Loading...
HomeMy WebLinkAboutItem #01 - Discussion Itemi L S S z Yj y ' r f a 1 �,,{_�y�y �Yi ��{ R 5 tlt 1''i0111i M. al a iJ L '7 y § * igre g it �sion��u+d et i��x� Workti r. .m- c " JAM t? r£4 POI i De artment second F1oorl CoIIft nc Room Wednesdayp , $e tentber 198i1:��i a.fi, � u. - pa a No. Departments ... __ _. ithe Fire 100 ✓ ire _ 250 F Rescue 12:00 noon 56 ✓ Building & Zoning Inspections 12s30 p.m. 218 ✓ Building & Vehicle Maintenance 1:00 p.m. ✓ LUNCH i 2:30 p.m. 182 ®� Solid Waste 3:15 p.m. 214 Conference Center 3:45 p.m. 164 VK Public Works ' 4:15 p.m. 138 a Parks 4:45 p.m. 70 Community Development ! 5:15 p.m. 148 Planning 5:30 p.m. 154 Planning & Zoning 5:45 p.m. 190 Trade & Commerce t Y} _ - �, � .. r t- Ail •'v'$ A� ti M ( City of Miami � Nical Year 1982 pity Commission -Budget 1i t � e ,g Police Department Second -Floor Conference R60M Thursday, September 3, 1981_ = 00 .9 _a,M O t t At Page No. epar men s_ 9!00 a.m. 156 police 9:45 a.m. 120 Leisure Services 10:15 a.m. 54 V Office of Convention Bureau 10:25 a.m. 52 Office of Information & Visitors 10:35 a.m. 198 Stadiums & Marinas 11:00 a.m. 11:10 a.m. 11:20 a.m. 11:35 a.m. 12:00 noon 12:15 p.m. 12:30 p.m. 12:45 p.m. 12:55 p.m. 1:05 p.m. 1:15-p.m. 1:25 p.m. 1:30 p.m. 1:40 p.m. , 1:50 p.m. 148 Planning 154 Plannino and Zoning 190 V Trade & Commer 70 lint Community Community Development 80 /D 116 88 248 68 52 66 118 30 32 44 130 Computers & Communications Human Resources Finance Self Insurance Civil Service Internal Audits City Clerk Law Mayor Commissioners City Manager Management and Budget OF CITY OF MIAMI ING AND ZQ..TING INSPFXwrmN DFDARZMUM BLTI[D ,L No. of PAS Number of II CEPS (1) # I NSPBCTICNS $ aCNSTR[X.TICN SO. FgT OF CM TTWrION (5) (3) TOTAL INSP. OTHERS (3) (4) (6) TOML NEW °76�7 24,477 71 100� 47 100 % 24 100% 97,091 100% 77 317 501 , , 100% 2,828,939 100% 2,202,307 100% /78 24,980 66 93% 43 91% 23 95% 95,151 98% 114,496,324 148% 5,318,251 187% 4,688,035 213% 78 79 23,377 68 95% 47 100% 21 87% 102,374 105% 201,067,067 237% 5,736,695 203% 5,213,695 -237% 9'80 22,570 72 101% 50 111% 22 92% 104,225 107% 350,053,703 452% 7,751,587 274% 7,245,655 329% +80/81 25,000 68 95% 47 100% 21 87% 108,000 111% 483,000,000 627% 9,243,000 327% 8,543,000 388% 81/82 25,000 545,0001000 708% 