HomeMy WebLinkAboutR-78-0644RFC /bbb
10/12/78
RESOLUTION NO. _ 78a• 644
A RESOLUTION APPROVING THE TERMS OF THE ATTACHED
PROPOSAL SUBMITTED BY EVELIO LEY & ASSOCIATES, INC.
?OR THE PROMOTION AND OPERATION OF THE PROJECT
KNOWN AS "TRADE FAIR OF THE AMERICAS - EXPORT '79"
AND AUTHORIZING THE CITY MANAGER TO DEVELOP AND
EXECUTE AN AGREEMENT IN SUBSTANTIAL COMPLIANCE
WITH THE TERMS AND CONDITIONS OF SAID PROPOSAL,
USING FUNDS FOR SAID PROJECT IN ACCORDANCE WITH
SAID AGREEMENT ALLOCATED FROM THE CONTINGENCY
FUND, NOT TO EXCEED $200,000, AND AUTHORIZING
THE TRANSFER OF $350,000 FROM THE CONVENTION FUND
TO THE TRADE FAIR FUND ON A LOAN BASIS.
"SUPPORTIVE
DOCUMENTS
FOLLOW"
WHEREAS, in March, 1978, the City of Miami successful1,y
concluded the first half of the economic project known as
TRADE FAIR CYCLE -IMPORT; and
WHEREAS, the City desires to complete the export phase o
that CYCLE; and
WHEREAS, the City recognizes the herein Trade Fair Export
'79 as its official project; and
WHEREAS, the City calls upon other governmental agencies
and entities to participate in helping this area to continue
in its development as the center of international finance and
commerce.
NOW, THEREFORE, BE IT RESOLVED BY COMMISSION OF
"DOCU�NENT THE
INDEX
CITY OF MIAMI, FLORIDA: ' Pt
ITEM NO.
Section 1. The terms of the attached proposal submitted
by Evelio Ley & Associates, Inc. for the promotion and operation
�f the project known as "Trade Fair of the Americas - Export '79",
is hereby approved.
Section 2. The City Manager is hereby authorized to
develop and execute an agreement in substantial compliance
with the terms and conditions of said proposal, using funds
for said project in accordance with said agreement allocated
from the Contingency tund,not to exceed $200,000.
11111111.1 ■ii1111111111111111vv11■11111111III III I Illlli IIIi11llrn■■ui111■
-
gbdtioh 3. The transfer of $350,000 from the Convention
hd to the Trade Fair Fund on a loan basis is hereby authorized.
PASSED AND ADOPTED THIS 12 day of OCTOBER , 1978.
MAURICE A. FERRE
MAURICE A. FERRE
MAYOR
ATTEST
A5:1 cff/ (942..
RALP4H G. NGIE, CITY CLERK
PREP 2ED AND APPROVED BY:
kr./
-tiCe/C4.
ROBERT F. CLA RK
ASSISTANT CITY ATTORNEY
APP•'t D AS TO FORM AND CORRECTNESS:
GEORGE . KNOX, JR.
CITY ORNEY
"SUPPORTIVE
DOCUMENTS
FOLLOW"
70:
MM
MM
Ma
MME
MEM
MEM
i
ct,-Y .ter "t FLC rur)A
Joseph A, Grassie
City Manager
ss I i;
Charles L. Crumpton
Assistant City Manager
October 6, 1918
thmcs. Trade Fait Of the Atheridas
Export '79
Attached is the proposal for accomplishing the second half of the
trade fair cycle - Trade Fair of the Americas - Export '79, which
is to be held at the Coconut Grove Exhibition Center in July of 1979,
again in concert with the Organization of American States (OAS).
Preliminary work has been ongoing since the close of the Trade Fair
of the Americas - Import '78 with representatives of the U. S.
Departments of Commerce and State. The Commerce Department personnel
have reviewed the approach, content and proposed participants. It
will assist us in as many ways possible to make the Fair a success.
