Loading...
2013-28186 Reso RESOLUTION NO. 2013-28186 A RESOLUTION OF THE MAYOR AND CITY COMMISSION OF THE CITY OF MIAMI BEACH, FLORIDA, ACCEPTING THE RECOMMENDATION OF THE FINANCE AND CITYWIDE PROJECTS COMMITTEE AT ITS DECEMBER 20, 2012 MEETING, AND WAIVING, BY 6/7T" VOTE, THE FORMAL COMPETITIVE BIDDING REQUIREMENT, FINDING SUCH WAIVER TO BE IN THE BEST INTEREST OF THE CITY, AND AUTHORIZING THE CITY MANAGER TO NEGOTIATE, IN ACCORDANCE WITH THE SUBSTANTIVE TERMS (IN THE TERM SHEET ATTACHED AS EXHIBIT "A" TO THIS RESOLUTION) AND, IF SUCCESSFUL, EXECUTE A NEW AGREEMENT WITH PROFESSIONAL COURSE MANAGEMENT II, LTD., FOR THE MANAGEMENT AND OPERATIONS OF THE CITY OF MIAMI BEACH GOLF COURSES, CLUBHOUSES AND RELATED FACILITIES; WITH SAID AGREEMENT HAVING AN INITIAL TERM OF THREE (3) YEARS, WITH TWO (2) ONE (1) YEAR RENEWALS, AT THE CITY'S SOLE DISCRETION. WHEREAS, on February 8, 2012, a referral concerning the current management and operation of the City of Miami Beach golf courses, clubhouses, and related facilities was made by the Mayor and City Commission to the Finance and Citywide Projects Committee (FCWPC) for discussion and further direction; and WHEREAS, on April 19, 2012, the item was included in the FCWPC agenda and, following a brief discussion, referred to the July 10, 2012 FCWPC meeting; and WHEREAS, on July 10, 2012, the FCWPC discussed the management of the City's golf courses and, in particular, the success that the current manager, Professional Course Management II, Ltd. (PCM), has had in operating the City's golf courses since the first full- service management agreement was implemented in 2003; and WHEREAS the Committee members stated that PCM has managed the City golf clubs 9 Y at high service levels, and that the City has received positive comments from its residents, tourists, and day guests, with no complaints to the City Commission or the Administration; and WHEREAS, the Committee also discussed whether the City should prepare a new Request for Proposals (RFP) for management and operations of the City's golf courses or, in the alternative, whether (given PCM's exemplary performance), it would be in the best interest of the City to waive the competitive bidding process, and enter into negotiations with PCM for a new agreement for its continued management and operations of the City's golf courses, clubhouses and related facilities; and WHEREAS, at the conclusion of the FCWPC discussion, the Committee recommended that PCM's current management agreement, which expires on September 30, 2012, be extended on a month-to-month basis; that, in that interim, the Administration meet with PCM to negotiate the terms of a new management agreement; and that, simultaneously, City staff provide more detailed information on the cost of other golf course management companies and how their golf courses are maintained; and report the results of the negotiations and the golf course comparisons back to the Committee for further direction; and EXHIBIT "A" TERMS SHEET Current Fee Structure vs. Proposed Option The fee structure included in the previous management and operations agreements between the City of Miami Beach and Professional Course Management (PCM) was as based on an annual management fee of $125,000 per golf course plus a 10% incentive fee earned only after revenue of $1.875M is attained at each golf course individually, and the debt service at each golf course is addressed. The 10% incentive was subsequently modified in the summer of 2010 in the form of a voluntary reduction to 8%, by PCM. This represented a savings to the City in FY 2010-11 of approximately $40,000 and $36,000 in FY 2011-12. This goodwill gesture by PCM was in recognition of the challenges the City was facing in light of the financial crisis and recession we were in at that time and for consideration of the City agreeing to extend the current agreement for the remaining available time. Below for review is a worksheet outlining the current terms of the agreement, including the voluntary reduction of incentive fee mentioned above, and the negotiated proposed terms agreed to by PCM for future years' management agreement, contemplated to be for 3 years, plus two (2) one year extensions. Additionally, included is a