i
I-
1)
I
0
go
K
m
r
m 1.
0o Co
O
CC C0
O —
I I a
O 1- C)
O m m 0
nl
Z Z2
z 000
C C
C cr
m m
m m
D D
D D
O 0
I I
m m
z z
1
D D
rn CD rn x C)
a, =
N•
N O co
O O O
p
d
C)
O O) d) = rr
Z Z Z A
O 0 0 CD
CD CD CD CD
IV
Ch
01
Attachment A
2013-149
MIAMI-DADE COUNTY CONTRACT NO..: 6750-5/17
PATS PUMP&BLOWER LLC KAMAN INDUSTRIAL TECHNOLOGIES CORP/DBA:
FLORIDA BEARINGS
G&A ENGINEERING&BUSINESS INC BURNETT PROCESS INC
WACO FILTERS CORPORATION TRANE U S INC
INTEGRATED COOLING SOLUTIONS LLC W W GRAINGER INC
NALCO COMPANY TRI-DIM FILTER CORP
HD SUPPLY FACILITIES MAINTENANCE LTD STROMQUIST COMPANY INC
SHELTON SUPPLY INC/DBA: F M SHELTON INC REEVE AIR CONDITIONING INC
THERMO AIR INC AMERICAN PLUMBING SUPPLY CO INC
GEMAIRE DISTRIBUTORS LLC TROPIC SUPPLY INC
MIAMI COMPRESSOR REBUILDERS INC A C ENGINEERING INC
CONDO ELECTRIC INDUSTRIAL SUPPLY INC DESIGN CONTROLS INC
ECONOMIC ELECTRIC MOTORS INC ALLIED CONTROLS INC
F J NUGENT&ASSOCIATES INC UNIVERSAL EQUIPMENT SUPPLIERS INC
MECHANICAL SUPPLIES CORP CENTURY AAA LTD/DBA:AAA SUPPLY
F S D GROUP LLC/DBA:SAEZ DISTRIBUTORS FILTERCLUB OF AMERICA INC
2014-098
MIAMI DADE COUNTY CONTRACT NO.: 9081-4/14-2
A C ENGINEERING INC PATS PUMP&BLOWER LLC
ALLIED CONTROLS INC REEVE AIR CONDITIONING INC
AMERICAN PLUMBING SUPPLY CO INC D/B/A SHELTON SUPPLY INC D/B/A F M SHELTON INC
AMERICAN PLUMBING&ELECTRICAL SUPPLY
BURNETT PROCESS INC STROMQUIST COMPANY INC
CENTURY AAA LTD D/B/A AAA SUPPLY THERMO AIR INC
CONDO ELECTRIC INDUSTRIAL SUPPLY INC TRANE US INC D/B/A TRANE
DESIGN CONTROLS INC D/B/A DCI SYSTEMS TRI-DIM FILTER CORP
GROUP INC
ECONOMIC ELECTRIC MOTORS INC TROPIC SUPPLY INC
F J NUJENT&ASSOCIATES INC UNIVERSAL EQUIPMENT SUPPLIERS INC
FILTERCLUB OF AMERICA INC W W GRAINGER INC D/B/A GRAINGER
FSD GROUP LLC D/B/A SAEZ DISTRIBUTORS WACO ASSOCIATES INC D/B/A WACO
G&A ENGINEERING&BUSINESS INC KAMAN INDUSTRIAL TECHNOLOGIES CORP D/B/A
FLORIDA BEARINGS
GEMAIRE DISTRIBUTORS LLC MECHANICAL SUPPLIES CORP
HD SUPPLY FACILITES MAINTENANCE LTD MIAMI COMPRESSOR REBUILDERS INC
HVAC/R INTERNATIONAL INC NALCO COMPANY
INTEGRATED COOLING SOLUTIONS LLC
2015-029
CITY OF FT. LAUDERDALE CONTRACT NO.: 522-10885-1
CRIMSON STONE, INC. PRO-GROUNDS PRODUCT, INC.
GREEN ACRES SUPPLIES, INC.
1
Attachment A
RFQ-38-11/12
PROFESSIONAL ENGINEERING SERVICES
ATKINS NORTH AMERICA, INC. ICDM SMITH, INC.
AECOM USA, INC. I
2013-113
ROUTINE AND EMERGENCY RE:PAIR FOR WATER
ENVIROWASTE SERVICES GROUP, INC.ILANZO CONSTRUCTION CO. FLORIDA
LAYNE INLINER, INC. IGIANNETTI CONTRACTING, CORP.
2.013-245
STATE OF FLORIDA CONTRACT NO.: 120-440-08-1
TNT MARINE MARINA MIKE'S, LLC
2013-1.26
GSA IT 70 SCHEDULE CONTRACT NO.: GS.-35F-026.5X
IMMIX TECHNOLOGY, INC.IKRONOS INCORPORATED
2014-080
ELECTRICAL,SERVICES,
R&D ELECTRIC, INC. AGC ELECTRIC
ENTERPRISE ELECTRICAL
2013-215
STATE OF FLORIDA CONTRACT NO..: 360-240-12-1
BENTLEY PRINCE STREET CONTINENTAL FLOORING COMPANY
MILLIKEN SERVICES MOHAWK CARPET DIST
SHAW INDUSTRIES TANDUS FLOORING
INTERFACE AMERICAS
201,4-066
HVAC EQUIPMENT; INSTALLATION, PARTS/SERV
MASTER MECHANICAL SERVICE INC. MRSE LLC
COMFORT TECH AIR CONDITIONING
201;5---024
AED DEFRIBRIiLLATORS
PHYSIO-CONTROL, INC IZOLL MEDICAL CORPORATION
2
Attachment A
2012-066
TRADES
ENTERPRISE ELECTRICAL CONTRACT COMFORT TECH AIR CONDITIONING
FHP TECTONICS CORP. COMMERCIAL INTERIOR CONTRACTOR
A&J ROOFING CORP CORAL GABLES GLASS&MIRROR CO
FXP CORP. DELCONS INC.
HABER&SON'S PLUMBING, INC EDD HELMS GROUP INC.
SA CONSULTANTS, LLC THE ANDERSONS, INC
TEAM CONTRACTING INC. AARON CONSTRUCTION GROUP, INC.
TRIANGLE FIRE INC SANCHEZ ARANGO CONSTRUCTION
ADVANCED ROOFING, INC.CLEANING&RESTORATION CORP.
AGC ELECTRIC SOUTHERN COMFORT SOLUTIONS
AARON CONSTRUCTION GROUP, INC. CLEANING &RESTORATION CORP.
SANCHEZ ARANGO CONSTRUCTION SOUTHERN COMFORT SOLUTIONS
2014-205
PORCH AUTOMOTIVE OILS., LUBRICANT, GREASE.
FLAMINGO OIL CORPORATION D/B/A/FLAMINGO OIL FLORIDA FLEET SERVICES, INC.
COMPANY
TPH ACQUISITION, LLLP D/B/A THE PARTS HOUSE
2013-307
ACLS TRAINING
UNIVERSITY OF MIAMI EMERGENCY MEDICAL CONSULTANTS
2013-315
CLEANING EQUIPMENT & SUPPLIES
RAYMOND PURBAIX ENTERPRISES, INC.REX CHEMICAL, CORPORATION
GRUNSKIS, LLC
dba: INDUSTRIAL CLEANING EQUIPMENT
2014-063
PUMPS & M,O.TORS/PURCH/REPIPARTS/PREQUAL.
SULLIVAN ELECTRIC&PUMP, INC. SANDERS COMPANY, INC.
ITB:-08-11/1.2
PRINTING SERVICES
SOLO PRINTING, INC. ARC/RIDGWAY'S LLC
DORAL DIGITAL REPROGRAPHICS
3
Attachment A
ITB -15-11/12
CONCRETE CURBING/SIDEWALK CONSTRUCTION
TEAM CONTRACTING INC. METRO EXPRESS
H&R PAVING INC.