The State Department has been working with us in the preparation of
the Inter American Symposium on Financing and Credit in Foreign Trade
which will take place in December of this year as a prelude to the
'79 Trade Fair.
The Trade Fair of the Americas - Export '79, is the export half of
the import-export cycle of the City's Trade Fair economic activities.
The products are of U. S. manufacture which will be of interest to
consumer production industries of the Latin American and Caribbean
countries. As such, the usual large government purchased type of
capital equipment is not intended to be a part of this Fair.
Requests for financial support for the '79 Fair have been again
solicited from Dade County ($150,000) and the State of Florida
$150,000). An application for $200,000 from the U. S. Economic
Development Administration is in process. The City of Miami would
participate via $200,000 as well as provide the reimbursable front
end money, as was done for last year's Fair, of $350,000.
The estimated cost of the '79 Fair is $1,325,000 of which the City
would have $200,000 committed as part of the $700,000 coming from the
various governmental agencies. The balance of $625,000 will be
generated by the various proceeds from the Fair activities; i.e., rental
of floor space to the exhibitors. The successful '78 Fair has provided
an experience upon which to draw in the preparation of the budget, for
this Fair, thus no anticipated differential between expenses and revenues
"SUPPORTIVE
DOCUMENTS
FOLLOW"
78-644
MERE
momw
SEM
MINN
MEE
mmw
MEM
mmw
MEM
MEM
•••••
•10=0
I I I I lir EVELIO LEY & ASSOCIATES, INC
h_111111in
100 N BISCAYNE BLVD 7th FLOOR, MIAMI, FLA 33132 - PHONE I30111 373-1976
IOW
THE CITY or MIANi
riloM: EVELIO LEY & ASSOCIATES, INC
IRE: THE TRADE FAIR OF THE AMERICAS 79 Xtold
PROPOSAL AND REQUEST
FOR SPONSORSHIP
SUPPORTIVE
COORDINATORS OF THE TRADE FAIR OF THE AMERICAS
PUBLIC RELATIONS • PLANNING. COORDINATING & MANAGEMENT OF INTERNATIONAL EVENTS
•
o:
FROM:
MEM
MEM
MEM
Joseph R. Grassie
City Mahaget
eV
Charles L. Crompton
Assistant City Manages`
October 60 1918
CITY ^F 1?•.1{, FI_Ct?IC).A
',1*-7.tiQRAt
+atr:.
•
$tibJr:ct
EREJ,+aiS
trade Fain of the Americas
F sport ' 19
Attached is the proposal for accomplishing the second half of the
trade fair cycle - Trade Fair of the Americas - Export '79, which
is to be held at the Coconut Grove Exhibition Center in July of 1979,
again in concert with the Organization of American States (OAS).
Preliminary work has been ongoing since the close of the Trade Fair
of the Americas - Import '78 with representatives of the U. S.
Departments of Commerce and State. The Commerce Department personnel
have reviewed the approach, content and proposed participants. It
will assist us in as many ways possible to make the Fair a success.
The State Department has been working with us in the preparation of
the Inter American Symposium on Financing and Credit in Foreign Trade
which will take place in December of this year as a prelude to the
'79 Trade Fair.
The Trade Fair of the Americas - Export '79, is the export half of
the import-export cycle of the City's Trade Fair economic activities.
The products are of U. S. manufacture which will be of interest to
consumer production industries of the Latin American and Caribbean
countries. As such, the usual large government purchased type of
capital equipment is not intended to be a part of this Fair.
Requests for financial support for the '79 Fair have been again
solicited from Dade County ($150,000) and the State of Florida
$150,000). An application for $200,000 from the U. S. Economic
Development Administration is in process. The City of Miami would
participate via $200,000 as well as provide the reimbursable front
end money, as was done for last year's Fair, of $350,000.
The estimated cost of the '79 Fair is $1,325,000 of which the City
would have $200,000 committed as part of the $700,000 coming from the
various governmental agencies. The balance of $625,000 will be
generated by the various proceeds from the Fair activities; i.e., rental
of floor space to the exhibitors. The successful '78 Fair has provided
an experience upon which to draw in the preparation of the budget, for
this Fair, thus no anticipated differential between expenses and revenues.