column outlining potential savings, based on historical averages of prior year actuals to the negotiated terms. The following points as they related to the baseline management fee and the incentive fees paid to PCM since the inception of the initial agreement to manage and operate the City's golf courses and related facilities began in 2003 warrant emphasizing: • The Management Fee for each golf course was established at $125,000 annually. This fee has not increased over the past nine years; • The baseline revenue of $1.875 M established in the agreement that must be generated at each golf club in order for the 10% Incentive Fee that was negotiated has never been attained at the Normandy Shores Golf Club since the course completed its first full fiscal year in 2010 therefore an incentive fee has never been paid for this club: • Since re-opening (complete fiscal years 2004 — 2012) the average Incentive Fee earned at the Miami Beach Golf Club has been $191,205. The following is a summary of the key points that were discussed and negotiated: • Yearly Management Fee charge per Golf Course (Miami Beach, Par 3 and Normandy) • Incentive Fee percentage • Incentive Fee Revenue thresholds • Debt Service Provision ( must cover Debt Service to earn full Incentive fee) • A capped Incentive Fee • Incentive Fee "pay-back" if Revenues are not met Yearly Management Fee: Current Proposed Miami Beach $ 125,000 $ 125,000 plus CPI or 3% yearly Normandy $ 125,000 $ 125,000 no CPI or yearly adjustment Par 3 -0- -0- (Please note that the estimated fee to manage a new Par 3 golf course to be included at no cost by PCM is estimated between $36,000 and$48,000 annually.) Incentive Fee Current Proposed Miami Beach 8% over$1.875M Cap of$ 125,000 to $ 3.9M in Revenue (after Debt Service) plus 5% over$4M in revenues Normandy 8% over$ 1.875M 7% over$1.8M in revenues (After Debt Service) Par 3 golf course -0- -0- Debt Service Provision Current Proposed Miami Beach Must meet Debt Service Same ($ 800,000) Normandy Must meet Debt Service ($400,000) Eliminated Par 3 N/A N/A Incentive Fee"pay-back" Provision Miami Beach No Approx. 8% of revenues below$ 3.9M Normandy No No Par 3 No No Remainder of page left blank intentionally/see following sheet WHEREAS, on December 20, 2012, (as recommended by the FCWPC at its July 10, 2012 meeting, and subsequently adopted by the City Commission at its September 12, 2012 meeting), the Administration submitted proposed negotiated terms for a new management agreement with PCM, as well as the requested information on the cost of other golf course management companies in the area operating courses for municipalities, as well comparisons of the other courses' initial management terms and approved extensions, annual management fees and incentives or bonuses; and WHEREAS, the FCWPC reviewed the information presented and, following an extensive discussion, recommended that the City Commission waive competitive bidding and continue negotiations with PCM for a new management and operation agreement for the City's golf courses, clubhouses, and related facilities. NOW, THEREFORE, BE IT DULY RESOLVED THAT THE MAYOR AND CITY COMMISSION OF THE CITY OF MIAMI BEACH, FLORIDA, that the Mayor and City Commission hereby accept the recommendation of the Finance and Citywide Projects Committee at its December 20, 2012 meeting, and waive, by 5/7th vote, the formal competitive bidding requirement, finding such waiver to be I the best interest of the City, and authorizing the City Manager to negotiate, in accordance with the substantive terms (in the term sheet attached as Exhibit "A" to this resolution) and, if successful, execute a new agreement with Professional Course Management II, Ltd., for the management and operations of the City of Miami Beach golf courses, clubhouses and related facilities; with said agreement having an initial term of three (3) years, with two (2) one (1) year renewals, at the City's sole discretion. PASSED and ADOPTED this 1-7 day of 2013. ATTEST: ��1 S,6 INCORP ORATED' TI HERR RA 130WER RAFAEL GRANADO, CITY CLER',, :,cH 26 T:\AGENDA\2013\February 6\Comm. Reso.Waiver of Competitive Bid-Golf Mgt. and Ops..doc APPROVED AS TO FORM &LANGUAGE &FOR EXE TION e a COMMISSION ITEM SUMMARY Condensed