Loading...
LTC 081-2017 Report of the Itemized Revenues and Expenditures of the MB RDA City Center District and South PointeMIAMIBEACH OFFICE OF THE CITY MANAGER NO. ITC# 081-2017 LETTER TO COMMISSION TO: Mayor Philip Levine and Members of e City Commission FROM: Jimmy L. Morales, City Manager DATE: February 15, 2017 SUBJECT: Report of the Itemized Revenues d Expenditures of the Miami Beach Redevelopment Agency's City Center District and the South Pointe (Pre - Termination Carry Forward Balances) for the Period Ended September 30, 2016. 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. 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 September 30, 2016 • Summary of Operating Activities for the Period Ended September 30, 2016 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 September 30, 2016 • Summary of Operating Activities for the Period Ended September 30, 2016 SOUTH POINTE (PRE -TERMINATION CARRY FORWARD BALANCES) FINANCIAL INFORMATION FOR THE PERIOD ENDED SEPTEMBER 30, 2016 ea_ 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, Chief Financial Officer DATE: February 15, 2017 SUBJECT: South Pointe Financial Information for the Month Ended September 30, 2016 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 September 30, 2016 approximately $120,062,000 of revenues were received in the South Pointe Area. On the expenditure side, approximately $114,358,000 has been expended from October 1, 1987 through September 30, 2016. The cash balance as of September 30, 2016 is approximately $6,310,000. This balance consisted of the following amounts: Cash Balance $ 6,309,690 $ 6,309,690 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 are committed to providing excellent public service and safety to all who live, work, and play in our vibrant, tropical, historic community. Cash Flow Statement for the Period Ending September 2016 Cash at October 1, 2015 $ 6,929,138 Net income (322,315) Change in accounts receivable 195 Change in accounts payable (252,946) Change in retainage payable (44,382) Cash at September 30, 2016 JLM:aw $ 6,309,690 We ore 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 SEPTEMBER 30, 2016 RDA - South Pointe Pre -Termination Balances Summary of Accrual Basis Transactions by Project Fiscal Years 1988 - 2016 REVENUES Tax increment - City Tax increment - County Tax increment (Interest)- County Tax increment - Children's Trust Bond proceeds Cobb Partners - Closing Parcel 1, 2 Manna rental income Interest income Loan from City Grants (Fla. Inland Navig.; shoreline restore.) Other Grants St. sales tax (receipt - income for pmt. to St) Daughters of Israel conlrib.-reloc. Mikvah Consulting fee refund -Rahn S. Beach Olympus HIdg.-reimb. Portofino advertsg. Mendelson environ. reimbirefund Regosa Engineering refund - Marina Portofino DRI Payment from Greenberg T. Payment received from Greenberg T. for CMB Payment received from Olympus Holdings. Inc. Payment received from Marquess, Inc. Contribution from Continuum II for S. Pointe Park Cost of asbestos remediation reimb.-Cobb Miscellaneous income Galbut & Galbut contrib.-reloc. Mikvah Murano Two, Ltd -Cash Bond per Agreement Other (void ck; IRS refund; prior year refund, etc) Total Revenues EXPENDITURES Prior Years Total FY 2016 Rev./Expenses $ 55,162,212 $ 37,562,671 26.627 1,296,759 6,860,000 5,187,944 3,169,547 8,253,225 1,000,000 350,000 5,000 209,358 28.000 27,026 24,405 10,000 8.500 121,531 23,500 96,276 2,000 200,000 5,800 8,267 3,500 242,000 179,341 120,063.489 (1,130) $ 55,162.212 37,562.671 26,627 1,296,759 6,860.000 5,187,944 3,169,547 8,252,095 1,000,000 350,000 5,000 209,358 28,000 27,026 24,405 10,000 8,500 121,531 23,500 96,276 2,000 200.000 5.800 8,267 3,500 242,000 179,341 (1,130) 120,062,359 PROJECTS Cobb/Courts Land acquisition (9,444,065) Legal fees/costs (4,084,795) Professional services (886.620) Title insurance (300,000) Demolition (216,805) Appraisal (212,440) Board up/relocation (148.578) Site imprvmt/prep/lot clearg/envir. (589.543) Real estate tax (86,259) Construction (45.000) Utilities relocation (29,046) Adv. due develop. ('88); refund bid ('89) (20,000) Misc. (321, 519) Total Cobb/Courts (16,384,670) Marina Construction costs Submerged land lease Legal Costs Professional services Parking lot improvements (1,594,094) (2,017,803) (648,698) (467,017) (464,755) 1 of 3 (9,444,065) (4,084,795) (886,620) (300.000) (216,805) (212,440) (148,578) (589,543) (86.259) (45.000) (29,046) (20,000) (321,519) (16,384,670) (1,594,094) (2,017,803) (648,698) (467,017) (464,755) RDA - South Pointe Pre-TerminationBalances Summar of Accrual Basis Transactions' by Project Fiscal Years'1988 - 2016 Pool & deck improvements Shoreline restoration Site improvements Landscaping Environmental Miscellaneous Total Marina Prior Years (285,555) (212,526) (80,883) (80,448) (18,076) (43,401) Total FY 2016 Rev./Expenses (285,555) (212,526) (80,883) (80,448) (18,076) (43,401) (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 Properly Tax -Yacht Club (74,588) (74,588) Murano Garage lease Agreement (1,149,437) (1,149.437) Ad Valorem Properly Tax -Murano (85,442) (85,442) Murano (Manna 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 StreetscapelPark Construction costs Legal costs Professional services Miscellaneous Total South Pointe Streetscape/Park SSD! Legal cost Property Taxes SSDI North Construction Advance due to developer Total SSDI Other Projects Fifth St. Beautification Beach Colony (Escape/stscapelsite imprvmt) Marriott Washington Ave. Washington Ave Surface Lot Washington Avenue Dog Park Design guidelines MBTMA/Mobility S. Pointe Zoning South Pointe Pier Alaska Baywalk Victory/Community Gardens (23,540,104) (2,614,818) (11,812,241) (467,677) (38,434,840) (11 7.435) (92, 371) (6,222,118) (15,017) (9,321) (23,549,425) (2,614,818) (11,812,241) (467.677) (9,321) (38,444,161) (117,435) (92,371) (6,222,118) (15,017) (8.446.941) (6,446,941) (300.000) (80,912) (53,061) (1,541,983) (280,790) (43,708) (32.225) (20,819) (85.092) (218,323) (174.477) 2 of 3 (4,485) (300,000) (80,912) (53,061) (1,541,983) (280,790) (4,485) (43.708) (32,225) (20,819) (85,092) (218.323) (174,477) RDA - South Pointe Pre -Termination Balances Summary of Accrual Basis Transactions by Project Fiscal Years 1.988.