20.13-1.90
STATE OF FLORIDA CONTRACT NO..: 425-0,1-12-B
ABCO OFFICE FURNITURE(A) NATIONAL PUBLIC SEATING(A)
ADDEN FURNITURE, INC.(A) NEOCASE, INC.(A)
AMERICAN SEATING COMPANY(A) NEVINS LTD(A)
ARCADIA CHAIR COMPANY(A) NEW ENGLAND WOODCRAFT(A)
AUGUST INCORPORATED(A) NIGHTINGALE CORP(A)
BIOFIT ENGINEERED PRODUCTS(A) NORIX GROUP, INC.(A)
BLOCKHOUSE CO., INC.(A)PALMER HAMILTON, LLC(A)
CLARIN(A) PALMER SNYDER FURNITURE COMPANY(A)
COLUMBIA MFG. INC. (A) PALMIERI FURNITURE(A)
CONTEMPORARY INTERIORS, INC.(A) PETER PEPPER PRODUCTS, INC. (R)
CORILAM FABRICATING CO., INC. (A) RECYCLED PLASTIC FACTORY(M)
DCI, INC.(A) RT LONDON(A)
EGAN VISUAL INTERNATIONAL, INC. (A) SAUDER MANUFACTURING CO. (A)
ELECTRONIC CLASSROOM FURNITURE(A) SCHOLAR CRAFT PRODUCTS(A)
ERG INTERNATIONAL(A) SEDIA SYSTEMS, INC.(A)
FLEETWOOD GROUP, INC. (A) SHUTTLESYSTEM, LLC(A)
FOLIOT FURNITURE, INC.(A) SICO AMERICA, INC. (A)
GLOBAL INDUSTRIES, INC. (A) SITMATIC(A)
GREENE MANUFACTURING, INC. (A) SOUTHWEST CONTRACT(A)
HANEL STORAGE SYSTEMS(A) SPACESAVER STORAGE SYSTEMS, INC. (A)
HERMAN MILLER, INC. (A) SURFACE TECHNOLOGIES, INC.(A)
HUSSEY SEATING(A) TOLEDO FURNITURE, INC.(A)
INTERIOR CONCEPTS CORPORATION(A) VANERUMSTELTER(A)
ISE, INC. (A) VIA, INC.(A)
JOHN SAVOY AND SON, INC. (A) VS AMERICA, INC.(A)
JSJ FURNITURE CORPORATION DBA FIXTURES KEILHAUER(A)
FURNITURE(A)
KEYSTONE RIDGE DESIGNS, INC. (A) KRUEGER INTERNATIONAL, INC.(A)
KRUG, INC.(A) LEGACY FURNITURE GROUP, INC.(A)
LESRO INDUSTRIES, INC. (A) MODUFORM, INC.(A)
2015-017
CITY OF MIAMI CONTRACT NO.: 260254(16)
COMMERCIAL ENERGY SPECIALISTS, INC. IPRO STAR POOL SUPPLIES
RFQ-42-09110
NOISE/ACOUSTIC/SOUND CONSULTING,SERVICES
ARPEGGIO ACOUTIC CONSULTING EDWARD DUGGER+ASSOCIATES, PA
LANGAN ENGINEERING, PA
4
Attachment A
2015-017
CITY OF MIAMI CONTRACT NO.:,260254(16).
COMMERCIAL ENERGY SPECIALISTS, INC. IPRO STAR POOL SUPPLIES
2015-263
S.E. FLORIDA GOVERNMENTALPURC HASING CO-OP GROUP
RfMTryM T 7n 11--4.DW
FAST-DRY COURTS, INC. I MCCOURT CONSTRUCTION
2013-312
MIAMI-DADE COUNTY CONTRACT NO. IQ7928-4118-1
AIRGAS USA LLC IBROWARD NELSON FOUNTAIN
2015-108
LAKE COUNTY FLORIDA CONTRACT NO. ITR 124806
A ONE FIRE EQUIPMENT, INC. BENNETT FIRE PRODUCTS
CASKEY'S MOWER DANA SAFETY SUPPLY
ELITE FIRE&SAFETY EMERGENCY VEHICLE TECHNICAL SUPPORT
EVS FIREFIGHTING TECHNOLOGIES FISHER SCIENTIFIC
HALL-MARK FIRE APPARATUS HAZARD CONTROL TECHNOLOGIES, INC.
LAWMAN'S&SHOOTERS SUPPLY MUNICIPAL EMERGENCY SERVICES
MUNICIPAL EQUIPMENT LLC NAFECO
TEN 8 FIRE EQUIPMENT
2013-098-1.2
MIAMI-DARE.COUNTY CONTRACT 89:15-511.9-2
JC MACHINE WORKS CORP GENERAL WELDING SERVICE ENTERPRICES INC.
HYDRAULIC SALES&SERVICE, INC. CONDO ELECTRIC MOTOR REPAIR CORP
HYDRAULIC TECHNICIANS, INC. TAW MIAMI SERVICE CENTER, INC.
ALM MACHINE, INC. AFFORDABLE METAL, INC.
2014-005
STATE TERM CONTRACT NO.::405=000,40A
MACMILLIAN OIL COMPANY, LLC MANSFIELD OIL COMPANY
PETROLEUM TRADERS CORPORATION
5
MIAMI BEACH
City of Miami Beach, 1700 Convention Center Drive,Miami Beach, Florida 33139,www.miamibeachfl.gov
COMMISSION MEMORANDUM
TO: Mayor Philip Levine and Members o(the City Co fission
j
FROM: Jimmy L. Morales, City Manager
DATE: January 13, 2016 I
SUBJECT: CIP Monthly Construction Project il,,date
Attached please find the monthly update for active City of Miami Beach construction projects
under the purview of the CIP Office.
Attachment
Agenda Item C
Date H3--/4
Q)- Q) cD c o = 3
3 ED Ot OA) a)
o a r0
kr, '
CD
Er.a<warn+...,«.e...,,,u+anwmm.e..v.............................r........timM.........._.,........Mm.. . ,. ,.
cI co
Q.`G? Cl) c ch 00CD € 0 •
hp
5 IllI
D-;
r3 5 7ocnoo cCDo =r-4.
3 cQ i G o G 3 Z
cD c u) c v
cQ
co
co m CD
m - , o r.
1
o m N< (' x N a 'u)0 p NCD '
c y
n D
CD cn cn 5 c
o
ID
c3D
O
cD v F Co•
v 0 3IHHi N 71 D C
X G
oCD
WO ) o o vim OCr_ CD o cn o ,a) rn
n w'v - o — — X CD D p v O6CD
p O d i O j O N
O- -, CD C1 0
Oo cn f O ~'
O• .-r
r 0 5 E O * O
Q •
O <
o O _. o
o CD O
p CD CD — CD
O - '
a CD W;Cn n ° 13 3
1) O O;O O p
r O CD O
m St N-1 13 0 o = m 3 'I can
o °- °
r D o cn n
Q cQ
N n O C
D (D € 7'
n (
D (D D c0 sm. C1-o1or' n) -, D `< co w
o u' v ° cn0. cfl1 "0 c
cn o < O v a1 N v O c) Q
co4 CD CU a) o =cCD o Cl) O
ao 4ounNcD ,c D D) 0 CDDCOnD
o i
1 . !L!
CT _T 5 1 O Q
N
at O O y
C
o 0C) 3 —I. afl) -0 0) D p —I () C C— wC) C) Z 'O < D CD D O" O- O CD m- O c v w - o o -+
o < <n' a 3 = 0 cD , 3 al 2 ° ° --: 0, 0
in v -i cr-0 D o D w°) a• 3 -o w v
co v rn n 0
fD -- !CD \ O 3 (3 Q Cn * fl O Q CAD N-,.
CD -, 7 - N,O
Cll O N ` CD
X `< O.. _ p N cn Cn`< Z c CD A
N p CD = TI CD N O-c K C2 n•0 O
CD
C1" n 1 0 C7 5 " 0 ;CD = p N N
Q • 6 v = i Oo ED 3 = Cfl o n Q r 5 c 0 N 6 ''''
O o ' c f v Q E CT CAD ? O o
Cy
Q, 0 2
0 =
O O n `• o o
3• m3oo 00 030 o vc -. cn4
CD 3 _o m 3 0• v a g * o o
c• om3 £nc = v a) - 1 3co-
CD cnmL 3 * a) 03fD - o; m
O 5 c —-,-,--:3 a 6(8 53 0 * ° 1 0--o Cn CcD) (A
TIE
Cr
Cps cn W .-- ; C1 0 O O
c- m ° o =. Q vi
2 5- Fa a)
ccnn
1 O
0. O u con
O CD y) Q - v o p
o
0 C) cn cn a^ a o M O 'O c cD o0 v Ic' c 3 m
IN.,)
3 cn 3 o a 3 ° m a-o 3 rn 0
c v =3 n .c N 0 CD c
cn
c cD cn O. 3 Cn c .•: p q O = cn `< co03o
o o a m n ,0 C) m o o
O DO
Q O N O CDC
s
C O O
O C7 f cQ i
CD
cn
O CD * O. ''-'' p O ;
CD ,-.