"SUPPORTIVE
DOCUMENTS
FOLLOW"
78-644
i
ME
•
•
ME
MM
MM
Ma
MM
MM
T%
Joseph ft, Grassie
City Manager
The proposal submitted by the coordinatotb as before, requires that certain
actions be taken by the City to continue the progress of this iMportant
economic activity.
I therefore recommend the following:
1) That the City reaffirm its leadership as the major sponsor;
2) That the Coordinator's proposal be accepted and the Manager
be authorized to execute an agreement based upon the proposal;
3) That the City, as the major sponsor, contribute $200,000 to
its success;
4) That a reimbursable fund of $350,000 be established for front -
ending the Fair;
5) That a Trade Fair of the Americas - Export '79 Trust and Agency
Fund be established as the repository of revenues and from which
disbursements will be made.
The Trade Fair of the Americas - Export '79, the other half of the
import-export trade cycle, is now in gear and needs these actions by
the City Commission so that it can accelerate to success.
4
i i i ii i i mii ni■Iiiiiii IIIIIIIII■■■I
OIMINIMM
EVELIO LEY & ASSOCIATES, INC,
100 N BISCAYNE BLVD , 7th FLOOR, MIAMI FLA 3313? - PHONE [3051 373-1976
THE CITY OF MIAMt
FROM: EVELIO LEY & ASSOCIATES, INC.
RE: THE TRADE FAIR OF THE AMERICAS '79 EXPORT
`SUPPORTIVE
COORDINATORS OF THE TRADE FAIR OF THE AMERICAS
PUBLIC RELATIONS - PLANNING, COORDINATING & MANAGEMENT OF INTERNATIONAL EVENTS
mw
MEW
MEW
imm
earl
rim
n
■■■I I■IIIIIII■III IIIIIIII ■���� �� ■��� ���■�■iiii■ ■
,DE_ FAt1t OF THE AMERtICAS '9 EXPO1 tT
The Trade Fair of the Americas '79 Export is a continuation of
the Miami Trade Fair Cycle initiated by the Trade Fair of the
Americas in March 1978. This first event not only produced $57
million in transactions but, even more importantly, increased
the hemispheric awareness of Miami as the center of Inter -
American Trade and a convenient and highly effective base of
expansion of Latin American Trade into the U.S. market.
Miami has thus convinced Latin Americans that they can success-
fully sell their manufactured goods in the U.S. markets using
this city as the base of operations.
The Trade Fair of the Americas '79 Export, Miami's first National
Export Fair, will prove to the U.S. industries that the most
effective way to sell in Latin America is also through Miami.
Miami has demonstrated its enormous potential as the center of
Latin American exports into the United States. Let us now move
toward establishing Miami as the center of U.S. and overseas
exports to Latin America and the Caribbean. The concept of
Miami as the Commercial Bridge between the Americas will then
become a reality.
THE EXHIBITORS
Only U.S. manufacturers of machinery and equipment are eligible
to participate as Exhibitors at the T.F.A. '79 Export. The
following categories will be represented:
A. Textile Industry
B. Furniture and Wood Processing
C. Food Processing1Packaging and Agro-Industrial
Machinery
D. Leather Processing and Finishing
E. Jewelry Manufacturing Equipment
EVELIO LEY & ASSOCIATES, INC.
"SUPPORTIVE
DOCUMENTS
FOLLOW"
4
F. Industrial Communications, Office and Data
Systems
The Trade Fair will provide complete banking, freight-forwatding,
etStams and marketing assistance ILo the participants.
1
MMM
EVELIO LEY & ASSOCIATES, INC.
■
"SUPPORTIVE
DOCUMENTS
FOLLOW"
111IIIIuIIIIIIIIIIIIIIIIIIIII IIIIIIIIIII IIIIImII o iiiiminii
THE BUYERS
th order to positively identify effective Latin American buyers
and assure their participation in the Trade Fair, a system of
National Commercial Missions has been developed and will be
carried out in collaboration with the governments and industrial
organizations of Latin American and Caribbean countries.