--2016' Washington Park Water/Sewer Pump Station Upgrade Flamingo S. Bid A R.O.W. Flamingo Neigh -Lummus Flamingo 10g-6St ROW Improvement Potamkin Project (5th & Alton) Lummus Park Wayfinding Project Jewish Museum of Florida MBCDC Loan - 530 Meridian Bldg. First Street Improvement Alton & Wash 6th & Lenox Infrastructure Project Beachwalk 11 Project 54" Diameter Sewer Force Miscellaneous Total Other Projects Total Projects Prior Years (50.590) (1.064,020) (402,639) (428,246) (31,782) (318,525) (103,916) (177,081) (500,000) (1,500,000) (5,927) (772,450) (850,873) (482.627) (60.132) Total FY 2016 Rev./Expenses (66.583) (240,796) (9,580,198) (311,864) (89.090,196) (321.185) (50,590) (1,064,020) (402,639) (428,246) (36,267) (318,525) (103.916) (177.081) (500.000) (1,500.000) (5,927) (772.450) (917,456) (723.423) (60,132) (9,896,547) (89,415.866) 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) Fumiture & fixtures (6.734) (6,734) Dues 8, 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 ServlcelLoan Repayment (14,028.441) (14,028,441) Miscellaneous Camer 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) (321.185) $ (114.358,381) ENDING BALANCE $ 6,030,778 $ (322,315) 3 of 3 RDA -South Pointe Pre -Termination Balances. Summary of Operating Activities Year -To -Date and For the Month. Ending: September 2016 Account 379-0820-061357-00-410-522-00-00-00-23330 379-0820-069357-00-410-522-00-00-00-23330 379.0820-061357-26-410-556-00-00-00-25410 379-0820-069357-26-410-556-00-00-00-25410 379.0820-069351-26.410-556-00-00-00-25410 379-0810-069357.00.410-522-00-00-00-27340 379-0810-061357-00-410-561-00-00-00-27370 379-0810-069357-00-410-561-00-00-00-27370 379-0950-069357-00-410-000-00-00-00-28110 379-0950-069358-00-410-000-00-00-00-28110 Account 3 79 -0000 -361110 -00 -309 -353 -00 -00 -00- 379 -0000 -361130 -00 -309 -353 -00 -00 -00 - Account Description Design -Capital Contracts Capital -Contracts Total 23330 rwssprdaiv 5 Pointe Imp Design -Capital Contracts Capital -Contracts Capital -CMB Construction Mgt. Total 25410 BEACHWALK II Capital -Contracts Total 27340 RESTORATIVE TREE WELL T Design -Capital Contracts Capital -Contracts Total 27370 54IN DIAMETER REDUNDANT Capital -Contracts Capital -Miscellaneous Total 28110 WASHINGTON AVE DOG PARK Total Expenditures Account Description Interest on Investments Interest -Repurchase Agreement Total Revenues Total Revenues Total Expenditures Total Net Income Year to date Expenditures expenditures 0.00 0.00 0.00 0.00 0.00 47,579.26 47,579.26 0.00 0.00 (127,167.81) 127,167.81 0.00 574.75 0.00 574.75 1,072.50 8,249.34 9,321.84 18,003.49 1,000.00 47,579.26 66,582.75 0.00 0.00 11,249.99 229,546.07 240,796.06 4,484.75 0.00 4,484.75 $ 48,154.01 $ 321,185.40 Year to date Revenues Revenues (82.18) (2,089.37) 379.60 959.81 $ 297.42 $ (1,129.56) The Monthly Construction Projects update for active South Pointe Pre -Termination is located at http://www.miamibeachfl.govicityclerk/scroll.aspx?id=77106 Page 1 of 1 $ (1,129.56) 321,185.40 $ (322,314.96) CITY CENTER REDEVELOPMENT DISTRICT FINANCIAL INFORMATION FOR THE PERIOD ENDED SEPTEMBER 30, 2016 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, Chief Financial Office DATE: February 15, 2017 SUBJECT: City Center Redevelopment District Financial Information For the Period Ended September 30, 2016 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 September 30, 2016 approximately $1,180,350,000 of revenues were received in the City Center District of the Redevelopment Agency ("RDA"). Of the $1,180,350,000 revenues received, a total of $351,654,000 was from the issuance of Tax Increment Revenue and Revenue Refunding Bonds (Series 2015A and 2015B) on December 15, 2015. On the expenditure side, approximately $799,793,000 has been expended from October 1, 1993 through September 30, 2016. Of the $799,793,000 expended, a total of $43,778,000 was for expenditures related to RDA Convention Center project, $50,954,000 was payment to escrow for refunding of the outstanding bonds (Series 1998A, 2005A and 2005B) and $4,700,000 was cost of issuance of the bonds series 2015A and 2015B. The cash balance as of September 30, 2016 is approximately $386,297,000. This balance consisted of the following amounts: Investments Balance $ 370,142,927 Debt Service Reserves 16,153,687 Petty Cash 500 $ 386, 297,114 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 September 2016 Cash at October 1, 2015 109,797,737 Net income 268,561,842 Depreciation 794,171 Change in accounts receivable 91,948 Change in interest (214,999) Change in due from other funds (1,517,881) Change in prepaid expenses (4) Change in accounts payable 4,776,755 Change in accrued expenses (3,485) Change in due to other funds 3,649,530 Change in due to other government 16,280 Change in deferred revenue (57,725) Change in access card deposit 128,291 Change in retainage payable 274,654 Cash at September 30, 2016 $ 386,297,114 JLM:aw "4 SUMMARY OF TRANSACTIONS FOR THE PERIOD ENDED SEPTEMBER 30, 2016 Redevelopment Agency = City Center/Historic Convention Village Summary of Accrual Basis Transactions by Project, Fiscal Years 1994:-2016 REVENUES Tax increment - County Tax increment - City Tax increment (Interest) - County Tax increment - Children's Trust Bond proceeds Bond proceeds - Series 2015 Bond premium - Series 2015 Rental income Anchor Garage receipts Anchor Garage deposit card receipts Anchor Shops rental income Anchor Shops rental deposits Pennsylvania Garage receipts Pennsylvania Garage deposit card receipts Pennsylvania Shops rental income Pennsylvania Shops rental deposits Legal settlement Loews Facility Use/Usage Fee Loews Ground Lease Receipts Loews Hotel - exercise option RDP Royal Palm Ground Lease Receipts RDP Royal Palm - Sale of Land New World Symphony Contribution Interest income/Unrealized Gain/Loss Invest Resort tax contributions Cost of Issuance Proceeds -Series 2005 Bid deposits - hotels Bid deposits - cinema Loan from City Line of credit from City Cultural Campus Transfers In (Reimbursement) Sl. Moritz Hotel - refund/reimbursement Reimbursements (GMCVB/RE taxes/Grants) St. sales tax (receipt - income for pmt. to St) Miami City Ballet -Capital Miami City