10,805,000 382% 10J05,000 458% Net add. General APPPCPIATION (1) REVENUE (2) Fund 1,300,528 100% 865,540 1,435,412 110% 1,397,622 1,722,762 117% 1,550,271 1,942,050 134% 2,219,148 2,016,748 139% 2,800,000 100% (434,928) 161% ( 37,790) 179% (172,491) 256% 277,098 323% 653,596 Sources: (1) ANNML BUDMr: using expended amount for all years but FY 79/80 when amended budget is used and FY 80/81 where requested budget after 7% cut is used We are also allowing, in the %, for the accounting dkanges to oatply with the State Unifonn Acct. Spsten starting with FY 1978M. (2) ,iM1IIM MPOM actual wO mts eXCept for Fy 1980/81 when revised revenue forecast is used- (3) MNrM WARK IAAD RIPOIC: actual anotmts except for FY 1980/81 where they are projected. ;(4) MoNTHLY COerp=ION RmPT: actual anounts except for Fit 1980/81 and FY 1981/82 Where Constructim Analysis was used. (5) SQ[iPim FOOTAGE ANALYSIS: report attached. (6) =iTSIMMON ANALYSIS: for FY 1980/81 and FY 1981/82 77 Cl,ly 01,' 1`111V.IL - PKIM1414"l, DEGREE CERTIFICATE Oft LICENSE DIVISION WIE KIND AIA AND REGISTERED AlrJ]IT W-P-dElZrIPICN r' UILDING OFFICIAL G. SAIM, AIA RAI, CONTRACI CCVTLrp 'OR _NCy AS C 3,,T. J.A.GENUARD1,PE pRorEsSIONAL ENGINEER, CERrI- FICNrION AS BUILDING OFFICIAL BS-ACCOUNTANT A. GArCF-S MBA -FINANCE -S'j �Nrr IOR -B.S.M.L. CElyr. CCVrRAC WMWMG DIVISION R. LICEA B071F CCjZr.,WCrER-BUS.ADMIN. T. BOCK BoAr CERTIFICATION STATE CEM-CMN-CONI'RAC'Un A. TAYLOR BAOI.Agr-13AC31.SCIDICI'-Al�CIITEC11JRC J. ARIAS REGISTERED AF,011TJ-:CI' G. RODRIGUEZ REGISTERED ARCHITECT S. JORGC-VDqAM REGISTERED ArclijTEcr H. LOPEZ C. RIOS LAND SUIM3YOR (NOT yUr REGISTERED) BACH.SCIENCE-ARCUITECIURE N. D. GLE14NON STATE CERT. GEN.CoarRACTOR R. Pirilm REAL ESTATE., YEARS DATE APPOINTED CITY PREsair JOB TITLE JOB TITLE NO. EXP. 3176 28 1/10/77 1/10/77 DIRECTOR 15959 26 1 05/75 1.0 05 7 --- 20 8/15/77.. 7/31/78 ASSISTANT DIRF.CiC)R - IICGC 5372 8/25'75 4 9/12/77 CHIEF BUILDING INSPECT 34 9/08/70 3/23/77 BUILDING INSPCC-11 jjCGC 17627 15 10/4/77, '.1/20/78. BUILDING INSPEC-IT 118411 31 3/22/76 2/5/79 BUILDING INSPCC-II 118414 27 4/11/77 4/11/77 BUILDING INSPEC-I 08404 27 2/23/76 2/5/79 BUILDING INSPCC.I --- 17 10/21/75 4/25/77 BUILDING INSPEC-I --- 20 2/24 75 1/10/77 BUILDING INSPEC-I 6 5/07/79 4/29/80 'BUILDING INSPEC-I 