CD O_ CD € CD Cn CD 1 O O
L
Xc- € Z7
mn
TI V) <
Q I cl•(fl ' OD 3 3
O
CD €
O
p t 5 s p
1 c Q E
N € NN
I
Co (n; WV):µ CO V)t CO (/)1
CD O 1 D O 1 D O CD O Ia) c N c N c € Sy c ,
1) mI o1 -0m mKm, irI
c) >1 Camp w >' 0D
CD _
n£
v
awn=n cn
n`
O n 0 p
3 v a 3 3 -°a o_
F CD a•i CD CD 3 CD CD O ;
nom; g a "0
CD v O o
o .•. 5
D CD s g
O 73 O NITiiiii1); "' N n .-.
I O p_ CD 0= N fffl7
v 3 3 c •°O o 3 ` a-'
a p m 1-- -. * ° ° c ° m- p cn a.
c.• ccD v o->
Cl)
o a o 0_ p a' c o
o =: a
cpi 3 Q• p a a a O 3 `< c o' o N 3 v a a , a•
ED a ° n co gy p : m. < m co a.3 Z CD I cn H 3 p 5• C3 (n v D -+
a s c < ,
CD
1 O p O c p - n `< O p n C7 3 0 V, r OQ.
c-• ° 3 (c D ° 6 ° _' Iv = ' 3 * C) 5- 3 cn oy ncfl3. QQ- p o Qm
CD (D v C2 o a 'a Q- CD pCDp o
03(D '0 ii) O o R• O p Ca ; CD G
CD
0 ,•. CD . CD O O c .. .1< O Q
v o o 0-r U) Uo a pv <
p 3 O a o p C1) a Cap3a ; a• ° o•p x f s = o ---h
v - n .< c o p p a _
n o 5 CD CD , R• m y c°n cn r* o co ° u 0 m < v g o(°v -v N
n o g
ED 0 o a-0 v ,1 n.Dam
c
071 0 Q.-2 O D) O Q. _ (D c a (n u9 w CD p 0. CO i C
3C
N D p 3 QCD
ccnn (n CD -• -
0 -
o Q co °` 2 cD (° r: w o ° < 0- o 0 = c.
o
cn o ua '' u) p o-
p ` c-P 5 o o c • a o 0
H
I v -, v co 1 0 > Z-0 -0; 0 m -i (,/)A o (/)o o co —, o
O °
Q) ° a -,1ONOpcICcnc # O c O c (O O O = O c (Od
a• CD 0 O - V 3 d O = O/< T v
3 N 1 l c O- CTt zcm (D a a -,--4: C 3- £ D CO D co CO a 1 nIjO
P € D O 3 p (n
p
60a3 = !
co co ail N O o O c O
CO j (p (5 Co•O = ; O CO•C. 0i-
D4- (
c.CD D' O. ON d Dp• Q.fl- 0 Q- C20 -
O N n 'Fr; s 0
O5'N (D ,-. — 5'sOD -' O 1 O 'V
w 0 5 " 0 0 .-.r...11 (n -0 O -, 4
co
O CD O v O O CD o N +°
7 O N 3 ' 3
1) N N g
a) -1 p n -I 1
O O _
0 0 "a s p O 3 D -1 3 =1
ci,
3 CDN' 3 10 # O p 91 O 0 CD t = () cn CLD
Oo ` 3 _ rn < cD = rn o u voa -, _ 0 g co w v
N CD 3 -a-- Nc (n O •a V O Ca N CD p a- o 0,
c a N ; co • DO * oh 0 _. -0
c
3
O
oosv' o O O om o c CT OcLrl•O c (D =< o D p c O O -, a c1O
D c ° DxK j n L N CD ! 3 O 7- O. O « -0 0 5 d€
a p rn> c CD ED - < I -0 a 5• = CD D .
j1•(ONco= 2). o a' v c
Q(0 O O N D l 0 Cn °) - .7 N c -1 () V O Cr
s CO Q p O a m m n CT
0 o Q o(Q `< o o cp2
5 p ; pao p5•
3_
g, D N
o E cnCD° v° c `n af mm° Q 1
CDo0 =v-o
np
mo
D)cn O_CD3d` n p N,O- N
N D Op " F X N 9 N a)
5 0o - L Z a.( °
O (D (
t
rD
O N c -1 -I I) -0 O 0 1CDcTIcoQ-fl N r.CD TI a .-. OT
F Q) CD
N 1 cu c
a a
x0 , O
m _.,.o. .......__.d. ....
CO K1 co K4
CD a CD
C) °- n a i
CD ; CD
3
O a
co 0 CO CO
I
i) sI
o' CD T cn
v
cnrboo _ O =t
S T
V,
C1 CrJ OD
v
Cn 3 = n a-
0 , _D 3• x
CD 8 n
0
w
n
tD
CD 0• * 01 s
cD v 3 = . c 1 C
cn
n ` O A cn- Q O3c2NCD(O (0 CD C1 = a) cn fD c a) •c i
m a m n ''rn= a o a) u) co m - n a < c)p
c0 r: 3 0 c 7 3 "< c,• R c icc ° °- c0 ° -,co L
v -i < cn = o ; _a a 0 cfl CD 3 c ° c cn
10 CO DO CD 53 N. -1
5' c) cn N a CD
C"D CCDD (
HD
Ft; v rn 3 o c° <
cn v
0 CI) .), m o a' 0 1
CD cQ 0 Q) -h 51 3 CD a - D CD - C =
D c 0• D pp; v CD
cn m cn m g g z a
a * Oc " * vi CI -s0c n * n< CDw
a_
v > -, 1 3 '< 1 c ) < D) .
in,
cn v s?o
m v v a) a 5. o o { a s c0' o v O m 0 u3 -
0 * v 3 ai ^-
07o - 5- 3 3 ° °o a o _ N
cn aZd
N o v v
chi m ° CD = c
w
cn c0 i
W ca < a < a Dco ° O ° aQo Qa
cD cD a o
O O 3 CD CD c W a, cn
m Cl) CD
co ° 5 w O
h a 3 = a) co a fl.`
a C_.
4-.
0 ° v 3 C`0 ° 000o
C7 v a
CD v = CD
cci 0 O v'3 o. COED Q- O
aCD .
a 33o Q = m aco Q 5' m N .
cn 3
CD CD•
N 3 O• rn con ° (
D 0 = ( CO(? °
C)
o - N n 0' c 3: 5 --CT cn o u) CD a
Cn ° - 0
CD cn CD in' r« CD C) cn f cn , Cv -, Cn 0'%< ° C)
nom =O O `<p,
r7'.
T C c co cn a -' 1
3 c O 0 .-« O cn O O 5' t_ c0 3 CD C 3 C;D
N
O O w 3 c 3 '
O O
o = O 0 < 3 5 °Cv O (,• Cr - I—t 0 CD c a .-: r- rn
0 0 n Fi c O —..€ ° 0) n n c Cp
CD 5
CD
a)o)
v v m m n 0 m -
co I .0 o ° O a cn c° cu w
o 0- _ c „ 73 o1 o W _,m m ) a - -Zi = CD
3 K co cD c v •rn m m g v 5D. * . c,..'
0 a) q c o s V) 5 o cn rn cQ N Z`<
c
o W e - 3 0 o
N
S co ° 3 ( C cns
N) c
c3
n' m _ a v ) c=n a _1 0 a n
o -o 0 a,cn o
oav,
c o
NoCD = ,rt ° -0oOcn 3i
v ? o
ao - DN L_ 03
CD O N CL CA co CD ~' Cv c ,., = c a V,CD n° "0
n0'
3co °" con3ovo
33 O r - - -..
v NO O
N CD CD O O O L O n W O O c
O Z 0 D D a = 5 z'
a 0 `< (ns
Cy n O` 0 CD O 0 CD CD p .- -
1; In fn cn ,...€
a coo P 1 0 3 Fri (.1) v NCD ,•
TI C1) O s N c ---1 CD O a
a) O 1 co
o (D n (
F p
Cn O 73 Z7
0
aa) ;
m ;
N r N O
N
CO (J)1 CO (n
a) c ; N c
m = 7J 1 X
3 a O= a) O'
a
o• c -O i N W`
3
cn ` 3r w
CD_ t I .,
cn
c Z 0 3 n m 73 v c 4. — —1F cn r o a) o CD D,
o 3 g o o
u, x -h _
7 ,
can G < Q o C-a CO 0 -o cn v Q a o- o
o z _ -(o = m rn ° D ' }
fla) cp co = = o _71
0
c o
co O v a cn 3 3 ,
m n °°- 0 K ,-a) _ 3 = cD .--I (D CD a) N N j
2 — a CD <cfl
c o 7 3• = =3' < o o ° ° 5. 0 c°)
0 0- Q m v 0 3 v 0 _= 3° 3 cn m co a) o ... 3
0 0 N. N 0
TI 3 "O cD ° 6 r w
O = c < 03 3 5
1.