Title: A resolution accepting the recommendation of the Finance and Citywide Projects Committee to waive the competitive bidding for the management and operations of the City's golf courses and waive by 5/7th, the formal competitive bidding process requirements, finding such waiver in the best interest of the City, and authorizing the City Manager to execute an agreement with Professional Course Management II, Ltd. (PCM)for the management and operations under the negotiated terms as presented, discussed and approved by the FCWPC at their December 20, 2012 meetin . Key Intended Outcome Supported: Increase satisfaction with recreational programs Supporting Data (Surveys, Environmental Scan, etc.): Miami Beach Customer Survey ndicates 85% of residents rated the City's Recreation programs as either excellent or good. Item Summa /Recommendation: Professional Course Management II, ltd. has successfully managed and operated the City's golf courses and clubhouses since October 1, 2001. The current agreement expired on September 30, 2012 and we are now on a month-to-month with them as authorized by the City Commission on September 12, 2012. After extensive good faith efforts between the City and PCM to negotiate a new fee structure with additional benefits to the city in consideration of waving competitive bidding process, as directed by this Committee on July 10, 2012,the Administration and PCM have reached the following terms for a fee arrangement that: • Caps the incentive paid to PCM when certain revenue thresholds are met; • Provides for a "pay-back" provision when revenue thresholds are NOT met; • Incentivizes PCM at a lower rate than the current agreement provides for on higher revenues collected; • And based on historical averages, saves the City an average of: o $25,000 per year based on the current fee structure with the voluntary reduction currently in place, or o $ 75,000 per year based on the original Agreement. The Administration recommends adopting this Resolution. Advisory Board Recommendation: September 13, 2011,the Golf Advisory Committee voted unanimously to retain PCM to manage and operate the City's golf courses, clubhouses and related facilities. Financial Information: Source of Amount Account Funds: 1 $125,000 Miami Beach Golf Club 011-0970-000322 2 $125,000 Normandy Golf Club 011-0975-000322 3 OBPI I Total 1 $250,000 Financial Impact Summary: Base Management Fee is included in Parks and Recreation Department's annual budget. Incentive fees only earned if negotiated benchmarks are met. City Clerk's Office Legislative Tracking: Sign-Offs: Department Director Assistant CitylTan r I City Manag KS MAC j 11 VA I J LM UV 4J T:\AGENDA\2013\April 17\Com_ summary-Waiver competitive bid-golf courses.doc MIAMIBEACH AGENDA ITEM R-1 �3 SATE 1 ® MIAMI BEACH City of Miami Beach, 1700 Convention Center Drive, Miami Beach, Florida 33139,www.miamibeachfl.gov COMMISSION MEMORANDUM TO: Mayor Matti Herrera Bower and MJeers of a City Commission FROM: Jimmy L. Morales, City Manager DATE: April 17, 2013 SUBJECT: A RESOLUTION OF THE MAAND CITY COMMISSION OF THE CITY OF MIAMI BEACH, FLORIDA, ACCEPTING THE RECOMMENDATION OF THE FINANCE AND CITYWIDE PROJECTS COMMITTEE AT ITS DECEMBER 20, 2012 MEETING, AND WAIVING, BY 5/7T" VOTE, THE FORMAL COMPETITIVE BIDDING REQUIREMENT, FINDING SUCH WAIVER TO BE IN THE BEST INTEREST OF THE CITY, AND AUTHORIZING THE CITY MANAGER TO NEGOTIATE, IN ACCORDANCE WITH THE SUBSTANTIVE TERMS (IN THE TERM SHEET ATTACHED AS EXHIBIT "A" TO THIS RESOLUTION) AND, IF SUCCESSFUL, EXECUTE A NEW AGREEMENT WITH PROFESSIONAL COURSE MANAGEMENT II, LTD., FOR THE MANAGEMENT AND OPERATIONS OF THE CITY OF MIAMI BEACH GOLF COURSES, CLUBHOUSES AND RELATED FACILITIES; WITH SAID AGREEMENT HAVING AN INITIAL TERM OF THREE (3) YEARS, WITH TWO (2) ONE (1) YEAR RENEWALS, AT THE CITY'S SOLE DISCRETION. ADMINISTRATION RECOMMENDATION The Administration supports the recommendation of the Finance and Citywide Projects Committee made at their December 20, 2012 meeting to waive the competitive bidding process for the management and operations of the City's golf courses, clubhouses and other related facilities. KEY INTENDED OUTCOME SUPPORTED Increase satisfaction with recreational programs BACKGROUND