6CGC 3028 10/18/76 BUILDING INSPEC-I 16 4/27/77 9/4/78 BUILDING INSPEC.1 • I'1.1•V I 1 l.111li.11 �. I•1//•.1 Ir'1111'.1. .1 • VISICX4 NAME DL•'GREL•' CERTIFICATE OR LICENSE KIND NO. YEARS Exp. DATE APPOINTED CI`l'X PRESDIr PMl' . JOB TITLE JOB TITLE )CS ClCHPLIANCE FISION x )f K. W. GORDON DS—HUMANITIES & LIBERAL A17rS --- 22 4/20/59 4/15/70 CIIIEC CODES COMP. INSI' S. --- I„ --- 20 4/15/58 9/01172 CODES- CCXP.INSP. II +• 2 S. ARMSTRONG AMERICAN WELDING SOCIETY --- 30 2/22/71 2/22/71 ODDES CU4P.INSP. I R. FERNINDEZ JOURNEYMAN EU=RICAI, --- 31 3/05/75 3/05/75 CODES CCi'1P.It7SP.I G. NAVARRO WELDER --- 25 3/05/75 3/05/75 CODC.S MIP.IrSP.I C. NORRIS --- --- 35 9/07/61 3/01/71 C ODLS CCI-P.INSP.I G. SC MEILLAN --- --- 10 3/05/75 3/05/75 OODES CCt 1P . INSP . I L. JI ffM- Z MASTER ELECTRICLIN 11027904840 21 11/6/72 9/30/80 011EP LIL•CT.INSP. T. XWMEZ MASTER Tl=- RICIAN 90179054.13 34 7/11/77 8/27/79 F1.ECl'RIC1L INSP.II L. SED]A MASTER ELECTRICIAN 9027904297 15 8/26/74 8/26/74 EL.ECPRICAL INSP.I M. GUTIERREZ JOURNEYMAN ELECTRICIAN 11027905648 8 10/10/78 10/10/78 CLDCPRICAL/ INSP.I J. QUINTANALES JOURNEYMAN LLCCrRICIAN 9027901299 37 10/01/80 10/01/80 =111ICAL INSP-I M. FIQUEROA MASTER ELECrRICI1IN 11027904598 40.. 4/06/81 4/06/81 ELECrR.ICAL INSP.I B. HANNA J0LTF44EYMAN ELECTRICIAN -00;2790 �,a3 17 6/15/81 6/15/81 ELECTRICAL INSP. I 1 .......... ......... ..... ...... )WISION NAME )OIANICAL DIVISION 2*INY�fE2SMAN ADAMS JjrIBING DIVISION f Y. ALCANIZ . L. GAiaCOD J. GOMEZ WALTERS RANffREZ PEREZ CARTAYA OD=- Z UIlL Ell CI`rY 01� MUd41I - ?L16 DEGREE yg DATE APPOINTED CrRTirICATE OR LICINSE CITY pW:.sarr .,. J013 'TITLE KIND mmu DADS COUNTY CETtrIrIC11'iti Or C014- 9027900910 45 4/02/56 1/19/71 PL•T,NCY AS A MASTER GENERAL MECIIANICAL 0027902885 METRO DADE COUN`1'Y Cclzr.OF C014PCi'L•ZJCY N MA.STE,R GAS rI7TER,LIOUTFIED PETInTEUM j10279028 � cim INS'rm lJ-,R, STATE L. P .CPS CON'1 MCI)OR :XAM PASSED IN 1962-CIIAIWAN NPI A C274 ON LP GAS STATE Or rL.DEPT.BUSINESS RCG.BUIUAU II�92 AS 10_t211 lr� MLrm DADE COUNTY CERT.or COMPETENCY A- 4027909562 25, 3/09/48 1/29/73 METRO DADE OOU11rY CEIrT.Or COMPETENCY A TNSTAT,T,E �]nSTI'R C'AS GAS EXAM 5/12/77 F . . NATIONAL 130AM PRESSURE:, #7018 24 l2/10/79 12/10/79 STATE Or P7.,.DEPT. Or BUSINESS,REG.