moo-
0 co -, = omo3CD 00Yr0 (n5. vr) a) '
m c a ° o a c = moo a
c a
0
c 5 3
O-3' *. N E cn cn
a) = m 3 o = a) — F m 3 * cna
1< (D D n . (D • a
D ° cD v cD =(° cn a) Q- = 3 N cn
U) O < 0 can CD vas -0-
o — ) B = K rn * . O __ ° ° cD = cc O -g
f v u, m a = N _ O cD cD D
area N • = r+ o m 3 v 3 =-
m c = a 0 o m •O = N w o
co
o ,
cn
4. a N Q) N cn O ,< v v v —
v Cp m n
aT E mac) c o aCDCDm —o
0 3 v s 3 c ° a c73 * Z= n * a cn cn 0 0 -0 ^ D cn Cn * - 7 p 0_0 u) OO0 ° v o ' o cn o ° a o - ° c R -, ,.., 0 — < ,O. a N o 3
co
CD N n= n , 3 cn <' ? ° cD3m3mc m 90 3 E. cn cn -h m ° -,
o t t 3. = 3. =
c<n m1 3 ° * 3 N ° Dcn a c 3 a
0- ° ° 0 = N a a c p N' O co cn a -+, - n
CD 3 'ND o D P'0
CD cn -,
co o• 0 O cD 1 con cn m ° 3 cn a o v. = o 0 ,
a) " O N ° = c =
0 O ; c (0 CD V' V' 0 c=n c(n = M co = DD'
v = N v 3 rn °O = rn F m (Q v w °` -' ° a)can
3 .' = m o Q
cD'
3 CD - r Q o 0 v 3 a N Q' < co °
0 C)' t,(0 N - 5 cn m e -h t w as D- 3 CD m a 5 ° n v o (- cD D m 0 3
ciTs -5' w 0 C) -(0 C • v o c ED ° , m n) ° 0 3
o v rn ° = O 13 rn,< - v (0 co a) <' c°n Q) °. -- c =
3
0 m ° m
nu' O -0 ' 3 m v = -0 CD ') m < m -4o m a3 _ (, ( O
3 0- c N 3 m No !" con W ° < °' 3 0 cD , rn m o A =
1'I = p ° 3 v, fV cD f a cD a N ' cn a cD 92.
o a) • mcno _t ivrn 0 3 m m cno
3m
v is o u, _ s a -1, .-. ,... cn E. o CO °
4. _ _ = O O -,
u, a) 0 3 v ° O = (n `< c
iv a,° >
a m -. = Q CO
u) ' al ° _- Q) a cn
CD
3
CD (m a) ' cD , m
a) m . v g
a co' 3 v m ° 0 -. g = 3 3 -
Q. 3' - fD -I = f 3
0 3 3 v 0 v E ° _ Cn En'o 3 o G7 = p CI rn v -o
c ° m — _ o v ° v
rn oPp_ 3ma= o von ate;3 a 3 -0 = N -0 °a = m = -° . c < m S' 3 o
0 _ c ° 0 c (0 13 O . () Qi O n. O ? 3
O as , a 5
boo. ° a = (D ' o = O = ° , 3 (1,
6"-
tn cn ° m ,' X °
o = = Cl) o 5- 3 = 0 01 m = 3 ° 3 0 cn °- v, rn v a = `< °
m cn ° = ° o h -T. 0 cn cn v . a v co cn
a w
3 c c Oo x 0 ,-« `< c = a = ° , .CO _ O o a) •-«
c 0 ° cD CD-' O CD c D -,, 3 ° -+, a cn o D
o =- a °
3 , 7, 0 aKp ,- = ° < N Xo ocxl ,--- v C = N 0
1 a• CCD ' cD ' N (D "
c Cr)N o
m o
mu)
3 a o
3 w
c° _ `
m a? cn CD -0 • N 0) n m o o N o a
QECD ° CD 3 = -, 0 CCD 0 03 W3' CD L)•3 3 D =w o
o ° = ° .s- , 0 -' <Q = 3 CD - o CD m o can O- - 3•
cD •
I! i _
O O
O 0
OJL! !L__! _ _ __i!
N D cn 0.
En' cn a
s
REPORT OF THE ITEMIZED REVENUES AND
EXPENDITURES OF THE
MIAMI BEACH REDEVELOPMENT AGENCY'S
CITY CENTER DISTRICT
SOUTH POINTE
PRE-TERMINATION CARRY FORWARD BALANCES)
FOR THE MONTH OF
OCTOBER 2015
Agenda Item d
Date 01-13-2016
MIAMIBEACH
City of Miami Beach, 1700 Convention Center Drive, Miami Beach, Florida 33139,www.miamibeachfl.gov
REDEVELOPMENT AGENCY MEMORANUM
TO: Chairperson and Members of the
Miami Beach Redevelopment Agency
FROM: Jimmy L. Morales, Executive Director
DATE: January 13, 2016
SUBJECT: Report of the Itemized Revenues an Expenditures of the Miami Beach
Redevelopment Agency's City Center istrict and the South Pointe (Pre-
Termination Carry Forward Balances) for the Period Ended October 31, 2015.
On July 15, 1998 the Chairman and Members of the Board of the Miami Beach
Redevelopment Agency resolved that an itemized report of the revenues and
expenditures of the Miami Beach Redevelopment Agency, with respect to each
redevelopment area, would be made available to the Chairman and Members of the
Board of the Miami Beach Redevelopment Agency at the end of each month. Currently
the report is provided at the scheduled commission meeting.
As of September 30, 2005, the South Pointe Redevelopment District ceased to be a
redevelopment area within the Miami Beach Redevelopment Agency's jurisdiction. At
that point, the City of Miami Beach assumed the responsibilities for the South Pointe
Area. This report will continue to summarize the capital expenditures incurred for the
South Pointe construction projects that have been appropriated as of September 30,
2005 and that are being paid from the remaining RDA South Pointe TIF balance.
The attached material includes the following:
Section A-South Pointe (Pre-Termination Carry Forward Balances)
Summary of Accrual Basis Transactions by Project and for the Fiscal Years
Ended September 30, 1988 through 2015 and the Period ended October 31,
2015
Summary of Operating Activities for the Period Ended October 31, 2015
Section B—City Center District
Summary of Accrual Basis Transactions by Project and for the Fiscal Years
Ended September 30, 1988 through 2015 and the Period ended October 31,
2015
Summary of Operating Activities for the Period Ended October 31, 2015
JLM:JW:arrw:mp
1
SOUTH POINTE
PRE-TERMINATION CARRY FORWARD BALANCES)
FINANCIAL INFORMATION
FOR THE PERIOD ENDED
OCTOBER 31 , 2015
MIAMIBEACH
City of Miami Beach, 1700 Convention Center Drive,Miami Beach, Florida 33139,www.miamibeachfl.gov
REDEVELOPMENT AGENCY MEMORANUM
TO: Jimmy L. Morales, City Manager
FROM: John Woodruff, Budget Director/Interim Chief Financial Officer hi),;„ 'ILA)
DATE: January 13, 2016
SUBJECT: South Pointe Financial Information for the Month Ended October 31, 2015
At the July 15, 1998 Commission/Redevelopment Agency meeting a request was made for
monthly financial information for the South Pointe Redevelopment District. As of September
30, 2005, the South Pointe Redevelopment District ceased to be a redevelopment area
within the Miami Beach Redevelopment Agency's jurisdiction. However, this report will
continue to summarize the capital expenditures incurred for the South Pointe construction
projects that have been appropriated as of September 30, 2005 and that are being paid from
the remaining RDA South Pointe TIF balance (pre-termination carry forward balances). The
information has been compiled and is attached.
Historical Financial Information
The summary report included in the attached material reflects that during the period from
October 1, 1987 through October 31, 2015 approximately $120,063,000 of revenues were
received in the South Pointe Area.
On the expenditure side, approximately $114,033,000 has been expended from October 1,
1987 through October 31, 2015.
These approximate expenditures were primarily made in the following areas:
The cash balance as of October 31, 2015 is approximately $6,691,080. This balance
consisted of the following amounts:
Cash Balance 259,975
Investments Balance 6,431,105
6,691,080
Beginning in October, 2014 the South Pointe Pre-Termination Financial Information report is
presented on an accrual basis of accounting. Previous reports were presented on a cash
basis of accounting.
We ore committed to providing excellent public service and safety to all who live, work, and ploy in our vibrant, tropical, historic community.