The National Commercial Missions to the T.F.A. '79 Export will
be sponsored by appropriate government agencies, industrial asso-
ciations and Chambers of Commerce of every participating country.
Special flights and hotel packages will be offered to buyers
significantly reducing the cost of travel and accomodations in
Miami. The U.S. diplomatic and commercial posts will collaborate
in the organization of the Missions.
Initial promotion will reach the O.A.S. member countries and the
selected countries of Europe and Asia.
Membership in National Commercial Missions is not a pre -requisite
of buyers' participation in the Fair. Every foreign buyer will be
admitted to the Fair following proper registration.
EVELIO LEY & ASSOCIATES, INC.
I i gyp,
DocUMEN
FOLLOW„
tve11t bey & Associates, lhd. Will deliver the project as outlined
_ below.
The project of the Trade Fair of the Americas Export '79 three
basic, partly overlapping phases:
1. Development
2. Execution
•
3. Dismantling & post -Pair
i. Development
ma
Includes the following task/cost areas:
mm
(A) Promotion & advertising.
O
•
EVELIO LEY & ASSOCIATES, INC.
ME
- Direct mailings (U.S. and overseas, est. 250,000 pieces of
mail) ;
- Printing (5 brochures, Exhibitor's/Buyer's Information Kit,
Newsletter - 12 issues, Exhibitor's Manual, T.F.A. Journal-
7 editions, press releases, promotional letters, certificates
and plaques, Catalogue, tickets, other);
- Media advertising (U.S. and overseas, est. circulation 5
million);
- Press relations (U.S. and overseas - press conferences,
editorial materials, press releases, direct contacts);
- Government and industry relations (U.S. and overseas - fund
raising, organization & promotion of Buyer Missions in foreign
countries in collaboration with the governments and industry
associations etc.);
- Community relations (Miami area - public presentations and
lectures, involvement of community organizations and coordina-
tion of their activities within the project);
- Promotional travel (U.S. and overseas).
(B) Planning and organization of the Exhibit Floor Plan, including
preparation of Construction & Design Rules, and all the other
facilities and services of the Trade Fair, such as decoration
of common areas, computerized Exhibitor/Buyer Registration
system, computerized statistical service, transportation
services, host/interpreter services, communications/information
center, security, maintenance/technical services, marketing
assistance and on -site auxiliary services.
(C) Sale of Exhibition Space
2. Execution "SUPPORTIVE
Includes the following task/cost areas:
DOCUMENTS
FOLLOW„
A
4
(A) Complete management of the Trade Fair in all its operating
phases and programmed events.
= Supervision of construction & design
= Management of all integrated and auxiliary services & systems
(please see 1-(B))
Management of the press and public information services
(includes publication of the Trade Fair Journal Export '79
in three languages) press room etc.
- Management of Exhibitor/Buyer relations and special events
(inauguration, Executive Suite Program, marketing assistance
& referral service)
Dismantling & Post -Fair
mm
analysis of commercial results and C.P.A. audit
(A) Supervision of dismantling and related actiVitiet
(B) Post -Fair assistance to Exhibitors
(C) Preparation of the Report on the Trade Fair including
(b)
Post -Fair mailings to Exhibitors & Buyers
EVELIO LEY & ASSOCIATES, INC
• "SUPPORTIVE
DOCUMENTS
FOLLOW"
411111•111111•111111111111111
MEMO $ stlit' THE EXPORT TRADE FAIR TO THE CITY
AND THE GREATER MIAMI AREA •
•
mediate
■
� -According to ultra -conservative projections the Fair will
generate about $15,000,000 in sales served by local banks,
freight -forwarders, maritime and air carriers and other services,
amounting to at least 10% of the total volume, or $1.5 million
remaining in this community.