AND ACTIONS TAKEN BY FCWPC On September 10, 2003, The Mayor and City Commission authorized the execution of a management agreement for the Miami Beach Golf course, clubhouse and related facilities. The term of the agreement was for an initial period of three (3) years, effective October 1, 2003 and expiring on September 30, 2006, with two (2) one year terms, on a year to year basis. Subsequently the Mayor and City Commission approved to waive the competitive bidding process and approve a management agreement between Professional Course Management II, LTD., (PCM) and the City, which commenced on October 1, 2007 and expired on September 30, 2012. Currently, the City is on a month-to-month agreement with PCM. This matter was referred by the Mayor and Members of the City Commission at the February 8, 2012 Commission meeting. The item was included in the April 19, 2012 FCWPC agenda and following a brief discussion referred to the July 1 0th meeting for further discussion. Resolution adopting the recommendation of the FCWPC to waive competitive bid(by 511")for the management and operations of the City's Golf Courses,Clubhouses and other Related Facilities April 17,2013 City Commission Meeting The Finance and Citywide Projects Committee discussed the management of the City's golf courses at its July 10, 2012 meeting. More specifically, the members focused on the success of PCM has had in operating the City's golf courses and clubhouses since the initiation of the first full-service management agreement was implemented in 2003. It was stated that for the term of the management agreements, PCM has managed the City's golf clubs at high service levels, and has received positive comments from the City's residents, tourists and day guests with no complaints to the Commission or the Administration. Attached is a copy of PCM's correspondence from June 29, 2012, which was presented to FCWPC. (Exhibit A) The Committee also discussed whether the City should prepare a Request for Proposals (RFP) to be issued with the intent of having a new management agreement presented to the City Commission as soon as possible, or to waive the competitive bidding process and enter into negotiations with PCM for the continued management and operations of the City's Golf Courses, Clubhouses and Related Facilities. Chairperson Weithorn stated that PCM should give the City additional benefits in consideration of waving competitive bidding. Commissioner Tobin felt that the contract should go out to bid to see what the market is like. At the conclusion of the discussion the Committee recommended the contract be extended on a month-to-month basis, that the Administration meet with PCM to negotiate terms of a new agreement; simultaneously that staff provide more detailed information on the cost of other golf course management companies and how the golf courses are maintained and report the results of the negotiations and golf course comparisons back to the Committee for further direction. On September 12, 2012 the City Commission adopted a resolution accepting the recommendation of the Finance and Citywide Projects Committee at their July 10, 2012 meeting, to extend the current management agreement with Professional Course Management II, LTD., (PCM) which expired on September 30, 2012, on a month to month basis until such time as a new management agreement for the Management and Operations of the City of Miami Beach Golf Courses, Clubhouses and other Related Facilities is authorized by the City Commission. On December 20, 2012 as recommended by the FCWPC at the July 10, 2012, and subsequently adopted by the City Commission at the September 12, 2012 meeting, the Administration submitted a discussion item to the Finance and Citywide Projects Committee that included negotiated terms for a new agreement, more detailed information on the cost of other golf course management companies in the area operating courses for municipalities as well comparisons of the other courses initial management terms and approved extensions, annual management fees and incentives or bonuses. The FCWPC members reviewed the information presented and an extensive discussion ensued focused on the proposed negotiated terms and conditions, the Premier