Cash Flow Statement for the Period Ending October 2015
Cash at October 1, 2015 6,929,138
Net income 236)
Change in accounts receivable 105
Change in accounts payable 237,927)
Cash at October 31, 2015 6,691,080
JLM:JW.:arw:mp
0 1
We are committed to providing excellent public service and safety to all who live, work, and play in our vibrant, tropical, historic community.
SUMMARY OF
TRANSACTIONS
FOR THE PERIOD ENDED
OCTOBER 31 , 2015
RDA South Pointe Pre-Termination Balances
Summary of Accrual Basis Transactions by Project
Fiscal Years 1988-2016
Total
Prior Years FY 2016 Rev./Expenses
REVENUES
Tax increment-City 55,162,212 $ 55,162,212
Tax increment-County 37,562,671 37,562,671
Tax increment(Interest)-County 26,627 26,627
Tax increment-Children's Trust 1,296,759 1,296,759
Bond proceeds 6,860,000 6,860,000
Cobb Partners-Closing Parcel 1,2 5,187,944 5,187,944
Marina rental income 3,169,547 3,169,547
Interest income 8,253,225 236) 8,252,989
Loan from City 1,000,000 1,000,000
Grants(Fla.Inland Navig.;shoreline restore.) 350,000 350,000
Other Grants 5,000 5,000
St.sales tax(receipt-income for pmt.to St) 209,358 209,358
Daughters of Israel contrib.-reloc.Mikvah 28,000 28,000
Consulting fee refund-Rahn S.Beach 27,026 27,026
Olympus HIdg.-reimb.Portofino advertsg. 24,405 24,405
Mendelson environ.reimb./refund 10,000 10,000
Regosa Engineering refund-Marina 8,500 8,500
Portofino DRI Payment from Greenberg T. 121,531 121,531
Payment received from Greenberg T.for CMB 23,500 23,500
Payment received from Olympus Holdings,Inc. 96,276 96,276
Payment received from Marquesa, Inc. 2,000 2,000
Contribution from Continuum II for S.Pointe Park 200,000 200,000
Cost of asbestos remediation reimb.-Cobb 5,800 5,800
Miscellaneous income 8,267 8,267
Galbut&Galbut contrib.-reloc.Mikvah 3,500 3,500
Murano Two,Ltd-Cash Bond per Agreement 242,000 242,000
Other(void ck;IRS refund;prior year refund,etc) 179,341 179,341
Total Revenues 120,063,489 236) 120,063,253
EXPENDITURES
PROJECTS
Cobb/Courts
Land acquisition 9,444,065)9,444,065)
Legal fees/costs 4,084,795)4,084,795)
Professional services 886,620) 886,620)
Title insurance 300,000) 300,000)
Demolition 216,805) 216,805)
Appraisal 212,440) 212,440)
Board up/relocation 148,578) 148,578)
Site imprvmt/prep/lot clearg/envir. 589,543) 589,543)
Real estate tax 86,259) 86,259)
Construction 45,000) 45,000)
Utilities relocation 29,046) 29,046)
Adv.due develop.('88);refund bid('89)20,000) 20,000)
Misc.321,519) 321,519)
Total Cobb/Courts 16,384,670) 16,384,670)
Marina
Construction costs 1,594,094)1,594,094)
Submerged land tease 2,017,803)2,017,803)
Legal costs 648,698) 648,698)
Professional services 467,017) 467,017)
Parking lot improvements 464,755) 464,755)
1 of 3
RDA-South Pointe Pre-Termination Balances
Summary of Accrual Basis Transactions by Project
Fiscal Years 1988-2016
Total
Prior Years FY 2016 Rev./Expenses
Pool&deck improvements 285,555) 285,555)
Shoreline restoration 212,526) 212,526)
Site improvements 80,883) 80,883)
Landscaping 80,448) 80,448)
Environmental 18,076) 18,076)
Miscellaneous 43,401) 43,401)
Total Marina 5,913,256) 5,913,256)
Portofino
Legal costs/closing costs 1,926,558)1,926,558)
Environmental cleanup 379,268) 379,268)
Appraisal costs 80,518) 80,518)
Professional services 580,992) 580,992)
Utility relocation 1,844,167)1,844,167)
Advertising 52,594) 52,594)
Miscellaneous('95 incl.$3k-temp svc) 15,784) 15,784)
Yacht Club Lease Agreement 1,284,101)1,284,101)
Ad Valorem Property Tax-Yacht Club 74,588) 74,588)
Murano Garage Lease Agreement 1,149,437)1,149,437)
Ad Valorem Property Tax-Murano 85,442) 85,442)
Murano(Marina Garage)Common Area Maintenance 93,247) 93,247)
Yacht Club Common Area Maintenance 37,893) 37,893)
Murano Grande Lease Agreement 1,844,357)1,844,357)
Ad Valorem Property Tax-Murano Two 50,600) 50,600)
ICON Lease Agreement 2,585,476)2,585,476)
Refund of Cash Bond 242,000) 242,000)
Mailing,printing 3,269) 3,269)
Total Portofino 12,330,291) 12,330,291)
South Pointe Streetscape/Park
Construction costs 23,540,104) 23,540,104)
Legal costs 2,614,818)2,614,818)
Professional services 11,812,241) 11,812,241)
Miscellaneous 467,677) 467,677)
Total South Pointe Streetscape/Park 38,434,840) 38,434,840)
SSDI
Legal cost 117,435) 117,435)
Property Taxes SSDI North 92,371) 92,371)
Construction 6,222,118)6,222,118)
Advance due to developer 15,017) 15,017)
Total SSDI 6,446,941) 6,446,941)
Other Projects
Fifth St.Beautification 300,000) 300,000)
Beach Colony(I'scape/stscape/site imprvmt) 80,912) 80,912)
Marriott 53,061) 53,061)
Washington Ave. 1,541,983)1,541,983)
Washington Ave Surface Lot 280,790) 280,790)
Design guidelines 43,708) 43,708)
MBTMA/Mobility 32,225) 32,225)
S.Pointe Zoning 20,819) 20,819)
South Pointe Pier 85,092) 85,092)
Alaska Baywalk 218,323) 218,323)
Victory/Community Gardens 174,477) 174,477)
Washington Park 50,590) 50,590)
2 of 3
RDA-South Pointe.Pre-Termination Balances
Summary of Accrual Basis Transactions by. Project
Fiscal Years 1988 -2016
Total
Prior Years FY 2016 Rev./Expenses
Water/Sewer Pump Station Upgrade 1,064,020)1,064,020)
Flamingo S.Bid A R.O.W. 402,639) 402,639)
Flamingo Neigh-Lummus 428,246) 428,246)
Flamingo 10g-6St ROW Improvement 31,782) 31,782)
Potamkin Project(5th&Alton) 318,525) 318,525)
Lummus Park 103,916) 103,916)
Wayfinding Project 177,081) 177,081)
Jewish Museum of Florida 500,000) 500,000)
MBCDC Loan-530 Meridian Bldg. 1,500,000)1,500,000)
First Street Improvement Alton&Wash 5,927) 5,927)
6th&Lenox Infrastructure Project 772,450) 772,450)
Beachwalk II Project 850,873) 850,873)
54"Diameter Sewer Force 482,627) 482,627)
Miscellaneous 60,132) 60,132)
Total Other Projects 9,580,198) 9,580,198)
Total Projects 89,090,196) 89,090,196)
Administration
Management Fees 3,942,700)3,942,700)
Interlocal Agreement 1,716,010)1,716,010)
Professional services 437,225) 437,225)
Sales tax 211,233) 211,233)
Legal costs 134,623) 134,623)
Bond costs 85,180) 85,180)
Outside Audit fees 98,275) 98,275)
Salaries 47,134) 47,134)
Other 42,196) 42,196)
Temporary staffing 47,695) 47,695)
Office supplies/postage/printing 63,291) 63,291)
TIF to County 22,523) 22,523)
Advertising&Promotion 22,029) 22,029)
Miscellaneous 193,201) 193,201)
Travel&entertainment 16,280) 16,280)
Furniture&fixtures 6,734) 6,734)
Dues&memberships 6,509) 6,509)
Net Premium/Discount on investment 20,187) 20,187)
Accrued interest on investments 290,834) 290,834)
Total Administrative 7,403,859) 7,403,859)
Debt Service/Loan Repayment 14,028,441) 14,028,441)
Miscellaneous
Carner Mason settlement 946,163) 946,163)
City of Miami Beach(reimburse water main) 74,067) 74,067)
Miscellaneous 24,503) 24,503)
1,044,733) 1,044,733)
Community Policing 2,465,482)2,465,482)
Total expenditures 114,032,711) 114,032,711)
ENDING BALANCE 6,030,778 $ 236)
3 of 3
RDA - South Pointe Pre-Termination Balances
Summary of Operating Activities
Year-To-Date and For the Month Ending October 2015
Year to date
Expenditures Expenditures
379 RDA South Pointe Capital Proj
379-2333-069357 Capital-Contracts 0.00 0.00
Total rwssprdaiv S Pointe Impry Ph III-V 0.00 0.00
379-2541-061357 Design-Capital Contracts 0.00 0.00
379-2541-069357 Capital-Contracts 0.00 0.00
Total Beachwalk II 0.00 0.00
379-2737-061357 Design-Capital Contracts 0.00 0.00
379-2737-069357 Capital-Contracts 0.00 0.00
Total pwc54irsfm 54in Diam Red 0.00 0.00
379-2986-061357 Design-Capital Contracts 0.00 0.00
Total pksflaml0g Flamingo 10g-6 St. 0.00 0.00
Total Expenditures 0.00 0.00
Year to date
Revenues Revenues
379 RDA South Pointe Capital Proj
379-8000-361110 Interest on Investments 340.79 340.79
379-8000-361130 Interest-Repurchase Agreement 105.07 105.07
379-8000-361720 Unrealized Gain/Loss-Invest<1 year 0.00 0.00
Total Revenues 235.72 235.72
Total Revenues 235.72)
Total Expenses 0.00
Total Net Income 235.72)
The Check register for the Redevelopment Agency-South Pointe Pre-Termination is
located at https://secure.miamibeachfl.gov/apvendorviewer/chksearch.aspx
The Monthly Construction Projects update for active South Pointe Pre-Termination is located at
http://www.miamibeachfl.gov/cityclerk/scroll.aspx?id=77106
Page 1 of 1
CITY CENTER
REDEVELOPMENT DISTRICT
FINANCIAL INFORMATION
FOR THE PERIOD ENDED
OCTOBER3I , 2015
MIAMIBEACH
City of Miami Beach, 1700 Convention Center Drive,Miami Beach, Florida 33139,www.miamibeachfl.gov
REDEVELOPMENT AGENCY MEMORANUM
TO:Jimmy L. Morales, City Manager
FROM: John Woodruff, Budget Director/Interim Chief Financial Officer
U
DATE: January 13, 2016 f?'/
SUBJECT: City Center Redevelopment District Financial Information
For the Period Ended October 31, 2015
At the July 15, 1998 Commission/Redevelopment Agency meeting a request was made
for monthly financial information for the City Center Redevelopment District. The
information has been compiled and is attached.