-2,L131- T 16 4/28/76 7/13/77 MA.S IER PLUMBER1027905689 0027905686 27 9/12/77 9/12/77 MASTER PLUNIl3ER #027903985 34 . 4/18/77 4/18/77 MASTER PUMI3ER 1017906369 19 4/20/77 4/20/77 MASTER PLUMBER 20 3/06/72 3/06/72 JOURNEYMAN PLUMBER#027900526 JOB TITLE MECHANICAL INSP. INSP .I INSP.I PLUMBING INSP . CNG INSP.I ------------ [NG INSP.I ING INSP.I ING INSP.I mliN Iml YEACLS DATC APPOINrm CITY PRC•.Sarr JOB TITLE J013 TITLE EMP. EXPERuNCE F ION ZONI:NG NY•IIFI.6LT1P.-LAND U: C 2 26 74 ZOtJING INSP.I WONIt� 0 20 73 - ZONING INSP.II L. TIf1DAT,L 1lCx' 13,A.-f"A)OR—D`J'.11;I.E __.._ Pt['It17S01>t[YIAM' � t�rv.CONlf"M r. fW]JiC! 1rIJ'i' N]ALIS`i' 0 20 70 4/02 00 CItIEE ZGfitING INSP. I; fiI1JOR-IRIsaCt! I PSIS .10 U171L:2 _ GRADLIA'rE SOCIAL tibitlC P1Z{JG �MPSYC.SOCSlJ1C[5 SOC. CASL f1r'n (IN PrOSIESS) 4.o COURs[:S—PRTNCIPtaiS G t^JORKI:R, 'T1'ACIIING-_._----- .. 'i 11/E ,.. 1}ITUIIdTNG COURS DUl[ G]tG�t[: —' 6 'LUNING`�%d1.n�-f� ld 8 68 SUIzVi:YS(DfvJ) 12 IGl2CJING•IFSP.I 9j22 69 ONINc INSP. T �. 'IULLY S1 TtS90I[1jtfDC lz'illCb/lA�A1'zD DFV- COGS I Ilucl,101J 12 11/07/74 I T. J . 11SS "1'. l•"f�R, rINII1JGE CO. ZONING ACxtTta.& LTIi . 10/ZONING. 12/13/71 ZONING 12/13/71 ZONING INSP.I. MILLIGt�N Ii.n•-POLITICAL SCIENCE i1Vr r T qrT 1 . S�IS��nri�t tny3�--`— 34/(7I'Iff t d jd— 2 j�(, ZONING INSP.II �, CONSTRUCTION 13.S. Ca*lr:,RCE 1l /ZONI 4C 7,ON1P]G AD[IIN,&EPIC. L tY11ir 7 ,nor vn�Gr T — I LAf]DSCAPE ENVIT#Df1f1EI'tP�� R. W. ViEISBEtzG �' 20NING/ONI1�[ 401`IAL/L11ND- /Z L12/ /�1 12j10/74 M.L.A. (MASTER LANDSCAPE SC.APIN B. fIP,AL IJiNI)SC1�PE A1tC11I7'ECIVRCi ______------- ------ _.1',LZ3C1C11:I�C nritr'T rn)Mt. nrI' — _.---- 2/zoNl ac ZONING ADMIN.&E.Nr. 10/20/'TS 2/21/79 ZONING INSP.I _ 13. �R 13.S. hjMwJICAL ENGINUMIN1 ^—_ 'rRANS1I�POR G SEC- 01rinIL:I, OFT. CI N U1t� C`1_� hCrlrr rrDI:RAT---^—"-- _! Allz Fpli> 1 LXl:C. Ol l'ICER A. LOPEZ 7NTF12IOR DE MRATOR AIA D ENE: AC 11I 7 4/04/77 6/30/81 ZONING INSPECTOR I J. GONZALEZ _ 7 2/21/80 8/03/81 ZONING INSPECTOR I G. CAJINNA I J J� 1� fill DIVISICN I to 41 NAME E. SALTZ L. BUDOFF D. CONLEY J. BRAZELTON F. BUSH M. BARILIME. D. SOLOMON 0. MIRABAL B. TURNER D. BE£0IAT M. NAVARRO A. NA A§I0 G,-FIGUERAS B. JENKINS- D. YDNTANO J. MOSS SUPERVISOR OF CLERICAL PERSWL DIRECTOR'S OFFICE DIRECTOR'S OFFICE ZONING INSPECTION MEIMICAL