Card Membership Program and the on-going efforts to continue to grow the South Beach International Amateur golf tournament. Based on the aforementioned the FCWPC members recommended waiving competitive bidding and re-awarding the contract to Professional Course Management II, LTD., to manage and operate the City's golf courses under the new terms of the agreement (as negotiated and presented to the Committee). ANALYSIS Following are the new negotiated terms that were presented and recommended by the Finance and Citywide Projects Committee at the December 20, 2012 meeting that will be included in the executed agreement. Resolution adopting the recommendation of the FCWPC to waive competitive bid(by 5/7`h)for the management and operations of the City's Golf Courses,Clubhouses and other Related Facilities April 17,2013 City Commission Meeting Current Fee Structure vs. Proposed Option The fee structure included in the previous management and operations agreements between the City of Miami Beach and Professional Course Management (PCM) was as based on an annual management fee of $125,000 per golf course plus a 10% incentive fee earned only after revenue of $1.875M is attained at each golf course individually, and the debt service at each golf course is addressed. The 10% incentive was subsequently modified in the summer of 2010 in the form of a voluntary reduction to 8%, by PCM. This represented a savings to the City in FY 2010-11 of approximately $40,000 and $36,000 in FY 2011-12. This goodwill gesture by PCM was in recognition of the challenges the City was facing in light of the recession we were in at that time and for consideration of the City agreeing to extend the current agreement for the remaining available time. Attached for your review is Exhibit " B" - a worksheet outlining the current terms of the agreement, including the voluntary reduction of incentive fee mentioned above, and the negotiated proposed terms agreed to by PCM for future years' management agreement, contemplated to be for 3 years, plus two (2) one year extensions. Additionally, we have also included a column outlining potential savings, based on historical averages of prior year actuals to the negotiated terms. The following points as they related to the baseline management fee and the incentive fees paid to PCM since the inception of the initial agreement to manage and operate the City's golf courses and related facilities began in 2003 warrant emphasizing: • The Management Fee for each golf course was established at $125,000 annually. This fee has not increased over the past nine years; • The baseline revenue of$1.875 million established in the agreement that must be generated at each golf club in order to attain the 10% Incentive Fee that was negotiated has never been attained at the Normandy Shores Golf Club since the course completed its first full fiscal year in 2010 therefore an incentive fee has never been Aaid for this club: • Since re-opening (complete fiscal years 2004 — 2012) the average Incentive Fee earned at the Miami Beach Golf Club has been $191,205. Please see the attached Statement of Operations for the Miami Beach and Normandy Shores Golf Clubs for a comprehensive summary of revenues and expenditures included in Exhibit C. The following is a summary of the key points that were discussed and negotiated each of which is discussed below: • Yearly Management Fee charge per Golf Course (Miami Beach, Par 3 and Normandy) • Incentive Fee percentage • Incentive Fee Revenue thresholds • Debt Service Provision ( must cover Debt Service to earn full Incentive fee) • A capped Incentive Fee • Incentive Fee "pay-back" if Revenues are not met Yearly Management Fee: Current Proposed Miami Beach T125,000 $ 125,000 plus CPI or 3% yearly Normandy $ 125,000 $ 125,000 no CPI or yearly adjustment Par 3 -0- -0- Resolution adopting the recommendation of the FCWPC to waive competitive bid(by 517`h)for the management and operations of the City's Golf Courses,Clubhouses and other Related Facilities April 17,2013 City Commission Meeting Please note that the CPI/ 3% proposed increase for the yearly management fee at the Miami Beach Golf Club only, starts in year 2 of the contract and totals $38,665 over the 5 years of the