Historical Financial Information
The summary report included in the attached material, reflects that during the period
from October 1, 1993 through October 31, 2015 approximately $748,926,000 of
revenues were received in the City Center District of the Redevelopment Agency
RDA").
On the expenditure side, approximately $638,613,000 has been expended from October
1, 1993 through October 31, 2015.
The cash balance as of October 31, 2015 is approximately $108,819,000. This balance
consisted of the following amounts:
Cash Balance 19,207,127
Petty Cash 500
Investments Balance 83,995,881
Debt Service Reserves 5,615,475
108,818,983
Beginning in October, 2014 the City Center Redevelopment District Financial Information
report is presented on an accrual basis of accounting. Previous reports were presented
on a cash basis of accounting.
Cash Flow Statement for the Period Ending October 2015
Cash at October 1, 2015 109,805,787
Net income 186,030
Change in accounts receivable 138,138
Change in interest 412
Change in due from other funds 142,537)
Change in accounts payable 1,115,279)
Change in accrued expenses 41,704)
Change in due to other funds 12,479)
Change in due to other government 355
Change in access card deposit 260
Cash at October 31,2015 108,818,983
JLM:JW:arw:mp
SUMMARY OF
TRANSACTIONS
FOR THE PERIOD ENDED
OCTOBER 31 , 2015
Redevelopment Agency- City Center/Historic Convention Village
Summary of Accrual Basis Transactions by Project
Fiscal Years 1994. -2016
Total
Prior Years FY 2016 Rev/Expenses
REVENUES
Tax increment-County 196,591,447 196,591,447
Tax increment-City 198,397,701 198,397,701
Tax increment (Interest)-County 19,057 19,057
Tax increment-Children's Trust 15,283,484 15,283,484
Bond proceeds 108,779,453 108,779,453
Rental income 292,859 254,936 547,795
Anchor Garage receipts 41,453,244 41,453,244
Anchor Garage deposit card receipts 30,788 30,788
Anchor Shops rental income 10,166,076 45,663 10,211,739
Anchor Shops rental deposits 193,044 193,044
Pennsylvania Garage receipts 3,486,784 60 503 3,547,287
Pennsylvania Garage deposit card receipts 240 240
Pennsylvania Shops rental income 1,039,720 1,039,720
Pennsylvania Shops rental deposits 302,700 302,700
Legal settlement 100,000 100,000
Loews Facility Use/Usage Fee 145,462 145,462
Loews Ground Lease Receipts 8,240,984 8,240,984
Loews Hotel-exercise option 27,498,975 27,498,975
RDP Royal Palm Ground Lease Receipts 470,222 470,222
RDP Royal Palm-Sale of Land 12,562,278 12,562,278
New World Symphony Contribution 250,000 250,000
Interest income/Unrealized Gain/Loss Invest 22,134,921 3,064) 22,131,857
Resort tax contributions 55,977,581 55,977,581
Cost of Issuance Proceeds-Series 2005 8,856,281 8,856,281
Bid deposits-hotels 375,000 375,000
Bid deposits-cinema 100,000 100,000
Loan from City 3,000,000 3,000,000
Line of credit from City 19,190,000 19,190,000
Cultural Campus 1,975,762 1,975,762
Transfers In(Reimbursement)
St.Moritz Hotel-refund/reimbursement 925,450 925,450
Reimbursements(GMCVB/RE taxes/Grants) 3,864,530 3,864,530
St.sales tax(receipt-income for pmt.to St) 2,371,561 2,371,561
Miami City Ballet-Capital 106,802 106,802
Miami City Ballet Lease/Maint 267,009 3,542 270,551
Anchor Garage insurance reimbursement 26,170 26,170
Real Estate taxes refund 299,056 299,056
Refund Due to/From 1,128,005 1,128,005
Refund-Loews-Water/Sewer Impact Fees 348,319 348,319
Refund-Police Salaries and Wages 844,503 844,503
Miscellaneous/Prior Year Refunds&Voids 1,468,184 540 1,468,724
TOTAL REVENUES 748,563,652 $ 362,120 $ 748,925,772
EXPENDITURES
Projects
African-American Hotel
Appraisal fees 4,200) 4,200)
Bid refund 50,000) 50,000)
Board up 50,995) 50,995)
Construction(soil remediation/tank) 9,800) 9,800)
Delivery 503) 503)
Electric service 422) 422)
Environmental clean up 161,613) 161,613)
Equipment rental 14,815) 14,815)
Fire alarm service 13,870) 13,870)
1 of 6
Redevelopment Agency - City Center/Historic Convention Village.