Ballet Lease/Maint Anchor Garage insurance reimbursement Real Estate taxes refund Refund Due to/From Refund - Loews - Water/Sewer Impact Fees Refund - Police Salaries and Wages Miscellaneous/Prior Year Refunds & Voids Prior Years FY 2016 Total Rev/Expenses $ 196,591,447 18,915,755 $ 215,507,202 198,397,701 23,113,294 221,510,995 19,057 19,057 15,283,484 2,146,798 17,430,282 108,779,453 108,779,453 322,095,000 322,095,000 29,558,832 29,558,832 292,859 292,859 41,453,244 3,540,317 44,993,561 30,788 30,788 10,165,541 850,453 11,015,994 193,044 193,044 3,582,982 1,030,767 4,613,749 240 240 1,039, 720 1,039, 720 302,700 449,000 751,700 100,000 100,000 145,462 145,462 8,240,984 8,240,984 27,498,975 27,498,975 470,222 470,222 12,562,278 12,562,278 250,000 250,000 22,134,921 1,538,136 23,673,057 55,977,581 55,977,581 8,856,281 28,389,937 37,246,218 375,000 375,000 100,000 100,000 3,000.000 3,000,000 19,190,000 19,190,000 1,975, 762 1,975,762 925,450 925,450 3,864,530 3,864,530 2,371,561 2.371,561 106,802 27,603 134,405 267,009 115 267,124 26,170 26,170 299,056 299,056 1,128,005 1,128,005 348,319 348,319 844,503 844:503 1,468,184 34,235 1,502,419 TOTAL REVENUES $ 748,659,315 $ 431,690,242 $ 1,180,349,557 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) 1 de Redevelopment Agency City Center/Historic Convention Village Summary of Accrual Basis Transactions by Project Fiscal Years 1994 - 2016 Equipment rental Fire alarm service Hotel negotiation consultant Land acquisition Legal fees/costs Lot clearing Maintenance Miscellaneous Owner's representative fees & expenses Postage. printing & mailing Professional services Public notice/advertisement Refund of deposits Reimbursements Relocation Security guard service Title insurance Travel & related expenses Water/Sewer (impact fees) Total African-American Hotel Prior Years (14,815) (13,870) (126,131) (10,592,060) (667,871) (16,924) (48,173) (309,495) (293,757) (4,153) (144,049) (13,951) (175,000) (15,799) (32,400) (170,015) (25,271) (2,159) (25,240) Total FY 2016 Rev/Expenses (14,815) (13,870) (126,131) (10,592,060) (667,871) (16,924) (48,173) (309,495) (293,757) (4,153) (144,049) (13,951) (175,000) (15,799) (32,400) (170,015) (25,271) (2,159) (25,240) (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) 2 of 6 Redevelopment Agency City Center/Historic ConventionVillage Summary of Accrual Basis Transactions by Project Fiscal,Years 1994 - 2016 Construction draw Delivery Demolition Electric service Equipment rental Environmental Land acquisition Legal fees/costs Maintenance Miscellaneous Owner's representative fee & expenses Printing Professional services Public notice/advertisement Reimbursement Relocation Security guard service Water/sewer service Total Hotel Garage Prior Years (13,773,347) (230) (155,834) (1,554) (360) (30, 824) (3,312,947) (239,024) (832) (36.680) (311,094) (6,915) (80,094) (6,525) (10,759) (99,384) (81,247) (1,142) Total FY 2016 Rev/Expenses (13,773,347) (230) (155,834) (1,554) (360) (30,824) (3,312,947) (239,024) (832) (36,680) (311,094) (6,915) (80,094) (6,525) (10,759) (99,384) (81,247) (1,142) (18,247,976) (18,247,976) Movie Theater Project Appraisal tees (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 • Miscellaneous Professional services Total Beachwalk (5,400) (5,400) (212,613) (212,613) (5,015,698) (5,015,698) (5,233,711) (5,233,711) Convention Center Convention Center Hotel (386,551) 3of6 (46,307) (432,858) Redevelopment Agency City Center/Historic'Convention Village. Summary of Accrual Basis Transactions by Project Fiscal Years 1994 - 2016' Convention Center Improvement Total Convention Center Collins Park Cultural Center Appraisal fees Environmental Land acquisition Construction Legal fees Miscellaneous Professional services Streetscape Utilities Children's Feature Total Cultural Campus Other Projects Bus Prop. Ctr. Chamber of Commerce Relocation Study Colony Theater -Stage Lighting -Coils Repl Construction of Library East/West Corridor Electrowave Garden Center Guidelines Old City Hall 17th Street Surface Lot 10A Surface Lot -Lennox Streetscapes 6th Street Streetscape Botanical Gardens Transportation Mobility Study Convention Center Streetscape New World Symphony New World Symphony -Lincoln Park Washington Avenue Streetscape Rotunda/ Collins Park 9/30/2014 R.O.W. Improvements Flamingo (16 St. Corridor) Flamingo Neigh.South - Bid A Flamingo Neigh. Lummus - Bid B Flamingo Bid C Beachfront Restrooms Water & Wastewater Pump Station Miami City Ballet & HVAC Wayfinding Project West Ave/Bay Road Neigh. Improve. Multi -Purpose Building Adj. City Hall Bass Museum Bass Museum Hydraulic Bass Museum HVAC Improv./Heat Pump Bass Museum Exterior Lighting Bass Museum Heat Pump Replacement Prior Years FY 2016 Total Rev/Expenses (8.790.086) (34,249,966) (43,040,052) (9,176,637) (24,605) (137,515) (6,661,982) (7.814,087) (768,507) (156.498) (1,242.704) (401,312) (110,168) (7,200) (34.296,273) (43,472.910) (24,605) (137,515) (6.661.982) (7,814,087) (768,507) (156,498) (1.242.704) (401, 312) (110,168) (7,200) (17,324,578) (17, 324,578) 4 of 6 (159) (159) (2,000) (2,000) (6,618,783) (6,618,783) (14,586) (14,586) (88) (88) (3,161) (3161) (3.077) (3,077) (12,450) (12,450) (499) (499) (256.887) (256,887) (382,854) (382,854) (324,849) (324,849) (577) (577) (356,552) (356,552) (32,225) (32.225) (2,251,631) (4,054,449) (6,306,080) (21,591,976) (21,591,976) (14,440,890) (14,440,890) (3,198,183) (3,198,183) (735.652) (735,652) (2,356,207) (2,356,207) (4,721) (4,721) (10,186) (10,186) (456,047) (456.047) (13,877) (13,877) (431,147) (431.147) (1,228,541) (1,228.541) (5,859,594) (5,859.594) (348,123) (348,123) (750,000) (750,000) (14,762,648) (14,762,648) (11,011,537) (1,695172) (12,706.709) (2,750) (2,750) (149,425) (149,425) (40,218) (40,218) (49,816) (49,816) Redevelopment Agency - City Center/Historic Convention Village Summary of Accrual Basis Transactions by Project Fiscal Years 1994 - 2016 Bass Museum Wheater Seal Bass Museum Hydraulic Emergency Light Replacement Botanical Garden Window Seawall Botanical Gardens The Barclay, the Atlen and the London House Carl Fisher Renewal and Replacement Alleyway Restoration Program Lincoln Road Between Lennox and Alton City Center Neighborhood