agreement. This amount is substantially lower than the conservatively estimated savings of$125,000 for the five year term of the agreement the City will recognize by instituting the proposed cap on the incentive fee on annual revenues up to $3,900,000 at the Miami Beach Golf Club. Incentive Fee . Current Proposed Miami Beach 8% over$1.875M Cap of$ 125,000 to $ 3.9M in Revenue (after Debt Service) plus 5% over$4M in revenues Normandy 8% over$ 1.875M 7% over$1.8M in revenues (After Debt Service) Par 3 golf course -0- -0- (PCM has agreed to manage and operate the new Par 3 golf course to be included at no cost which is estimated between$36,000 and$48,000 annually.) Debt Service Provision Current Proposed Miami Beach Must meet Debt Service Same ($ 800,000) Normandy Must meet Debt Service ($400,000) Eliminated Par 3 N/A N/A Incentive Fee"pay-back" Provision Miami Beach No Approx. 8% of revenues below$ 3.9M Normandy No No Par 3 No No Assuming a yearly revenue stream at the Miami Beach Golf Club of $ 4 Million and yearly estimated revenue of $ 1.8 Million at the Normandy Golf Club, the anticipated average yearly net savings to the City would amount to $ 25,000 from the current agreement and approximately $75,000 per year from the original agreement(s). Professional Course Management II, ltd. has successfully managed and operated the City's golf courses and clubhouses since October 1, 2001. The current agreement expired on September 30, 2012 and we are now on a month-to-month with them as authorized by the City Commission on September 12, 2012. After extensive good faith efforts between the City and PCM to negotiate a new fee structure with additional benefits to the city in consideration of waving competitive bidding process, as directed by this Committee on July 10, 2012, the Administration and PCM have reached the following terms for a fee arrangement that: • Caps the incentive paid to PCM when certain revenue thresholds are met; • Provides for a "pay-back" provision when revenue thresholds are NOT met; • Incentivizes PCM at a lower rate than the current agreement provides for on higher revenues collected; • And based on historical averages, saves the City an average of: o $ 25,000 per year based on the current fee structure with the voluntary reduction currently in place, or o $ 75,000 per year based on the original Agreement. Management Operations Agreements Comparison As requested, please find Exhibit D - comparison of a South Florida municipal golf course/ clubhouse/ related facilities management and operation agreements prepared by the administration which provides more detailed information on the cost of other golf course management companies, agreement terms and extensions etc. Resolution adopting the recommendation of the FCWPC to waive competitive bid(by 5111)for the management and operations of the City's Golf Courses,Clubhouses and other Related Facilities April 17,2013 City Commission Meeting Of the six (6) municipalities included in the analysis there are unique terms to each management agreement that make a basic management fee comparison challenging. However, based on the available information related to each agreement, it is possible to establish an estimated average annual overall comprehensive fee paid by the municipalities to the golf management companies for their services. Please be advised that the following summary does not include the City of Coral Gables Biltmore golf course or the Granada golf course as this management agreement requires the management company to pay the City a base and percentage of revenue over a twenty-five (25) year period. Municipality Mgt. Company # of Courses Total Estimated Fees & Managed Incentives Paid F.Y. 2011-12 2 — Miami Beach Professional and Normandy Course Shores Golf City of Miami Management Il, Clubs + the Par $390,809 —total both golf courses/ Beach Ltd. 3 golf course $195,404.50 each DeLucca 1 - International City of Miami Enterprises, Inc. Links $200,000 + undisclosed incentives Professional City of Pembroke Course Lakes Management II 1 $256,411 Guidant Management, City of Plantation Inc. 1 $217,000 Guidant Management City of Sunrise Group, LLC 1 $150,000 The total estimated fees paid to all Golf course management companies