Summary of Accrual Basis Transactions by Project
Fiscal Years 1994 - 2016
Total
Prior Years FY 2016 Rev/Expenses
Hotel negotiation consultant 126,131) 126,131)
Land acquisition 10,592,060) 10,592,060)
Legal fees/costs 667,871) 667,871)
Lot clearing 16,924) 16,924)
Maintenance 48,173) 48,173)
Miscellaneous 309,495) 309,495)
Owner's representative fees&expenses 293,757) 293,757)
Postage,printing&mailing 4,153) 4,153)
Professional services 144,049) 144,049)
Public notice/advertisement 13,951) 13,951)
Refund of deposits 175,000) 175,000)
Reimbursements 15,799) 15,799)
Relocation 32,400) 32,400)
Security guard service 170,015) 170,015)
Title insurance 25,271) 25,271)
Travel&related expenses 2,159) 2,159)
Water/Sewer(impact fees) 25,240) 25,240)
Total African-American Hotel 12,968,666) 12,968,666)
Convention Hotel
Administrative fees 5,436) 5,436)
Appraisal fees 67,150) 67,150)
Bid refund 100,000) 100,000)
Bond costs 173,998) 173,998)
Building permit fees 172,451) 172,451)
Construction 33,265,118) 33,265,118)
1,778) 1,778)
Demolition 47,361) 47,361)
Environmental clean up 19,556) 19,556)
Equipment rental 24,389) 24,389)
Fire alarm service 600) 600)
Hotel selection/study 263,357) 263,357)
Hotel negotiation consultant 723,112) 723,112)
Land acquisition 20,673,575) 20,673,575)
Legal fees/costs 1,026,811) 1,026,811)
Lot clearing 12,407) 12,407)
Maintenance 695) 695)
Miscellaneous 28,063) 28,063)
Owner's representative fee&expenses 1,218,615) 1,218,615)
Postage,printing&mailing 15,977) 15,977)
Professional services 275,568) 275,568)
Public notice/advertisement 5,996) 5,996)
Reimburse closing costs to C.M.B. 3,000,000) 3,000,000)
Reimbursements 27,902) 27,902)
Security guard service 26,563) 26,563)
Temporary staffing 3,000) 3,000)
Training,conferences&meetings 1,750) 1,750)
Travel&related expenses 25,800) 25,800)
Water/sewer service 308,979) 308,979)
Total Convention Hotel 61,516,007) 61,516,007)
Hotel Garage-Construction
Administrative fees 26,248) 26,248)
Appraisal fees 24,913) 24,913)
Board up 9,763) 9,763)
Bond costs 37,442) 37,442)
Building permit fees 818) 818)
Construction draw 13,773,347) 13,773,347)
Delivery 230) 230)
2 of 6
Redevelopment Agency - City Center/Historic Convention Village
Summary of Accrual Basis Transactions by Project
Fiscal Years 1994 - 2016
Total
Prior Years FY 2016 Rev/Expenses
Demolition 155,834) 155,834)
Electric service 1,554) 1,554)
Equipment rental 360) 360)
Environmental 30,824) 30,824)
Land acquisition 3,312,947) 3,312,947)
Legal fees/costs 239,024) 239,024)
Maintenance 832) 832)
Miscellaneous 36,680) 36,680)
Owner's representative fee&expenses 311,094) 311,094)
Printing 6,915) 6,915)
Professional services 80,094) 80,094)
Public notice/advertisement 6,525) 6,525)
Reimbursement 10,759) 10,759)
Relocation 99,384) 99,384)
Security guard service 81,247) 81,247)
Water/sewer service 1,142) 1,142)
Total Hotel Garage 18,247,976) 18,247,976)
Movie Theater Project
Appraisal fees 4,500) 4,500)
Bid refund 80,000) 80,000)
Delivery 476) 476)
Equipment rental 4,032) 4,032)
Legal fees 57,299) 57,299)
Miscellaneous 2,913) 2,913)
Professional services 14,380) 14,380)
Refund of deposit 10,000)10,000)
Traffic parking study 8,600) 8,600)
Total South Beach Cinema 182,200) 182,200)
Lincoln Road
Appraisal fees 5,000) 5,000)
Delivery 8) 8)
Equipment rental 11,900) 11,900)
Legal fees 10,827) 10,827)
Lot clearing 5,440) 5,440)
Lighting 60,805) 60,805)
Maintenance 195,588) 195,588)
Miscellaneous 582) 582)
Postage,printing&mailing 810) 810)
Professional services 99,553) 99,553)
Reimbursements 23,581) 23,581)
Revitalization 960,522) 960,522)
Repayment of Loan 21,776,959) 21,776,959)
Temporary staffing 66,158) 66,158)
Training,conferences&meetings 1,518) 1,518)
Travel&related expenses 771) 771)
Total Lincoln Road 23,220,022) 23,220,022)
Beachwalk
Environmental 5,400) 5,400)
Miscellaneous 212,613) 212,613)
Professional services 5,015,698) 5,015,698)
Total Beachwalk 5,233,711) 5,233,711)
Convention Center
Convention Center Hotel 368,529) 368,529)
Convention Center Improvement 10,731,121) 10,731,121)
Total Convention Center 11,099,650) 11,099,650)
3of6
Redevelopment Agency -City Center/Historic Convention Village
Summary of Accrual Basis Transactions by Project
Fiscal Years 1994 -2016
Total
Prior Years FY 2016 Rev/Expenses
Collins Park Cultural Center
Appraisal fees 24,605) 24,605)
Environmental 137,515) 137,515)
Land acquisition 6,661,982) 6,661,982)
Construction 7,814,087) 7,814,087)
Legal fees 768,507) 768,507)
Miscellaneous 156,498) 156,498)
Professional services 1,242,704) 1,242,704)
Streetscape 401,312) 401,312)
Utilities 110,168) 110,168)
Children's Feature 7,200) 7,200)
Total Cultural Campus 17,324,578) 17,324,578)
Other Projects
Bus Prop.Ctr. 159) 159)
Chamber of Commerce Relocation Study 2,000) 2,000)
Colony Theater-Stage Lighting-Coils Repl 6,618,783) 6,618,783)
Construction of Library 14,586) 14,586)
East/West Corridor 88) 88)
Electrowave 3,161) 3,161)
Garden Center 3,077) 3,077)
Guidelines 12,450) 12,450)
Old City Hall 499) 499)
17th Street Surface Lot 256,887) 256,887)
10A Surface Lot-Lennox 382,854) 382,854)
Streetscapes 324,849) 324,849)
6th Street Streetscape 577) 577)
Botanical Gardens 356,552) 356,552)
Transportation Mobility Study 32,225) 32,225)
Convention Center Streetscape 2,251,631) 2,251,631)
New World Symphony 21,591,976) 21,591,976)
New World Symphony-Lincoln Park 14,440,890) 14,440,890)
Washington Avenue Streetscape 3,198,183) 3,198,183)
Rotunda/Collins Park 9/30/2014 735,652) 735,652)
R.O.W. Improvements 2,356,207) 2,356,207)
Flamingo(16 St.Corridor) 4,721) 4,721)
Flamingo Neigh.South-Bid A 10,186) 10,186)
Flamingo Neigh. Lummus-Bid B 456,047) 456,047)
Flamingo Bid C 13,877) 13,877)
Beachfront Restrooms 431,147) 431,147)
Water&Wastewater Pump Station 1,228,541) 1,228,541)
Miami City Ballet&HVAC 5,859,594) 5,859,594)
Wayfinding Project 348,123) 348,123)
West Ave/Bay Road Neigh. Improve.750,000) 750,000)
Multi-Purpose Building Adj.City Hall 14,762,648) 14,762,648)
Bass Museum 11,011,537) 11,011,537)
Bass Museum Hydraulic 2,750) 2,750)
Bass Museum HVAC Improv./Heat Pump 149,425) 149,425)
Bass Museum Heat Pump Replacement 49,816) 49,816)
Botanical Garden Window 19,050) 19,050)
4 of 6
Redevelopment Agency - City Center/Historic Convention Village
Summary of Accrual Basis Transactions by Project
Fiscal Years 1994- 2016
Total
Prior Years FY 2016 Rev/Expenses
The Barclay,the Allen and the
London House 14,154,643) 14,154,643)
Carl Fisher Renewal and Replacement 131,286) 131,286)
Alleyway Restoration Program 221,632) 221,632)
Lincoln Road Between Lennox and Alton 6,173,406) 6,173,406)
City Center Neighborhood Improvement 304,449) 304,449)
Lincoln Road Between Collins/Washington 1,460,915) 1,460,915)
Lincoln Road Fountain 4,484) 4,484)
Lincoln Road Mall Accent Light 90,446) 90,446)
Aluminum Street Lighting Pole 168,060)2,273 165,787)
Lincoln Road Landscaping 58,271) 58,271)
Lincoln Road Uplighting 7,820) 7,820)
Lincoln Road Master Plan 493,000) 493,000)
1100 Lincold Road Updates 11,729) 11,729)
Little Stage Complex 325,593) 325,593)
Preferred Parking Surface Lot 526,649) 526,649)
Tree Wells Pilot Project 409,571) 409,571)
Washington Ave. Bridge Restoration Loan 700,000) 700,000)
Collins Canal Enhancement Project 1,446,093) 1,446,093)
Collins Park Parking Garage-and Land 7,471,545) 7,471,545)
Collins Park Ancillary Improvement 100,773) 100,773)
CCHV Neighborhood Improvements 11,672,435) 11,672,435)