Improvement Lincoln Road Between Collins) Washington Lincoln Road Fountain Lincoln Road Mall Accent Light Lincoln Road Washington Aluminum Street Lighting Pole Lincoln Road Landscaping Reserve Euclid Avenue Improvement Lincoln Road Uplighting Miami City Ballet Ext Lincoln Road Master Plan 1100 Lincold Road Updates Little Stage Complex Preferred Parking Surface Lot Tree Wells Pilot Project Washington Ave. Bridge Restoration Loan Collins Canal Enhancement Project Collins Park Parking Garage -and Land Collins Park Ancillary Improvement CCHV Neighborhood Improvements 21st Street Recreational Center Repairs Animal Waste Dispensers & Receptacles Trash Receptacles Pedestrian Countdown Signals Maze Project - 21st Street & Collins Directory Signs in City Center ROW Beach Shower Replacement & Renovation 24" PVC Sanitary Sewer Improvements Bicycle Parking Phase 2 Bicycle Parking Project Prior Years FY 2016 Total Rev/Expenses (92,613) (92,613) (4,419) (4,419) (2,854) (2,854) (19,050) (19,050) (34,441) (34,441) (14,154,643) (14,154,643) (131,286) (131,286) (221,632) (221,632) (6,173,406) (6,173,406) (304,449) (261,329) (565.778) (1,460,915) (745) (1,461,660) (4,484) (4,484) (90,446) (90.446) (371,767) (168,060) 4,887 (163,173) (58,271) (58,271) (485,584) (485,584) (7,820) (7,820) (968) (968) (500,000) (500.000) (11,729) (65,126) (76,855) (325,593) (325.593) (526,649) (526,649) (409,571) (409, 571) (700.000) (700.000) (1,446,093) (1,446,093) (7,471,545) (285,744) (7,757,289) (100,773) (95,000) (195,773) (11,672,435) (11,672,435) (14.901) (14.901) (25,000) (25,000) (12,400) (12,460) (24,860) (54,868) (54,868) (135.000) (135,000) (190, 277) (190,277) (6,355) (6,355) (315,016) (315.016) (8,620) (8.620) (32,923) (32.923) Total Other Projects (134,415,908) Total Projects Administration Administrative fees Anchor Shops Leasing Appraisal fees Bond costs/Bond Trustee. Fees Delivery Dues & subscriptions Facility Usage - Loews Hotel Management fees (7,498,002) (141.542,143) (282,285.705) (41,794,275) (323,708.213) 5 of 6 (225) (225) (134,878) (134,878) (7.000) (7,000) (2,200.650) (2,200,650) (1,400) (1,400) (10,830) (10,830) (117.377) (117,377) (2,836,300) (2,836,300) Redevelopment Agency - City Center/Historic Convention Village Summary of Accrual Basis Transactions, by`Project Fiscal Years 1994 - 2016 Interlocal Agreement/City Center Operation Miscellaneous Office supplies Postage, printing & mailing Professional services Parks Maintenance by Parks Department Public notice/advertisement Reimbursements Sales tax Settlement Costs Legal Fees (Ongoing Litigation) Temporary staffing Training, conferences & meetings Travel & related expenses Accrued interest on investments Prior Years Total FY 2016 Rev/Expenses (24,440,327) (3,891,981) (28,332,308) (83,225) (83,225) (45,009) (45,009) (58,414) (1,4.67) (59,881) (1.166.950) (1,166,950) (178,579) (282.458) (461.037) (2,496) (2,496) (62,184) (62,184) (180,222) (180,222) (457,500) (457,500) (334,629) (334,629) (14,197) (14,197) (19,294) (19,294) (1,769) (1,769) (479,466) (479.466) Total Administration (32,832,921) (4,175,906) (37,008,827) 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) (577,703) (3,661,630) South Beach area- Property Management (10,532,237) (1,467,541) (11,999.778) RDA City Center Code Compliance (182,122) (194,215) (376,337) RDA City Center Sanitation (3,061,000) (3,339,000) (6,400,000) Cost of Issuance Series 2005 A&B (8,829,107) (28.389,937) (37,219,044) Debt Service/Loan Repayment (194,752,966) (17,995,065) (212,748,031) Debt Service/Escrow payment (Series 1998A. 2005A and 2005B) (50,954,074) (50,954,074) Cost of Issuance Series 2015 A&B (4,688,286) (4,688.286) Anchor Garage Operations (29,468,291) (3.309,965) (32,778.256) Anchor Shops Operation (2,405,917) (592,533) (2,998,450) Pennsylvania Ave- Garage Operations (3.216,573) (1,051,469) (4,268,042) Pennsylvania shops operations (1,699.263) (358,867) (2.058,130) Community Policing-CCHCV (37,252,190) (4,239,564) (41,491,754) TOTAL EXPENDITURES (637,036.800) (163,128,400) (799,793,433) ENDING BALANCE $ 111,622,515 $ 268.561.842 6of6 Redevelopment Agency - City Center/Historic,Convention Village Summary of Operating Activity Fiscal Years 1994-2016 Account 164 -0000 -361145 -00.309 -353-00-00-00- 165-0000-361145-00.309-353-00-00-00- 165-0000- 362211-00-308.357-00-00-00- 165.0000-362 219.00-308- 3 57-00-00-00- 1 65-0000- 36 2 2 20-00-3 08- 3 5 7 -00 -00-00- 168-0000-311400-00-327-304.00-00-00- 168-0000.345920-00-3 27 -304 -00 -00.00- 168 -0000 -345950 -00 -327 -304.00 -00 -00- 168.0000 -361110-00-309-353-00-00.00- 168-0000-361145-00-309-3 53 -00-00-00- 168-0000- 365100 -00 -315 -368 -00.00 -00- 168 -0000 -369999 -00-312-365-00-00-00- 202-0000-361130-00-309-353.00.00-00- 202 -0000-381200.00.313-367-00-00-00- 202-0000-3 84000-12.317-000-00-00-00- 202-0000-384110-12-312-000-00-00.00- 309-0000-361110.00-309-353-00-00-00- 309-0000-361130-00-309-353-00-00-00- 309.0000-361720-00-326-356-00-00-00- 309-0000-361760.00-326.356-00-00-00- 365.0000-361110-00-309-353-00-00-00- 365-0000.361130.00-309-353-00-00.00- 365-0000-361145-00-309-353-00-00-00- 365-0000-361720.00-326-356-00-00-00- 365-0000.361760-00-326-000-00-00-00- 4 63-0000-344587-00-307-346-00-00-00- 463 -0000 -344903 -00 -318 -346 -00 -00.00- 463 -0000 -344911 -00-307-346-00-00-00- 463-0000-361145-00.309.369-00-00-00- 463 -0000-3 6 9 4 00-00-3 18-3 6 5-00-00-00- 463 -0000-369999-00-318-3 65-00.00-00- 465-0000 -361145-00-309.3 69-00-00-00- 465-0000.3 62210 -00 -318 -357 -00 -00 -00- 465 -0000 -369942 -00-318-365-00.00-00- 466-0000-361145.00-309-369-00-00-00-' 466 -0000 -381200 -00 -313 -367-00-00-00- 467-0000-344411-00-307-346-00.00.00- 4 67-0000- 344 4 1 2-00- 3 07- 3 46 -00 -00 -00- 467 -0000 -361145 -00 -309 -369 -00 -00 -00- 4 67 -0000 -3 69 999 -00 -3 1 8 -36 5 -00 -00 -00 - Account Description Interest Allocated -Pooled Cash Total 164 RDA City Center Renewal Interest Allocated -Pooled Cash Miami City Ballet - Base Rent Miami City Ballet - Capital Su Miami City Ballet - Maint. Sub Total 165 RDA - Loews / Royal Palm RDA/Tax Increment - County RDA Tax Increment - City RDA Tax Increment - Other Interest on Investments Interest Allocated -Pooled Cash Sale of City Property Miscellaneous Total 