-U.S. Department of Commerce estimates that an average 5-day
foreign visitor spends an average of $1,000 in the U.S. for
shopping and entertainment only. Basing on a conservative
estimate that only 50% or 2,000 of the Fair's foreign visitors
will spend that much during their 10 day sojourn, Miami area
shops and restaurants will do an additional $2 million business
as a direct result of the Fair.
-56,000 man-hours of local employment on the project;
-Estimated minimum of 600 domestic and 4,000 foreign visitors
into the area, spending an average of $75 daily during 10 days,
for the total of $3,450,000 injected into local economy in di-
rect aftermath of the Fair.
i
■
i
Long-term:
-Increased international exposure of the Miami area as the
commercial center of the hemisphere;
-National exposure of Miami as a major center of industrial
exports to Latin America from the U.S. and other parts of the
world;
- As a result of the above, an additional incentive for U.S.
manufacturers to invest in this area by opening branches,
export offices and distribution facilities which will create
new jobs in the community;
- An economic and psychological boost to local businesses; an
encouragement to expand by exploring new opportunities created
by the enhanced international and national commercial ties and
status of the community;
-Trade Fair of the Americas '79 Export is Miami's major contribu-
tion to the national efforts aimed at the development of new
foreign markets for U.S. products. This contribution comes at a
time of intensified struggle to defend the dollar in world money
markets and an urgent need to expand U.S. exports.
"SUPPORTIVE
DOCUMENTS
FOLLOW"
EVELIO LEY & ASSOCIATES, INC.
T
".th addition, the Trade Fair will bring about an increased
cultural and human inter -action of our community With Latin
Aterica, Europe and Asia.
EVELIO LEY & ASSOCIATES, INC
•
"SUPPORTIVE
DOCUMENTS
FOLLOW"
PtopOSed Basis for Agreement
A. Responsibilities of the City of Miami
1) The City of Miami, further referred to as "the City"j will
adopt the project of the Trade Fair of the Americas = Bxport '79
as its official project. The City will thereby assume the leader-
ship over the Trade Fair and be its major sponsor and host.
2) The City
will contribute $200,000 to the project.
3) The City will undertake every reasonable effort to obtain
other public grants for the project, namely:
$150,000 from Metropolitan Dade County
$150,000 from the State of Florida
$200,000 from the Economic Development Administration
of the U. S. Department of Commerce
These entities will thus become co-sponsors of the Trade Fair with
the City of Miami.
4) The City will provide operational front money in the amount of
$350,000 to assure the necessary cash flow, as specified in the
enclosed schedule. This money will be reimbursed to the City by
the end of this fiscal year.
5) The City will oversee the entire project in all its phases:
financial, development, promotion, execution and post -fair period.
B. Responsibilities of Evelio Ley & Associates, Inc.
1) Evelio Ley & Associates, Inc., further referred to as "E.L.A.",
will develop, promote, execute and manage the entire project, in
all its phases, as specified in the Proposal.
2) E.L.A. will fully cooperate with the City Government in the
exercise of the City's supervisory functions. E.L.A. will also
assure that the City's and the co-sponsors' interests and prestige
are duly protected and promoted in all the activities pertaining
to the project.
3) E.L.A. will undertake every reasonable effort to achieve maxi-
mum success of the project.
4) E.L.A. will accept a reasonable business risk, as outlined in
Chapter "C" ("Business Terms"). This risk will expose E.L.A. to
financial losses, as projected in the enclosed Schedule (please
see March column) if the City decides that the project should be
discontinued because of unavailability of the public funds listed
in Chapter "A", Item (3), or because of inadequate progress in the
sale of the exhibition space and other Trade Fair services (please
see Schedule, March column).
EVELIO LEY & ASSOCIATES, INC.