included in the analysis in F.Y. 2011-12 was $1,214,220 for the management and operations of six (6) golf courses. This equates to an average of $202,370 annually per course, with PCM slightly below the average annual fee paid. Additional Points to Note • The Administration conducted salary comparisons of the PCM employees utilizing; 1) GCSAA (Golf Course Superintendent's Association of America) 2011 Compensation and Benefits Report; 2) PGA of America Annual Compensation Survey 3) The Beekman Report 2012 edition The result of these salary comparisons indicated that with few exceptions each position was below the median salary being paid in Florida for the position evaluated. It should also be noted that, with the exception of an increase in job scope or increased responsibilities, no PCM employee has received a raise in the past 4 years. • The City's Living Wage Ordinance will be in effect for the new agreement when executed. Resolution adopting the recommendation of the FCWPC to waive competitive bid(by 511")for the management and operations of the City's Golf Courses,Clubhouses and other Related Facilities April 17,2013 City Commission Meeting CONCLUSION The Administration supports the recommendation of the Finance and Citywide Projects Committee made at their December 20, 2012 meeting to waive the competitive bidding process for the management and operations of the City's golf courses, clubhouses and other related facilities and further recommends waiving by 5/7th, the formal competitive bidding process requirements, finding such waiver in the best interest of the City, and authorizing the City Manager to finalize and execute an agreement with Professional Course Management II, Ltd. (PCM) for the management and operations under the negotiated terms as presented, discussed and approved by the FCWPC at their December 20, 2012 meeting. JLM/MAS/RA/KS Attachments T:WGENDA\2013Wpril 17\Com_ Memo-Waiver of Competitive Bid - Managment and Operations- Golf Courses 4- 13.docx i 3 EXHIBIT A JUNE 29,2012 CORRESPONDENCE FROM JOHNNY LAPONZINA, PRESIDENT OF PROFESSIONAL COURSE MANAGEMENT P 6 a j PROFESSIONAL COURSE MA.�IAG Igoe 29,2012 Ms.W, is G.930610 City Manager CITY OF MIAN BEACTI Y'm}land Dtbva v D=Ms.Broalm I AS)MV k=-.the IT WC is aabodaled 30 drsm the Poland Cass Impacts of it_eWding ttu i MAMBO=Agroaoxl for the City GWCouatra Z its hedger nmeriag of July 10.we have yttpfl%Wyatatal that is our opinion,an r>reasioaof ttris ag—rteat vritb PC W-ig¢tim bat 103!;%81 Ofd*City,03 tegd=%.and thb eootiaaed avCcom of the SaTcamsn,mgtatttlt.T,g en.' pro shops opacoaoas,PCM bas mtaltly mquened,on oppm&y to tt pdatn so owmica of Sold Wam-L Io add d%*n lye dimmica,we would Ube to submit the tMawb3g b&W proposal lb:the c0mdde:adoa of**W04 C11Y C--=°'^m r.3cm6ms of the Cournlncs wad City Mod Demotion m est=ad cm at-mpmad aM==t*):=alditlonaJ ave 7=teats: la gorse to the t3 m=W crisis it 2009.1010 and the City's badges chllsnes,is good milk PCSd volaaMll',y ameada!emr!-Olaf awn=and tedu:.d 3o pm-.— t of as jmcemtva ilia fox 5=1 years 2011 sad 2012 PCWe ao4emwng eavW 1kc Gip•am Ibm S?Spo during that period As part of the ti6augioos tsar the tatuamitsa of the cm=t sgaemcm,pCAd is Pipared to awke,thu teducdon Permmntot,zcpm atlog mvtogs to rho Ctty in excess of SI g7,01O over the nea'8ve Sear tats. Addt=W)y,PCM tvaeld co=dcr a tiatha aotnpm se oa lha 5ormuln eo which the inceaeive fa:it!bases.'for the beaatx oftha City. Wa propofe floe all odxr:ems,to ndkim and ebbptiom t3taaia ibe soma as those Wpnlatrd bt the orisiu4 mm egraemem. Md is soldy r6spoOUB for Qeaing the&300wtng cxchoive 3mulzuiag iaaklA'at 0sta1 bale%.