168 RDA City Center Operation Interest -Repurchase Agreement Bond Proceeds Debt Proceeds Bond Premium Total 202 RDA City Center Debt Sery Interest on Investments Interest -Repurchase Agreement Unrealized Gain/Loss-Invest < Unrealized Gain/Loss-Invest > Total 309 2015 RDA Bond CC Project Interest on Investments Interest -Repurchase Agreement Interest Allocated -Pooled Cash Unrealized Gain/Lass-Invest < Unrealized Gain/Loss-Invest > Total 365 RDA City Center Projects G4 -Valet Parking G4 16th Street -Monthly G4 16th Street -Transient Interest Allocated -Pooled Cash Refunds and Reimbursements ' Miscellaneous Total 463 RDA Anchor Garage 463 Interest Allocated -Pooled Cash Rent/Lease Property - Misc Capital and Maintenance Total 465 RDA Anchor Shoppe 465 Interest Allocated -Pooled Cash Transfers In - RDA Total 466 RDA Pennsylvania Ave - Sh G9 Penn. Ave. - Transient G9 Penn Ave. - Monthly Interest Allocated -Pooled Cash Miscellaneous Page 1 of 7 Revenues (16,788.35) (16,788.35) (11,123.52) 0.00 0.00 (3,541.60) (14,665.12) Year to date Revenues (25,483.37) (25,483.37) (34,580.91) (1.00) (27,602.00) (115.40) (62,299.31) 0.00 (18,915,755.00) 0.00 (23,113,294.00) 0.00 (2,146,798.00) 0.00 0.00 (20,823.31) (126,980.31) (194.16) (3,873,32) 0.00 (540.00) (21,017.47) (44,307,240.63) (0.02) (219.70) (1,322,000.00) (28,389,937.06) 0.00 (322,095,000.00) 0.00 (29,558,831.75) (1,322,000.02) (380,043,98851) (306,702.84) (971,174.74) (2,137.01) (14,941.99) 23,594.54 23,594.54 (76,755.93) (76,755.93) (362,001.24) (1,039,278.12) (123,567,35) (291,231.38) (2,104.73) (11,590.46) 70,245.41 273,272.51 (27,995.85) (275,539.33) (313,232.75) 79,722.51 (396,655.27) (225,366.15) (10.00) (219,266.55) (473.33) (431,323.33) (216,132.71) (2,889,727.08) (12,002.80) (47,720.73) (1,661.09) (28,175.75) (100.10) (1,422.36) (230,380.03) (3,617,635.80) (8,049.03) (32,926.17) (68,118.33) (763,958.01) (9,988.93) (86,494.75) (86,156.29) (883,378.93) (35.65) (245.00) (449,000.00) (449,000.00) (449,035.65) (449,245.00) (53,540.21) (626,781.26) 600.00 (296,985.00) (1,422.75) (5,336.02) (14.02) (224.42) Redevelopment Agency -City°Center/,Mi'storic:Convention, Village Summary of.Operating.:Activit,y Fiscal Years 1994-2016 Account Account Description 467-0000-381200-00-313-367-00-00-00- Transfers In - RDA Total 467 RDA Pennsylvania Ave - Ga Total Revenues Page 2 of 7 Revenues (107,000.00) Year to date Revenues (107,000.00) (161,376.98) (1,036,326.70) (3,060,076.42) (431,690,242.52) RedevelopmentAgency -City-Center/Historic Convention Village Summmary of Operating Activity Fiscal Years 1994-2016 Account Account Description 164-0820-061357-00410-549-00-00-00-29300 164-0820-069351-00-410-549-00-00-00-29300 164-0820-069357-00-410-549-00-00-00-79300 165.1985.000502.00.400.592-00.00.00- 165-0821-061357-00-410-000.00-00.00.28140 165-0821-061387-00-410-552-00-00-00-28160 165-0821-069351.00-410-000-00-00-00-28160 168 -0050 -000494.31.409 -557.00-00-00- 168.0945-000111-31-406-544-00-00.00• 168.0945 -000135 -31 -406 -544 -00-00-00- 168-0945.000136.31-406.544.00-00.00- 168-0945-000154 -31-406.544-00.00-00- 168-0945.000162.31-406-544-00-00-00- 168-0945.000164.31-406.544-00-00-00- 168-0945-000165-31-406-544-00-00-00- 168-0945.000166-31-406 -544-00-00-00- 168-0945-000312 -31.406.545-00-00-00- 168-0945.000342-31-406-545-00-00-00- 168-094 5-000343.31-406-545-00.00.00 168-1124 -000111-20-401-594-00-00-00- 168-1124.000132-20-401-594-00-00-00- 168.1124.000135-20-401-594-00.00-00- 168-1124-000136-20-401-594-00-00-00- 168-1124-000137-20-401-594-00-00-00- 168-1124-000138-20-401-594-00-00.00- 168-1124.000139-20-401-594-00-00-00- 168-1124-000153-20.401-594-00-00.00- 168-1124-000154-20-401-594-00-00 00. 168-1124-000155.20-401-594.00-00-00- 168-1124-00015 9- 20-409-5 5 7-00.00-00- 168-1124-000161-20-401-5 94-00-00-00- 168-1124-000162-20-401-594.00-00-00- 168.1124-000163-00.401-594-00-00-00- 168-1124-000163-31-401.594-00-00-00- 168-1124-000164-20-401-594-00.00.00- 168-1124-000165-20-401-594-00-00.00- 168-1124-000167-20-401-594-00-00-00- 168-1124-000168.20-401-594-00-00-00- 168-1124-000316-20-401-595-00-00-00- 1681124-000323.20-401-595-00.00-00. 168 -1124 -000325 -20-401-595-00-00-00- 1613-1124-000341-20-401-595-00-00-00. 168-1124-000342-20-401-595-00-00-00- 168-1124-000343-20-401-595-00-00-00- 168-1124-000349-20-401-595-00.00-00- 168-1124-000357-20-401-594-00-00-00- 168.1124:000367-20-401-595-00-00-00- 168-1124-000503-70-401-595-00-00-00- 168-1124-000505-20-401-595-00-00-00- 168-1124 595-00.00.00- 168.1124-000323-20-401-595-00-00-00- 168-1124-000325-20-401-595-00-C0-00- 168-1124-000341-20-401-595-00.00.00- 168-1124-000342-20-401.595-00-00-00- 168-1124-000343-20-401-595-00-00-00- 168-112411011349-20-401-595-00.00-00- 168.1124-000357-20-401-594.00-00-00- 168.1124-000367-20-401-595-00-00-00- 168-1124-000503-70-401-595-00-00.00- 168-1124-000505-20-401.595-00-00-00- 168.1124 -000506- 20-401-595 -00-00.00- 168-1124.000513-20.401.595-00-00-00- 168-112 4 -000674.20.410 -596 -00 -00 -00 - Design -Capital Contracts Capital -CMB Construction Mgt Capital -Contracts Total 29300 LINCOLN ROAD WASHINGTON Property Mgmt-Internal Svc Total RDA City Design•Capital Contracts Total 28140 CONVENTION CENTER HOTEL Design -Capital Contracts Capital -CMB Construction Mgt Total 28160 pfcconvctr Convention C Total 165 RDA • Loews / Royal Palm Transfer Out - Debt Service Total Transfer out Debt Service Salaries and Wages Overtime Holiday Pay - Overtime Uniforms Health & Life Insurance FICA Social Security Medicare FICA Alternative (457) Professional Services Contracted Services - Repairs Other Operating Expenditures Total Parks and Maintenance Salaries and Wages Shift Differential Overtime Holiday Pay - Overtime Court Overtime Police/Fire Educational Suppl Work Above Classification Allowances Uniforms Physical Assessment Benefit Transfers -Pension Obligation Retirement Contributions - Pen Health & life Insurance Workmen's Compensation Pay Workmen's Compensation Pay FICA Social Security Medicare OPEB Contributions OPCS pay-as-you-go Telephone Rent -Building & Equipment Contract Maintenance Supplies • Office Contracted Services. Repairs Other Operating Expenditures Other Contractual Services Employee Fringe Benefits Training & Awards Fleet