"SUPPORTIVE
DOCUMENTS
FOLLOW"
a
MEEEE
uiuo■iiiiiuiiiiii111iu 11111 IIIIiIIuimII■III•I1
C, business Terms as per Schedule
-Please Note: The project contains two potential cutoff points&
The first one is in January, 1979, when the City will re -appraise,
and may discontinue the project, because of unavailability of other
public funds. The second one is in March, 1979, when similar manage-
ment decision on the part of the City may have to be made because of
inadequate progress in the sale of exhibition space and other Trade
Fair services.
October - December 31, 1978
1) The City will pay for the following develOpteht and promotional
expenses:
Advertisements
Printing
Direct Mail
2) L6L.A. will bear its entire operating cost applied to the project
and will not be paid any professional fees in this period.
3) If the City chooses to discontinue the project because of unavail-
ability of other public funds, E.L.A. will be paid $37,500 as a
partial reimbursement of its operating costs and without further
obligation on the part of the City. E.L.A.'s total operating cost
applied to the project will at this point amount to approximately
$73,300 leaving E.L.A. exposed to an estimated loss of $35,800,
and the loss of a professional fee for the work accomplished up
to this point. E.L.A. thus agrees to share, with the City, to
this extent, the risks resulting from unavailability of other
public funds for the project.
January 1 - March 31, 1979
1) If other public grants are reasonably committed on, or about,
December 31, 1978, the payments will continue as per Schedule.
2) If less than 50% of exhibition space has been sold the City may
decide to discontinue the project. Should this occur, E.L.A. will
be paid $75,000 as a partial reimbursement of its operating costs
applied to the project and without further obligation on the part
of the City. At this point E.L.A.'s operating cost will amount
to approximately $209,000 exposing it to an estimated loss of
$59,000 (please see Schedule, "Contingent Operating Costs") and
the loss of a professional fee for the work accomplished. E.L.A.
accepts this as a reasonable business risk.
April 1 - August 31, 1979
1) If at least 50% of the Trade Fair exhibition space has been sold
by March 31, the project will continue as per Schedule.
EVELIO LEY & ASSOCIATES, INC.
DOCUMENTS
FOLLOW"
Do
itiommw
Wm—w-
E==:
r—`
lit-
.1.
•
2) tf the 1ettel of success of the project teaches 50% of more in
terms of exhibit space sold, or if the City decide to continue
the project with a lower level of success, E.L.A.`s professional
fee will be 15% of the total of all proceeds from the sale of
exhibition space, advertising space in the Trade Fair Catalog,
public admission tickets and other services.
1) If the Trade Fair of the Americas -Export '79 is concluded suc-
cessfully, the City will grant E.L.A. the right to coordinate
the subsequent two Trade Fair cycles, should the City decide to
continue this project. The conditions of the contract in each
case will be negotiated at the appropriate time.
EVELIO LEY & ASSOCIATES, INC.
"SUPPORTIVE
DOCUMENTS
FOLLOW"
2) tt the level of success of the project reaches 50% or more
ih terms of exhibit space sold, or if the City decides to
dohtinue the project with a lower level of success, E.L.A.'s
professional fee will be 15% of the total of all proceeds from
the sale of exhibition space, advertising space in the Trade
Fair Catalog, public admission tickets and other services;
provided the maximum amount of all proceeds to which E.L.A.'s
professional fee of 15% may be applied will be $625,000. Total
proceeds in excess of $625,000 from the sale of exhibition space,
advertising space in the Trade Fair Catalong, public admission
tickets and other services will be used to reduce the City's
obligation as it relates to the sum of $200,000 set forth in
Paragraph A2 on Page 9 of this herein proposal.
3) If the City Commission in its sole discretion shall determine that
each annual phase of the project for 1979, 1980, 1981, and 1982
has been reasonably successful, then E.L.A. shall have the right
to coordinate the annual phases of the Trade Fair project cycle
phase for each of the succeeding years: namely 1980, 1981, 1982,
and 1983 respectively.
4) The proposed current agreement and all future similar agreements
with the City to be performed by E.L.A. in the coordination of the
Trade Fair project are considered to be of such nature that said
agreements are non -assignable by E.L.A.