21st Street Recreational Center Repairs 14,901) 14,901)
Animal Waste Dispensers&Receptacles 25,000) 25,000)
Trash Receptacles 12,400) 12,400)
Pedestrian Countdown Signals 54,868) 54,868)
Maze Project-21st Street&Collins 135,000) 135,000)
Directory Signs in City Center ROW 190,277) 190,277)
Beach Shower Replacement&Renovation 6,355) 6,355)
24"PVC Sanitary Sewer Improvements 315,016) 315,016)
Bicycle Parking Phase 2 8,620) 8,620)
Bicycle Parking Project 32,923) 32,923)
Total Other Projects 134,408,908) 2,273 134,406,635)
Total Projects 284,201,718) 2,273 284,199,445)
Administration
Administrative fees 225) 225)
Anchor Shops Leasing 134,878) 134,878)
Appraisal fees 7,000) 7,000)
Bond costs/Bond Trustee. Fees 2,200,650) 2,200,650)
Delivery 1,400) 1,400)
Dues&subscriptions 10,830) 10,830)
Facility Usage-Loews Hotel 117,377) 117,377)
Management fees 2,836,300) 2,836,300)
Interlocal Agreement/City Center Operation 24,240,327)6,528) 24,246,855)
Miscellaneous 83,225) 83,225)
Office supplies 45,009) 45,009)
Postage,printing&mailing 58,414) 58,414)
Professional services 1,166,950) 1,166,950)
Parks Maintenance by Parks Department 178,579) 178,579)
Public notice/advertisement 2,496) 2,496)
5 of 6
Redevelopment Agency - City Center/Historic Convention Village
Summary of Accrual Basis Transactions by Project
Fiscal Years 1'994 -2016
Total
Prior Years FY 2016 Rev/Expenses
Reimbursements 62,184) 62,184)
Sales tax 180,222) 180,222)
Settlement Costs 457,500) 457,500)
Legal Fees(Ongoing Litigation) 334,629) 334,629)
Temporary staffing 14,197) 14,197)
Training,conferences&meetings 19,294) 19,294)
Travel&related expenses 1,769) 1,769)
Accrued interest on investments 479,466) 479,466)
Total Administration 32,632,921)6,528) 32,639,449)
New World Symphony Grant In Aid 15,000,000) 15,000,000)
Capital projects Maintenance 12,434,581) 12,434,581)
City Center Greenspace Management 3,083,927) 10,130) 3,094,057)
South Beach area-Property Management 10,503,358) 11,689) 10,515,047)
RDA City Center Code Compliance 182,122)7,789) 189,911)
RDA City Center Sanitation 3,061,000) 3,061,000)
Cost of Issuance Series 2005 A&B 8,829,107) 8,829,107)
Debt Service/Loan Repayment 194,752,966)194,752,966)
Anchor Garage Operations 29,334,310)7,055) 29,341,365)
Anchor Shops Operation 2,401,301) 994) 2,402,295)
Pennsylvania Ave-Garage Operations 3,194,214)2,402) 3,196,616)
Pennsylvania shops operations 1,697,855) 1,697,855)
Community Policing-CCHCV 37,127,859) 131,776) 37,259,635)
TOTAL EXPENDITURES 638,437,239) 176,090)638,613,329)
ENDING BALANCE 110,126,413 $ 186,030
6 of 6
Redevelopment Agency-City Center/Historic Convention Village
Summary of Operating Activity
Fiscal Years 1994-2016
Year to Date
Revenues Revenues
165 RDA-Loews/Royal Palm Proceeds
165-8000-362220 Miami City Ballet-Maint.Sub-Account 3,541.60 3,541.60
Total Normandy Pool Concession 3,541.60 3,541.60
168 RDA City Center Operations
168-8000-369999 Miscellaneous 540.00 540.00
Total Other Revenue 540.00 540.00
365 RDA City Center Projects
365-8000-361110 Interest on Investments 3,063.60 3,063.60
365-8000-361130 Interest-Repurchase Agreement 0.05 0.05
Total RDA City Center 3,063.55 3,063.55
463 RDA Anchor Garage 463
463-8000-344587 Valet Parking(Off)-Taxable 22,534.58 22,534.58
463-8000-344903 Monthly Permits-Taxable 9,700.00 9,700.00
463-8000-344911 Attended Parking Sales 222,503.26 222,503.26
463-8000-369999 Miscellaneous 198.24 198.24
Total RDA Anchor Garage 254,936.08 254,936.08
465 RDA Anchor Shoppe 465
465-8000-362210 Rent/Lease Property-Misc 41,631.94 41,631.94
465-8000-369942 Capital and Maintenance 4,031.15 4,031.15
Total Other Revenue 45,663.09 45,663.09
467 RDA Pennsylvania Ave-Garage 467
467-8000-344411 Pennsylvania Ave.Garage-Transient 40,957.92 40,957.92
467-8000-344412 Pennsylvania Ave.Garage-Monthly 19,545.00 19,545.00
Total RDA Pennsylvania Ave 60,502.92 60,502.92
Total Revenues 362,120.14 362,120.14
Page 1 of 3
Redevelopment Agency-City Center/Historic Convention Village
Summary of Operating Activity
Fiscal Years 1994-2016
Year to Date
Expenses Expenses
168 RDA City Center Operations
168-1124-000111 Salaries and Wages 63,652.17 63,652.17
168-1124-000132 Shift Differential 1,038.34 1,038.34
168-1124-000135 Overtime 29,090.60 29,090.60
168-1124-000137 Court Overtime 6,343.38 6,343.38
168-1124-000138 Police/Fire Educational Suppl 443.55 443.55
168-1124-000139 Work Above Classification 49.28 49.28
168-1124-000153 Allowances 3,377.68 3,377.68
168-1124-000162 Health&Life Insurance 12,789.73 12,789.73
168-1124-000165 Social Security Medicare 1,463.76 1,463.76
168-1124-000367 Training&Awards 349.00 349.00
168-1124-000503 Fleet Management-Internal Svc 11,692.75 11,692.75
168-1124-000513 Fleet Accidents-Internal Svc 1,486.04 1,486.04
Total Police-CCHCV RDA 131,776.28 131,776.28
168-1985-000312 Professional Services 6,089.12 6,089.12
168-1985-000501 Central Services-Internal Svc 439.36 439.36
Total RDA/City Center Operations 6,528.48 6,528.48
168-9963-000111 Salaries and Wages 4,524.65 4,524.65
168-9963-000132 Shift Differential 12.17 12.17
168-9963-000135 Overtime 2,475.07 2,475.07
168-9963-000153 Allowances 39.06 39.06
168-9963-000162 Health&Life Insurance 639.58 639.58
168-9963-000165 Social Security Medicare 98.65 98.65
Total RDA Code Compliance 7,789.18 7,789.18
168-9964-000111 Salaries and Wages 10,147.20 10,147.20
168-9964-000135 Overtime 79.52 79.52
168-9964-000139 Work Above Classification 94.04 94.04
168-9964-000153 Allowances 22.57 22.57
168-9964-000162 Health&Life Insurance 756.28 756.28
168-9964-000165 Social Security Medicare 147.57 147.57
168-9964-000503 Fleet Management-Internal Svc 441.65 441.65
Total South Beach Area-Property Mgmt 11,688.83 11,688.83
168-9966-000111 Salaries and Wages 8,063.38 8,063.38
168-9966-000139 Work Above Classification 289.98 289.98
168-9966-000162 Health&Life Insurance 1,665.28 1,665.28
168-9966-000165 Social Security Medicare 111.09 111.09
Total Greenspace Mgmt.Public Works 10,129.73 10,129.73
Total RDA City Center Operations 167,912.50 167,912.50
365 RDA City Center Projects
365-2765-000674 Machinery&Equipment 2,273.31 2,273.31
Total pwcastrprp Aluminum 2,273.31 2,273.31
463 RDA Anchor Garage 463
463-1990-000312 Professional Services 825.00 825.00
463-1990-000313 Bank Fees 3,588.43 3,588.43
463-1990-000317 Water 623.30 623.30
463-1990-000318 Sewer Charges 618.35 618.35
463-1990-000329 Storm Water 1,400.28 1,400.28
Total RDA-Anchor Garage 7,055.36 7,055.36
465 RDA Anchor Shoppe 465
465-1995-000314 Electricity 623.99 623.99
465-1995-000343 Other Operating Expenditures 369.70 369.70
Total RDA-Anchor Shop Operations RDA-Anchor Shop Operations 993.69 993.69
Page 2 of 3
Redevelopment Agency-City Center/Historic Convention Village
Summary of Operating Activity
Fiscal Years 1994-2016
467 RDA Pennsylvania Ave-Garage 467
467-1996-000312 Professional Services 1,100.00 1,100.00
467-1996-000313 Bank Fees 1,176.56 1,176.56
467-1996-000317 Water 76.21 76.21
467-1996-000318 Sewer Charges 48.85 48.85
Total Pennsylvania Garage 2,401.62 2,401.62
Total Expenditures 176,089.86 176,089.86
Total Revenues 362,120.14
Total Expenses 176,089.86
Total Net Income 186,030.28
The Check register for the Redevelopment Agency-City Center Historic Convention Village is located at
https://secure.miamibeachfl.gov/apvendorviewer/chksearch.aspx
The Monthly Construction Projects update for active City Center Historic Convention Village is located at
http://www.miamibeachfl.gov/cityclerk/scroll.aspx?id=77106
Page 3 of 3