INSPECTION BUILDING INSPECTION BUILDING INSPECTION - DEMOLITION SECTION PLLMING INSPECTION CODES COMPLIANCE INSPECTION ELECTRICAL INSPECTION ASSISTANT DIRECTOR & ADMINISTRATIVE ASS'T OFFICE MICROFIIM SECTION PERMIT DESK - CASHIER PERMIT DESK PERMIT DESK PERMIT DESK J 61 DATE APPOINTM CITY ;.rrP . PRFSENr Joy TITLE JOB TITLE: 4/11/73 12/19/78 ,ADMINISTRATIVE ASS IT 7/11/77 3/I2/81 SECRETS III 4/09/73 9/15/77 TYPIST CLERK III 6/07/48 4/29/54 SECRETARY II 2/09/59 10/01/70 SECFCrPM II 2/18/75 3/21/77 SECRETARY II 3/21/77 3/21/77 SECRETARY II 9/06/77 1/25/79 TYPIST CLERK I 2/08/78 4/15/79 TYPIST CLERK I 2/19/80 9/08/80 TYPIST CLERK I 4/07/76 2/10/81 TYPIST CIM:K II 5/14/79 12/26/80 CLERK II 9/06/77 1/25/79 (TYPIST CLERK I 7/09/79 7/20/81 IIzRK II 9/26/77 10/03/79 CLERK I 4/07/65 7/27/81 CLERK I :E OFFICE OF INFORMATION AND VISITORS GOALS AND OBJECTIVES ACCOMPLISHED 1980-81 1.�HEOF MIAMI AS AN INTERNATIONAL CENTER FOR TRADE, * DISSEMINATION OF 48,000 NEWS ITEMS, I.E., 200 PRESS RELEASES X 40 MEDIA SOURCES (A TOTAL OF 8,000); 20,000 COPIES OF P ", PREPARED BY OIV & PUBLISHED BY MIAMI MENSUAL (15,000 CIRCULATION), VANIDADES (400,000 CIRCULATION - SOLD ALL OVER LATIN AMERICA), AND AIR FLORIDA GUITTA (DISTRIBUTED ' IN PANAMA AND OTHER COUNTRIES). SEGMENTS OF THIS PUBLICATION { HAVE ALSO APPEARED ON A MONTHLY BASIS IN THE 12,000 COPIES OF FLORIDA AL SUR NEWSLETTER, DISTRIBUTED LOCALLY AND ABROAD. { * PUBLICATION OF AN ,NUADEPORT (10,000 COPIES) TO BE RELEASED ON SEPTEMBER 16, 1981 AND DISTRIBUTED BOTH LOCALLY AND INTERNA— TIONALLY. * VIEWS ITHNKEYDINOTERNATIONAL,GNATIIODEL MEDIA REPRESEN�A' TIVES AND LEADERS, INCLUDING: SEMINARS COORDINATED FOR "MIAMI: IMAGE OF THF2_8 &' , A PROJECT WHICH BROUGHT APPROXIMATELY 75 NATIONAL AND INTERNATIONAL JOURNALISTS TO MIAMI, AS A RESULT OF THE INITIATIVE AND EFFORTS OF THE OFFICE OF INFORMATION AND VISITORS, AND WHICH WAS FUNDED BY THE PRIVATE SECTOR. RESULT: 70 ARTICLES ABOUT MIAMI. PARTICIPATION IN THE LATIN AMERICAN MAYORS' CONFERENCE. SPECIAL INTERVIEWS WITH VISITING JOURNALISTS AND DIGNITARIES. PROTOCOL SERVICES PROVIDED TO VISITING DIGNITARIES, - DISTRIBUTION OF 200 COMPLETE PRESS KITS WITH ARTICLES PREPARED BY OIV AND OTHER PUBLICATIONS ABOUT MIAMI TO JOURNALISTS FROM ACROSS THE WORLD. * COORDINATION'AND/OR DIRECT SUPPORT