Management -Internal Svc Self Insurance-Inte'nalSvc Applications/ Computer Hardwar Fleet Acddents-InternalSvc Machinery & Equipment Total Police-CCHV RDA Page 3 of 7 Tear to date Expenditures Expenditures 178,668.13 178, 668,13 193.098.75 193, 098.75 0.00 0.00 371,766.88 371,766.88 0.00 1,467.15 0.00 1,467.15 21,000.00 46,306.95 21,000.00 46,306.95 0.00 (8,940,797.34) 0.00 (586,871.04) 0.00 (9,527,668.38) 21,000.00 (9,479,894.28) 1,322,000.00 28.389.937.06 1,322,000.00 28,389,937.06 10,068.89 87,246.21 436.36 1,374.21 284.92 284.92 0.00 0.00 23.44 123.48 0.00 1,607.62 156.26 1,332.44 112.25 1,185.14 102, 3 31.05 175,941.79 0.00 0.00 0.00 13,362.50 113,413.17 282,458.31 147,036.08 1,343,179.76 2,367.20 20,074.90 6,020.83 429,043.67 2,589.72 28,753.39 5,658.72 61,288.93 917.36 8,311.30 94.96 778,74 6,830.18 61,705.02 162.00 12,516.64 0.00 500.00 10,500.00 126,000.00 81,333.37 976,000.00 26,764.48 239,990.25 83.33 249.99 0.00 749.97 0.00 1,283.62 2.862.56 28,302.87 129,103.54 129,203.54 8,750.00 105,000.00 2,969.41 10,953.35 1,280.32 6,401.60 1,347.50 1,347.50 0.00 111.46 476.97 1,044.46 0.00 44,066.45 98,556.64 177,860.51 0.00 27,428.29 2,263.42 6,174.49 11,512.14 141,861.76 10,416.63 125,000.00 8,163.00 98,000.00 0.00 26,481.06 0.00 0.00 568,060.36 4,239,563.52 Redevelopment Agency - City Center/Historic Convention'Village Summmary of Operating Activity_ Fiscal Years 1994-2016 Account 168 1985-000312-31-400-582-00-00-00- 168.1985 000321-31-400.582.00-00-00 168.1985-000322-31.400-582-00.00-00 168-1985-000341-31-400-582-00.00-00- 168 1985 -000342 -31 -400 -582 -00 -00 -00- 168 -1985-00034131 985.000342.31-400.582.00.00.00168-1985.000343.31 400.582.00.00 -00- 168 -1985.000353 -31-404.592-00.00-00- 168-1985.000356.31.400.582.00-00.00- 168 1985-000361-31-400 582.00-00.00- 168 1985.000362.31-400 582-00-00-00- 168-1985.000363-31.400- 582.00-00.00- 168-1985-000368.31-400.592-00-00-00- 168 1985-000501-31-400-582-00-00-00- 168 • 985-000501-31-400-S82-00-00-00- 168• 1985 000502.31 -400.582-00-00-00- 1689963.000111-00-401.600.00-00-00- 168 9963.000132.00 401600-013-00.00 16R 9963-00013500.401 600 00-00-00 168.9963-000136-00.401.600-00-00-00- 168 9963 000153-00-401-600-00-00-00- 168 9963000154-00-401.600-00-00-00- 168.9963000161-00-401 600.00 -00.00- 168 -9963.000162 -00 -401.600 -00 -00.00- 168 -9963 -000165 -00-401.600-00-00-00- 168-9963-000167-00-401-600.00-00-00- 168 9963.000168-00 401-600-00-00 00- 168 -9963 -000343 -00 -401-501-00-00-00- 168 0- 168-9963-000343-00-401501-00-00-00- 168 9964-000111.29-400.591-00-00.00- 168-9964.000132-29-400 591 00.00 00 168.9964-000133.29.400.591-00-00-00- 168-9964-000135- 29 -400-591-00-00-00- 168 00- 168-9964-000135.29.400.591-00-00.00- 168 9964-000136 29 400-591-0000.00- 168.9964-000139-29.400591-00-00 00 168-9964 -000153-29-400 -591-00-00-00 168 -9964 -000154.29 -400-591.00-00.00- 168.9964-000159-29-409.557-00.00.00- 168- 996x1.000160-29400591.00-00.00 168.9964 -000161 -29 -400 -591.00.00 -00- 168 -9964 -000162 -29-400-591-00-00-00- 168-9964-000165-29.400-591-00-00-00- 168 9964-000166-29-400.591-0000-00- 168-9964-000167-29 400 000.00.00 00 16R-9964-000167-29.400-591-00.00-00- -. 168.9964.000168-29-400-000-00-00-00- 168.9964 -000316- 29.400 -592-00-00-00 - 168-9964-000325.29 6R-9964-000167-29400.591-00.00.00- 168-9964.000168.29-400-000-00-00-00- 168.9964-000316.29.400.592.00.00.00- 168.9964-00032529 400 592 00.00.00. 16R-9964-000342.79400-592-00.00-00- 168-9964-000 34 3-2 9.400- 59 2.00.00.00- 168 9964 000357-79-400-592-00.00-00- 99611 000502-29 400 592 -00.00 -00- 168.9964 -000503-29.100.592-00.00-00- 168.9964-000505.29-400.592-0000 00 168-9964-000513-29-400.592-00-00.00- 168-9965-000342-29-400 592-00-00-00- 168 9966-000111-29.406-544.00m00 168 -9966 -000133 -29 -406.544-00-00.00- 168.9966.000135.29.406.544.00-00-00- 168.9966 000136.29-406.544-00-00-00- 166-9966.000139.29 406.544-00.00.00- 168.9966.000153-29-406 000.00-00.00. 168.9966.000159-29-409.557-00-00-00- 168 9966000161-29-406-544-00-00.00- 168.9966-000162.29 406 544.00.00.00- 168-9966-000165- 29 -406 54400-0000 Account Description Professional Services Postage and Shipping Administration Fees Supplies - Office Contracted Services • Repairs Other Operating Expenditures Donations & Contributions Contingencies Dues & Memberships Promotion Travel Taxes & Licenses Central Services -internal Svc Property Mgmt-Internal Svc Total RDA/CIty Center Operations Salaries and Wages Shift Differential Overtime Holiday Pay - Overtime Allowances Uniforms Retirement Contributions - Pen Health & Life Insurance Social Security Medicare OPFR Contributions OPER pay-as-you-go Other Operating Expenditures Total RDA Code Compliance Salaries and Wages Shift Differential Steeplejack Overtime Holiday Pay - Overtime Work Above Classification Allowances Uniforms Transfers -Pension Obligation 4016 Pension Contributions Retirement Contributions • Pen I ealth & Life Insurance Social Security Medicare FICA Alternative (457) OPER Contributions_ OPER Contributions OPER pay-as-you-go Telephone Contact Maintenance Contracted Services - Repairs Other Operating Expenditures Employee Fringe Benefits Property Mgmt-Internal Svc Fleet Management -Internal SvC Self Insurance -Internal Svc Fleet Accidents -Internal Svc Total South Beach Area Property Mgmt. Contracted Services - Repairs Salaries and Wages Steeplejack Overtime Holiday Pay - Overtime Work Above Classification Allowances Transfers Pension Obligation Retirement Contributions - Pen Health 8 Life Insurance Social Security Medicare Page 4 of 7 Year to date Expenditures Expenditures 9,32657 34,076.5/ 0.00 0.00 81,833.00 981,996-00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,777,233.74 0.00 0.00 0.00 175.00 0.00 0.00 0.00 0.00 0.00 0.00 244.20 4,033.18 31453.12 94,466.09 124,856.89 3,891,980.58 10,448.34 96,078.17 0.00 297.07 5,468.31 46,446.29 456.66 3,811.69 27.02 276.08 0.00 0.00 2,166.63 26,000.00 1,413.54 11,988.32 230.71 2,069.61 247.93 247.93 583.33 6,999.96 0.00 0.00 21,042.47 194,215.12 (2,232.131 228,012.71 0.00 0.00 0.00 30.00 1,481.52 8,698.46 268.07 1.081.88 8.00 1,220.79 50.05 551.30 1,381.15 1,381.15 83.37 1,000.00 0.00 0.00 6,833.37 87.000.00 1,022.62 18,250.86 136.50 3,538.67 0.00 0.00 1.358.16 1.358.16 0.00 