"SUPPORTIVE
DOCUMENTS
FOLLOW"
Page 11
/) 1i the level of success of the project reaches 50% or more in
terfns of exhibit space sold, or if the City decides to continue
the project with a lower level of success, E.L.A.'s professional
fee will be 15% of the total of all proceeds from the sale of
exhibition space, advertising space in the Trade Fair Catalog,
public admission tickets and other services.
If the Trade Fair of the Americas -Export '79 is concluded suc-
cessfully, the City will grant E.L.A. the right to coordinate
the subsequent two Trade Fair cycles, should the City decide to
continue this project. The conditions of the contract in each
case will be negotiated at the appropriate time.
VELIO LEY & ASSOCIATES, INC.
"SUPPORTIVE
DOCUMENTS
FOLLOW"
■
i
i
i
i
■
■
ulul
i
■
IEEE
SCHEDULE
Cash Flow for The Trade Fair Of The Americas -Export '79
October 1, 1978 to August 31, 1979
(in thousands of dollars)
111111111111
111■
Oct Nov Dec Jan Feb Mar Apr May Jun Jul A Tote
Expenditures (Cash out -lay)
Advertising costs -0- 20.0 10.0 40.0 45.0 65.0 35.0 25.0 25.0 10.0 -0- 275..M
Printing costs 16.0 4.0 7.0 6.0 6.0 7.0 2.0 2.0 30.0 -0- -0- 80.0
Direct mail costs 5.0 6.0 4.0 10.0 10.0 10.0 5.0 5.0 5.0 -0- -0- 60.0
Exhibit costs -0- -0- -0- -0- -0- -0- -0- -0- 25.0 75.0 -0- 100.0
Hosting costs -0- -0- -0- -0- -0- -0- -0- -0- -0- 60.0 -0- 60.0
Miscellaneous costs -0- -0- -0- -0- -0- -0- -0- -0- -0- -0- 115.8 115.8
(A) Operating costs -0- -0- 37.5 37.5 -0- 75.0 50.7 59.2 51.1 97.4 73.1 481.5
Contingent operating costs -0- -0- -0- -0- -0- -0- 59.0 -0- -0- -0- -0- 59.0
Professional fees -0- -0- -0- -0- -0- -0- 30.0 9.0 7.9 23.4 23.4 93.7
Monthly Totals
21.0 30.0
Cumulative Totals 21.0
Revenues (In-Comin Cash)
(B) Grants - City of Miami
- County of Dade
- State of Florida
- U.S. Government
Sale of space
Monthly Totals
200.0
200.0
Cumulative Totals 200.0
58.5 93.5
61.0 157.0 181.7 100.2 144.0 265.8 212.3 1325..0
51.0 109.5 203.0 264.0 421.0 602.7 702.9 846.9
150.0
180.0
1112.7
150.0
1325.0
20.0..0
150.0:
150.0
20.0 200.0
200.0 60.0 53.0 156.0 156.0 625.0
- - 150.0 - 380.0 60.0 53.0 156.0 306.0 20.0 132.5.0
200.0 200.0 350.0 350.0 730.0 790.0 843.0 999.0 1305.0 1325.0
Balance of Cash Available
at the end of each month 179.0 149.0 90.5 147.0 86.0 309.0 187.3 140.1 152.1 192.3�
Notes:
(A) Evelio Ley & Associates, Inc. will bear the operating costs for the months of October, November and December, 1978 totalling)'
$73,300 against a partial reimbursement of $37,500. Should the project be discontinued on December 31, 1978 E.L.A. losses
are estimated at $35,800.
Evelio Ley & Associates, Inc. will further bear the operating costs for the months of January, February and March totalling
$135,700 against a partial reimbursement of $75,000. Should the project be discontinued on March 31, 1979 the aggregate
loss to E.L.A. is estimated to be $59,000.
Monies from the Dade County and the U.S. Government may not arrive in January and March, respectively. Should this occur a
cash shortage situation may arise necessitating a draw from the roirrhnr'. i► h ft+nil of c1sn nnn
(8)
i