OF AT LEAST TEN PROJECTS WHICH ATTRACT POSITIVE ATTENTION TO THE CITY OF MIAMI, INCLUDING: COORDINATION OF LEE EVANS BOWLING TOURNAMENT OF THE AMERICAS BANQUET COORDINATION OF RECEPTION FOR INTERNATIONAL BUSIN sS CONFERENCE, WITH THE UNIVERSITY OF MIAMI & DISTRIBUTION OF INFORMATION TO PARTICIPANTS PARTICIPATION IN ASTA WORLD CONGRESS (GREATER MIAMI HOST COMMITTEE COORDINATING COUNCIL AND PUBLICITY UBCOMMITTEE) PROMOTION OF FESTIVALS LIKE THE NEW WORLD FESTIVAL, HISPANIC HERITAGE- 000MBAY, ORANGE BLOSSTOPM CLASSIC PARADE, AND CARNAVAL-MIAMI COORDINATION OF SISTER -CITY PROGRAM DIS RIBUTION OF INFORMATION ABOUT MIAMI AND PRESS CONFERENCE AT OT CONFERENCE (WORLD CONGRESS OF LATIN AMERICAN TOURISM - AGENCIES) * COORDINATION OF FILM PERMIT SERVICES BY OUR CHIEF PHOTOGRAPHER. ism CD t 3 Z t NM: * OBJECTIVE NOT ACCOMPLISHED: THE ESTABLISHMENT OF A ".HOT LINE" FOR THE NATIONAL AND LOCAL MEDIA, COSTS WERE PROHIBITIVE 2, TO PROMOTE AN UNDERSTANDING BY CITY RESIDENTS OF THE WAY IN WHICH THEIR GOVERNMENT WORKS, THE SERVICES PROVIDED, AND OPPORTUNITIES FOR PARTICIPATION. * ESTABLISHMENT OF PUBLIC INFORMATION CORPS AND MONTHLY MEETINGS_ -j OF PUBLIC INFORMATION OFFICERS. X TRAINING SEMINAR FOR THEM HAS BEEN PLANNED AND W LL BE HELD NEXT OCTOBER. * PREPARATION AND DISTRIBUTION OF 100 PRESS RELEASES TO 60 MEDIA SOURCES (A TOTAL OF 6,000); 200 PUBLIC SERVICE ANNOUNCEMENTS. ON RADIO AND TV; 25 TV PROGRAMS, ANDIO PROGRAMS. [WE ARE 50% SHORT OF OUR OBJECTIVE IN RADIO AND TV PROGRAMS, r SINCE WE HAVE BEEN UNABLE TO OBTAIN THE SPACE FROM THE DIFFERENT i STATIONS], * PREPARATION OF 600 PROCLAMATIONS, CERTIFICATES, AND PLAQUES TO RECOGNIZE OUTSTANDING ACHIEVEMENTS AND CONTRIBUTIONS TO THE CITY BY RESIDENTS, VISITORS, AND ORGANIZATIONS, [WE HAVE ACHIEVED TWICE THE NUMBER OF THE OBJECTIVE, 3001, * EPRESENTATION OF CITY COMMISSIOAND—ADM �NL LRATION IN ACTIVITIES INVOLVING 10 AUU PERSONS, IrOR DOCUMENTATION THE OIV FILE ON COMMUNITY ACTIVITIES MAY BE CONSULTED], * TmN_sLAuoN_OF AT LEAST 1,000 PAGES OF OFFICIAL CITY PUBLICATIONS, LETTERS, PRESS RELEASES, AND OTHER MATERIALS IN ORDER TO PROMOTE A BETTER UNDERSTANDING BY HISPANIC RESIDENTS AND VISITORS, [DEMANDS PLACED ON OIV TRANSLATION SERVICES HAVE INCREASED _ DUE TO COUNTY ANTI -BILINGUAL ORDINANCE, INFORMATION ABOUT MIAMI