0.00 1,/50.00 21,000.00 0.00 204.44 67,641.94 282,085.69 0.00 4,935.79 0.00 788.00 10,167.02 10,167.02 65.794.56 760.254.81 487.36 6,981.21 2,833.37 34,000.00 0.00 0.00 159,064.93 1,467,540.94 278,250.00 3,339,000.00 15,370.23 137,881.47 0.00 0.00 819.35 1,790.75 0.00 72.85 246.82 3.026.83 907.80 5,133.37 83.37 1,000.00 4,150.00 57,000.00 3,094.24 26,656.10 228.20 1,990.86 Redevelopment Agency - City Center/Historic Convention Village Summmary of'Operating,Activity. Fiscal Years 1994-2016 Account 168-9966-000167.29-406-544-00.00-00- 168-996 6-000168.29-006-000.00- 00 00- 168.9966 -000312 -29 -406 -545.00 -00-00- 168-9966-000325-29-406-545-00-00-00- 168-9966-000342-29 406-545-00-00-00- 168-9%6-000343.29.406.545-00.00-00- 202 -0050.000494 -00.409.557-00-00.00- 202.4255-000493-12-423-000-00-00-00- 202 4 255 -000710.00 -407.589 -00 -00 -00- 2024255 -000720-00-408-589.00-00-00- 202-4255-000750-00-408-589.00-00-04 309-0821-000356-00-410-000.0000-00-28160 309-0821-000491-00-410-000-00-00-00-28160 309-0821-000674-00-410-000-00-00-00-28160 309-0821.061357-00-410-000-00-00-00-28160 309-0821-061358-00410-000-00-00-00- 28160 309-0821-069351-00-410-000-00-00-00-28160 309-0821-069355-00.410-000-00-00-00-28160 309 0821-069357-00.410-000-00-00-00-28160 309-0821-069358-00-410-000-00-00-00-28160 3090820-069351.00-410-000-00-00-00-78180 309-0820-069357.00-410-000-00 00-00-28180 309.0820-061357.00-410.549-00.00-00-29310 309-0820-069351-26-410-549-00-00-00-29310 309-0820-069357-00-410-549-00-00-00-29310 309.0820-061357-00-410-54800-00-00-29320 309-0820-069357-00-410-549-00-00-00-29320 365-0820-000356-26-410-000-00-00-00-23270 365-0820,061357-26-410-561-00-00-00-23270 365-0820-069351-26 -410.000-00-00-00-73270 365-0820-069357.26-410-561.00-00-00-23270 365-0380-069357-00-410-549-00-00-00.24550 365-0810-06935900-410-562.00-00-00.25580 365-1720-000356-00-410-546-00-00-00-25970 365-1720-000676-00-410-546-00-00-00-25970 365-1720-000356-00-410.546-00-00-00-25010 365-1720.000676-00-410-546-00-00-00-26010 365-0820-000356-00-410-564-00-00-00-26160 365.0820-061357.00-410-530-00.00-00-26160 365-0820.069351-00410-564-0000-00.26160 Account Description OPEB Contributions OPEB pay-as-you-go Professional Services Contract Maintenance Contracted Services - Repairs Transfers -Pension Obligation Total 168 RDA Cty Center Total 168 RDA City Center Operation Transfer Out - Debt Service Transfers to Escrow Redemption-L/T Principal Redemption-L/T Interest Cost of Debt Issuance Total 202 RDA City Center Debt Sery Contingencies Transfers Out Machinery & Equipment Design -Capital Contracts Design Capital Miscellaneous Capital -CMB Construction Mgt Capital -Program Mgmt Capital -Contracts Capital -Miscellaneous Total 28160 pfcconvctr Convention C Capital -CMB Construction Mgt Capital -Contracts Total 28180 Convention Center - Car Design -Capital Contracts Capital -CMB Construction Mgt Capital -Contracts Total 29310 CONVENTION CENTER LINCO Design -Capital Contracts Capital -Contracts Total 29320 17TH STREET NORTH IMPRV Total 309 2015 RDA Bond CC Project Contingendes Design -Capital Contracts Capital -CMS Construction Mgt Capital -Contracts Total 23270 City Center RDA- Cony. Capital -Contracts Total 24550 BASS MUSEUM SPACE EXPAN Capital -Material Total 25580 Trash Receptacles Contingencies Renovations Total 25970 BASS MUSEUM EXTERIOR LI Contingencies Renovations Total 26010 BASS MUSEUM HYDRAUUC Contingencies Design -Capital Contracts Capital -CMB Construction Mgt Page 5 of 7 Year to date Expenditures Expenditures 1,933.89 1.933.89 1,250.00 15,000.00 0.00 8.050.00 93,456.82 312.751.20 0.00 0.00 5,370.97 5,415.97 405,761,69 3,916,703.29 2,714,199.51 42,382,398.82 1,323,845.56 1, 323, 845.56 0.00 50.954,074.01 0.00 5,635.000.00 0.00 11,034,814.50 (11,471.89) 4,689,691.08 1,312,373.67 73,637,425.15 0.00 0.00 0.00 6,317,569.03 0.00 0.00 811,800.11 12.230,650.96 292, 363.82 1,588, 305.13 54,223.72 1,044,903.82 573,690.89 2,655,698.39 4,839,475.03 16,193.665.53 170,172.69 3,356,809.85 6,741,726.26 43,387,602.71 24,137.34 24,137.34 50,660.58 162.400.23 74,797.92 186,537.57 90,058.39 90,058.39 96,549.38 96,549.38 0.00 0.00 186,607.77 186,607.77 16,885.94 16,885.94 0.00 0.00 16,885.94 16,885.94 7,020,017.89 43,777,633.99 0.00 0.00 47.950.00 47,950.00 0.00 0.00 819,321.00 4,006,498.59 867,271.00 4,054,448.59 678,478.40 1,695,172.81 678,478.40 1,695,172.81 0.00 12,459.60 0.00 12,459.60 (1,804.20) 0.00 1,871.70 40,218.12 67.50 40,218.12 0.00 0.00 0.00 4,419.00 0.00 4,419.00 0.00 0.00 0.00 0.00 0.00 0.00 Redevelopment Agency CityCenter/Historic'Convention'Village Summmary of Operating Activity Fiscal Years 19,94-2016 Account 365-0820-069355.00410-564-00-00-00-26160 365-0820.069357.00-410-564-00-00-00-76160 365-0820-061357-00-410-522-00-00-00-26640 365-0820-069357-00-410-522-00-00-00-26640 365.0815.069351.29-410 576 00-00-00 27600 365-0820-000356-00-410-546-00-00-00.77600 365.0820-061357-00.410.546-00-00-00-77600 365 0820-069357-00.410.546-00-00.00.27600 365-0R10-000674-00-410-577-00-00-00-77650 365-0810-069351-00410 546 0000 00 27670 165.0R10-069357-00410-546-00-00-00-27670 365-0810-069358-00-410-546-00-00-00-27670 365-1770-000676-00.410-000-00-00.00.27710 365 1720-00067400 410.000.00-00 27750 365-1720-000676-00.410.000-00.00-00.27760 365-0820-000356.00-410.528-00-00.00-28010 365 0820-000674 00.410-528.00.00-00.28010 365 0820.061357.00.410.528.00.00-00-28010 365-0820.069351-00.410-528.00.00.00 28010 365-0820-069357.00.410.526-00.00.00.28010 365.0810.069357.00-410-519.00.00-00-79500 365- 0815 -061357.00-410-519-00-00-00-29500 365-0820-000356 00.410.546-00.00.00.29530 365-0870-061357-00-410.546-00-00-00.29530 365-0820-069351.00.410.546-00.00-00.79530 365 0820.06935700 410546.00.00-00.79530 365-1)20-000342-00.406.545-00-00.00.62570 463 1990-000312-31.413-526-00-00-00- 463.1990-000313-31 413.526-00 -00.00- 463.1990-000314.31.414-526-00.00.00- 463.1990-000316.31.414.526.00-00-00- 463.1990 000317-31.414-526-00-00-00- 463.1990.000318.31.414-526-00-00.00- 463.1990.000319-31.414.526.00-00.00- 463-1990-000322-31-311-526.00.00.00- 463.1990.000324-31-413.576-00-00.00- 463 1990-00032531.413 526-00-00-00- 463-1990-000329-31-414.526-00-00 00 463.1990.000341-31-417-526.00.00-00- 463-1 990-000 34 2- 31-4 1 3.5 