•• adding Term=oat'd'ir'ect be':fds Ora no ot'h�:naragemma tam edu offer to the City. 1. The Prm Wor Card.Owned oral optroexd by PCM.is considered the man snroeasCd -Olssason"ttartaatina program eve:devolopad to the public wolf course iadu st y. Pr=cr ban gmmwd m taut-Ar tae City of Mbwa Beech of mare Umn 13.4 rdiaon in total far the pm area fiscal ymre wad m oapaeo tr.pmdaor ova 31 2 culhon IR�-,the cm=Lm:yea. :. Jim McLeun Golf Academy. TEaougb ray p:toaal aolm p wRh Jot YlaLea� OW pmt'.FCWJ TVA$able ro locata the Jim MCIL n Ctotf Amde:ny,ono of tbomar. ft mu and-cm=ed eamzg m galfinsuntato0.m Mimni Beset:Oalf Club.bclphig aofidify bMm313eaeb as a true vradd clefs gotf dntiaatim and providln6 addkteral tev=m to%a Cky.As an iraquai psn cf PCM's proposal,the Jim WLewn Golf Auaad".7-1 rsaudn et tvlWW Jimeb Oodf Club dweAmh the etdandrd teat 105DL TIA Street- Pembroke Pines,F,ortda 33CCM C'iid}s.99-88DG• Pax(954)43}7387 -J•.sncd W'c r3t-:r4n4 rn•r4;><Wofoaunrsh s t a i Si M ! s c 3. The South Heaeb iate=doml Amateur. Fbuaded and csmnd by PGM,dd, � Ducat brae the highest ranked iae'.tgurol htlemviasml amtttsmr golf totuavatmt ca r7H 4 w0fil.It Cheated Bray of dta wodd'L top amures n;to eatin8 32 atatat aaa 15 cou*ias mod was was by araav Utitod Stares Amateur Cbtasipim Kolly&a8.The aveat bmugls:ova 300 risbam to hfmsoi Beech geoeraing over 700 tome niggs rttl c. etd-reled F450.000 in visitar spenditrg sad golfreveauc t A. On LecsJ Maas ement COm I OMU oa mad and �+ 8 PORP� Y operrtal,PCM lrvs ea mmfvallod tecard of smcotro mirto forovr 30 years.Its pdadyeis aW taasagamcat pow=am unpam leled kxwlWte trod undentoulimS oftbe dwilcam goal MwIda gaff madaet WA ate an sate and aetiveW i-mlved io the day rm day opou5 ms oftlte City'a solfwzsm 5. COUtW14ty.CbndnuGy,cowislwy at utablMed raledonsbtgs is me omZacity have bean bey pl m—t In the mans oflaUismi Beach gallam=4 KU bm conslaw*prodnoad wMadut lavals otso vke in every ss pw of due sal:ruff opmum Outewam.in[dupe Md p'fiOaSawa7.,w-aew)ftuyd palommaat ead%ulma!hr lha Cityo?Mb=i Beach and itsntrdamis. !� ax soot isto acodrmn ebatnammlly b-aadicdsleeladoscsb:p ba veac thoCs%Y M aad tho and mts ofMiumi BmsL Oa behalf olhha Z=tlam 80 amalayaas wto%%%*ai bilntd Beady and Notts m*Sham GolfCOmb%eve tbs*yon m&ba n for yaw aottsidaatim to a W ovr ss"myval of tlse Miami Beach Mkw City Cominbsiot svtth Ae City a exffsasd the slnernolY Comte Moaeg�ltrmt Cc W.Kevin Sad*D heetar of Pa h ual Rea--ttion i k �4 I� i< EXHIBIT B N N m dy N} is � � K i fit m .r co N � N S Z . N N „ W n m a L J1 Q EXHIBIT C Mg i y y p +Y O T T � Q£� -f l n m m 2% 0. in I � 9 p w p `�•V M N M M N M N M M p N M M W M N M • y M p M M M N N Y N N N M p, N M M N M M M I 6. g p i M N M M M M N M N M p y P P g M M N M N M N Y .0 N M woo y y N N g q Y M M F ta s So g N Y M Y N Y flog $ N M Y M M M M M M N M M p N P M M M M ,n M a� Lw3 abbb$e� pare ts,LrvZegs wsm y N �p f4 `fig M l M M M M M N M M M M p y M N M M N P M Z � y y �Jp }}�� •�y . r �. � •-�o ��y Y r m � �Y A r Y tl S �e, I qr$1 �qa mi V y Y I viii o e $i$$$$$ I M N M N M Y N M N N N M y M O N to M M M Its si I i i 1 l I E Hemandv Shores Gall Course SUMI MV f110111eo®en1l;Of®per®lien IR18661 VOWS 2010,2',011 and 3012 s Acttutill Actual Actual Totals i REVENUES 2010 2011 2012 1111 Golf Memberships $ 158,970.00 $ 145,357.00 $ 161,852.00 S 466,179.00 I Cart Fees $ 598,184.00 $ 785,634.00 $ 624.750.00 S 2,006468.OD Green Fees $ 756,626.00 $ 835,086.00 $ B02,888.00 S 2,403,600.00 Range Fees $ 34,509.00 $ 44,450.00 $ 39,999.00 S 118,938.00 Restaurant $ 14,215.00 $ 18,350.00 $ 14,928.00 S 47,493.00 Pro Shop $ 7,214.00 S 9,145.00 $ 8,715.00 S 25,674.00 Golf Lessons $ 10,069.00 $ 13,484.00 $ 10,512.00 S 34,065.00 1 Total $ 1,587,787.00 $ 1,851,506.00 $ 1,663,644.0 $ 5,102,937.00 Budget for Revenue $ 1,870,130.00 1 $ 1,735,330.00 $ 1,877,519.00 j $ 5-,-4-62-,9-7—90-o i EXPEDITURES I Uniforms $ 7,803.40 $ 7,000.00 $ 8,417.00 S 23,Y20.40 Professional Services $ 814,217.09 S $57,057.DO S 794,030.00 3 8,465,301.09 Electricity $ 58,045.81 $ 60,004.00 S 59,108.00 3 177,157.81 Water $ 37,319.98 $ 37,999.00 $ 237,716.00 S 318,034.98 Admin. Fees $ 125,000.00 $ 125,000.00 5 125,000.00 S 375,000.00 Rent-BuHding& Equip. $ 242.815.09 $ 233,587.00 $ 218,203.00 S 694,605.09 PCM Bonus $ - $ - $ S Operating Expenses $ 265,248.43 $ 223,542.00 $ 199,979.00 S 688,769:13 internal Service $ 127,714.75 S 146,069.00 S 172,971.00 S 446,754.75 Total Budget for Expense Int.Sev. $ 2,014,310.00 S 1,916,836.00 $ 1,940,583.00 $ 5,871,729.00 Net Operating Income Is $ 161.248.00 3 11.�1.;nu.1w, $ I Budget-Not Operating Income $ (144,180.00) $ (181.506.00)1 $ (63,064.00)1 (388.750.00 _ t $ aa � §g ib ®s 111 1114111 Bill � 1 1� H ilk 'Ill Ho elf- E 3 ! �ai l s$�g€ BBe co gill 1 114#8 s gig, I Mill d a all$g! $ � 1 sa eBee a p $fig JR1 $ � g s f As � 6tB 'fill