ONCE AVAILABLE THROUGH COUNTY TRANSLATIONS CANNOT BE OBTAINED NOW,] PROVISION OF PHOTOGRAPHIC SERVICES COVERING CITY EVENTS, * ASSISTANCE TO CITY DEPARTMENTS AND AGENCIES IN COORDINATING PRESS CONFERENCES AND SPECIAL PUBLICITY CAMPAIGNS, * PREPARATION AND DISTRIBUTION OF CITYSCAPE, A MONTHLY NEWSLETTER FOR CITY EMPLOYEES AND CITY COMMUNITY ORGANIZATIONS, * PREPARATION COMPLETED FOR MIAMI INFORMATION BROCHURE, A PAMPHLET EXPLAINING CITY GOVERNMENT AND SERVICES WHICH WILL BE PUBLISHED IN EARLY OCTOBER (lO,000 COPIES), * PREPARATION COMPLETED FOR A BROCHURE ON THE OFFICE OF IN QBM8T191�L AND VISITORS, WHICH WILL BE PUBLISHED IN-NOVEMBER , COPIES), * PROVISION OF GRAPHIC ART SERVICES TO CITY DEPARTMENTS, ggl a c W 3 • y y O C" 00 c" C �4 cn N � pl s f N ORfi►TION VISITORS 'OFF16J 1' B1-82 LMINATION OF TWO PUBLICITY WRITER POSITIONS = �4�►2.' 'REDUCTION OF AUTOMOBILE ALLOWANCE BY $6,000 6�CItiI� 1975 RED ACTION OF ADVERTISING BY $1,975= REDUCTION OF COMMUNICATION SERVICE, 1,134 TELEPHONE - OUTSIDE I = 4,527 REDUCTION OF RENT -OUTSIDE EQUIPMENT F Y ING AND BINDING = 424 . REDUCTION OF PRINT REDUCTION OF OP, SUPPLIES - OFFICE SUPPLIES - 547 REDUCTION OF INT. SVC. CHRGS, - MOTOR POOL = 2,736 (LOSS OF ONE CAR USED BY PHOTOGRAPHERS . SVC, CHARGS. - PRINT SHOP REDUCTION OF INT- 7,359 ELIMINATION OF MACHINERY $ EQUIPMENT - NEW - 3,072 MAJOR TOTAL REDUCTIONS ------ $75,101 i k t .1 `C }k}' 2 k - ANALYSIS OF BUDGET INCREASE OF $126,217 ADOPTED BUDGET 80-81 BUDGET REQUESTED K ERSoNNEL SERVICES 81-82 DIFFERENCE S $338,565 $20,884 $AMOUNT $317, 681 SALARIES & WAGES (I'NCREASE OF 6.6� ,ACCORDING TO REQUIREMENTS) 96,510 71,299 �0�'IIER PAY 25,211 (INCREASE OF 282% DUE TO RETIREMENT.CONTRIBUTIONS, O RSUPNGONTRIBUTION TGROUP DACE AND WORKMEN __ ----- ------------------------------- ---------- $435,075 $92,183 TOTAL PERSONNEL SERVICES $342,892 (26.9% INCREASE DUE TO ABOVE) OPERATING EXPENSES ---------"-- _ _---------- _3,8J2. TOTALS --------- IfiiCItEASE OF 38.1� DUE TO: 89�134 ------------(25,750) (23,250) (2,500) (ROFESSIOVAL SERVICES) $ 8.9 685 �COSTS OF NEWSLETTER :ITYSCE)E 8 PRESS CLIPPING SERVI r (31, 031) (12, 821) (RENT SPACE) (18,210) $1a.351. V .AFRMATiCINNAISONRS OFFICE Of iVEAT4BREKDWFI !