76-00-00-00- 463-1990-000343-31-421-526.00-00-00- 463.1990 000349 31 413 526.00-00-00- 463-1990.000366.31.413-526-00-00 00 Account Description Capital -Program Mgmt Capital -Contracts Total 26160 CCHV Neigh. Improv. His Design -Capital Contracts Capital -Contracts Total 26640 LINCLON RD. 8/T COLONS Capital CMB Construction Mgt Contingencies Design -Capital Contracts Capital -Contracts Total 27600 SEAWALL -BOTANICAL GARO/ Machinery & Equipment Total 27650 ALUMINUM STREETLIGHTING Capital CMB Construction Mgt Capital -Contracts Capital -Miscellaneous Total 27670 RESERVE • EUCLID AVE IM Renovations Total I7710 BASS MUSEUM WEATHER SEA Machinery & Equipment Total 27750 MCB EME8G. LIGHT REPL Renovations Total 27760 MIAMI CITY BALLET EXT C Contingencies Machinery & Equipment Design -Capital Contracts Capital -CMB Construction Mgt Capital -Contracts Total 28010 pgmculcamp Collins Park Capital -Contracts Design -Capital Contracts total 29500 COLLINS CANAL ENCH. PRO Contingencies Design -Capital Contracts Capital -CMB Construction Mgt Capital -Contracts Total 29530 COLONS PARK ANCILLARY Contracted Services - Repairs Total 62570 1100 BLOCK OF LINCOLN R Total 365 RDA City Center Projects Professional Services Bank Fees Electricity Telephone Water Sewer Charges Sanitation Fees Administration Fees Printing Contract Maintenance Storm Water Supplies - Office Contracted Services - Repairs Other Operating Expenditures Other Contractual Services Anchor Garage -Facility Usage Page Gof7 Year to date Expenditures Expenditures 0.00 0.00 71,795.25 261,328.78 71,795.25 261,328.78 0.00 0.00 0.00 745.43 0.00 745.43 0.00 0.00 0.00 0.00 0.00 0.00 34,441.00 34,441.00 34,441.00 34,44L00 0.00 (4,887.16) 0.00 (4,887.16) 19,244.94 26,764.38 0.00 416,820.00 0.00 42,000.00 19;244.94 485,584.38 0.00 92,613.00 0.00 92,613.00 1,158.75 2,854.23 1,158.75 2,854.23 0.00 967.50 0.00 967.50 0.00 0.00 0.00 0.00 22,747.50 282,818.58 0.00 0.00 0.00 2,925.00 22,747.50 285,743.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 95,000.00 0.00 0.00 0.00 0.00 0.00 95,000.00 45,10735 65,126.97 45,107.35 65,126.47 1,740,311.69 7,126,235.33 151,234.22 342,659.04 4,677.74 53,430.67 2,280.17 26,787.94 531.06 2,181.43 576.19 16,367.48 559.65 24,444.21 2,843.58 32,714.40 19,167.00 230,004.00 0.00 0.00 62,829.70 191,402.36 1,400.28 16.802.21 0.00 0.00 1,673.91 5,775.66 1,390.75 84,492.18 131,566.64 332,430.46 101,412.91 494, 394.68 Redevelopment,Agency -'City Center/Historic Convention Village Summmary of Operating Activity Fiscal Years 1994-2016 Account 463-1990-000368-31-413-526 0000-00 463-1990 -000484- 31.417.526 -00 -00 -00- 463.1990 -000491.31.409 -557-00-00-00- 463-1990-000S02-31.416.526.00.00.00• 463 1990000503.31.416 526.00-00-0°- 463 1990-000505.31-416 526 -00 -00 -00- 4 6 3 -1990 -000674.31.477 -576-00-00.00- 463.1990-000999-31.501.394.00.00-00- 463 1720 069357-00-422-000-00.00.00.79640 4b3 1720.000342.00.413.000-00-00-00-62830 465 1995.00031400 414000-00-00-00- 465-1995 000322.31-311 532.0000 00 465.1995.000342.31.413.532.00.00.00- 465 -1995 -000343.31 -421.532-00-00.00- 465.1995.000484.31-417.532.00.00.00- 465.1995 000491-31.409.557.00-00-00 465 -1995.000505-31-416-532.00-00.00- 165.1995-000999-31-S01-394-00.00-00- 466.1997.000314-00.414-532-00-00-00- 466.1997-000343-31.421-532-00-00-00- 466.1997.000349.31.413532-00-00-00- 466-1997-000368.31.413532.00-00.00- 466-1997-000374-31-413-532-00-00-00- 466-1997-000484-31.417.532-00-00-00- 467.1996.000312-31-413.576.00-00-00- 467-1996-000313-31-413-526-00-00-00- 467.1996-000314-31-414-526-00-00-00- 467-1996 000317-31-414-526.00-00-00. 467-1996-000318-31-414-526-00-00-00- 46 / • 19964300322-31- 31 1-576-00-00-00 - 46/ 1996 000324-31.413.526-00-00.00- 4 67 -1996.000325.31.413.526 -00-00-00- 467-1996.000329.31.414.526.00-00-00- 4 61-1996.000342 -31-413-5 26-00-00-00- 467 1996 000343-31-421-526-00-00-00- 467- 1996 -000349 -31 -413 -526 -00-00 00343-31421-526-00-00-00467.1996.000349-31-413.526-00-00 00 467-1496-000484-31-417-526-00-00-00- 46 /. 1996 -000502 -31-416-526-00-00-00. 67.1996.000484-31.417-526-00-00.00- 46/-1996.000502-31-416-526-00.00.00• Account Description Taxes & Licenses Depreciation Transfers Out Properly Mgmt-Internal Svc Fleet Management -Internal SvC Self Insurance -Internal Svc Machinery& Cquipment Department Savings Total RDA -Anchor Garage Operations Capital -Contracts Total 29640 ANCHOR GARAGE ROOF REST Contracted Services - Repairs Total 62830 ANCHOR GARAGE EMS SYST Total 463 RDA Anchor Garage 463 Electricity Administration Fees Contracted Services • Repairs Other Operating Expenditures Depreciation Transfers Out Self Insurance -Internal Svc Department Savings Total 465 RDA Anchor Shoppe 465 ClectricJty Other Operating Cxpenditures Other Contractual Services Taxes & Licenses Management Fees-Rent/Leases Depreciation Professional Services Bank Fees Electricity Water Sewer Charges Administration Fees Printing Contract Maintenance Storm Water Contracted Services - Repairs Other Operating Expenditures Other Contractual Services Depreciation Property Mgmt-Internal Svc Total 467 RDA Pennsylvania Ave Total Expenditures Total Revenues Total Expenses Total Net Income Expenditures Year to date Expenditures 0.00 380396.16 113,348.84 453,395.37 107.000.00 107,000.00 7.672.24 83,917.76 0.00 0.00 1,750.00 93,000.00 0.00 0.00 0.00 0.00 717,914.88 1,971,591.01 0.00 116,529.00 0.00 116,529.00 0.00 221,845.00 0.00 221,845.00 717,914.88 3,309,965.01 757.52 4,710.40 1,500.00 18,000.00 0.00 0.00 0.00 40,253.00 14,022.70 55,569.92 449,000.00 449,000.00 2,083.37 25,000.00 0.00 0.00 466,863.59 592,533.32 (87,675.04) 19,297.73 0.00 . 0.00 0.00 0.00 0.00 43,678.99 116,250.00 279,000.00 4,222.63 16,890.52 32,797.59 358,867.24 77,972.00 184,692.09 1,801.80 25,272.76 4,271.41 28,315.11 78.32 937.83 98.76 1,010.95 16,250.00 195,000.00 0.00 0.00 34.032.00 176,912.70 0.00 78.32 936.50 2,627.05 51.00 57,605.41 17,553.56 52,155.54 67,078.93 268.315.71 3,738.71 58,545.91 218,862.99 1,051,469.38 $ 14,616,108.69 $ 163,128,400.84 $ 431,690,247.57 (163,128,400.84) 5 268,561,841.68 The Monthly Construction Projects update for active City Center Histone Convention Village is localed at httpAvven.miamibeachfl.govicityderklscroll.aspx?id=771116 Page 7 of 7