� Will'=► 5 4 1 1 OF 15 + ONE VACANT POSITION ty ------------------ ------------ --------------------------------------------------------- ry ----- N DURING THE PA -- ST SIX MONTHS SO NO NEW HIRES WERE POSSIBLE_ *HIRING HAS BEEN FROZE______________ ________- ------------------------------------------------------------- DIRECTOR - HISPANIC FEMALE ASSISTANT DIRECTOR - HISPANIC MALE GRAPHIC ILLUSTRATOR - HISPANIC MALE PHOTOGRAPHERS I AND II - TWO ANGLO MALES PROTOCOL LIAISON AIDE - ONE HISPANIC FEMALE PUBLIC RELATIONS AGENTS - ONE THREE HISPANIC MALES PUBLIC RELATIONS SPECIALIST - BLACK FEMALE 1IBLICITY WRITERS - ONE ANGLO MALE AND ONE ANGLO FEMALE TYPIST CLERK I - ONE HISPANIC FEMALE TYPIST CLERK II - VACANT TYPIST CLERK III - ONE HISPANIC FEMALE &HIRING FOR THIS POSITION FROZEN I I � s $AMOUH $ 3,852. $ 6 , 685 . $109357. DOLLAR SAVINGS NUIIABE F IV T 101 Q 1 1 "I POSITIONS . TITLE $AMOUN R PUBL I C I TY -lwP I TER $ 24 , 0C9 e PUBLICITY WRITER $ l s342. FICA AT 7 % TOTAL A OTHER EXPENSES DESCRIPTION $AMOUNT ELIMINATION OF ONE CAR MOTOR -POOL $ 3,852. LSECIAL SERVICES $ 6, 685. 3,0909 $ 47, 327 . TOTAL B $ 10.357 . I CITY OF MIAMI pEPART AMEHTAL IMPACT OF PROPOSED BUDGET OFFICE OF INFORMATION AND VISITORS PROGRAMMATIC DESCRIPTION REDUCTION 75 %REDUCTION IN SISTER CITY PROGRAM SERVICES 4" 10% REDUCTION IN PROLAEA- T1ONS & OTHER PUBLIC INFORMATION SER- VICES. 15% REDUCTION IN PROCLAMATION, PRESS RELEASE & OTHER PUBLIC INFURMATIO SERVICES. 3396REDUt T I ON IN CAR SERVICES FOROI— TOGRAPHS PRESS CONTACTS AND COMMUN LAITY REPOESENTATION OF CITY. 90,*REDUCTION IN SPECIAL SERVICES M I SC . REDUCTIONS _ FY'8E BUDGET REDUCTION $57o86 IMPACT ON SKRVICES DEC L I NE IN PROMOTION OF M I AM I IN LA IO AMER I CAI*• CITIES 9 DECLINE . I N PRO OT OF MIAMI IN INTERNATIONAL, NATIONALS AND LOCAL LEVELS. DECLINE I N PROMOT I ON DECLINE I N PROMOTION AMERICAN CITIES NATIONAL, NATIONAL, OF �'i 1 Ali I I N,- i rl i r% 14 u .V.v.,r+ DECLINE IN EFFICIENCY AND SPEED WITH VIH I CH PHOTO SERV I ,ES ARE PROVIDED FOR CITY EVENS. DECLINE IN OF DELIVERY SERVICES FOR CITY ADMINIS TRAT I ON i' coMM I S I ON. UNABLE TO PROVICE SPECIAL EVENTS, PL QUES 9 SPECIAL PHOTO SERVICES. AN& show gods" so" • #MIL mum so& PO& Apd #A,Lftww swis OWN S IMS L ads" IT artoOr 4 tors e SWO&SWINSM dowift" 4 r 'I jonm� 0 z 4W�Jlldl 4 &WANOW 1 3 &=mom& gnomes saw A, M I ads" aPU&Nw Sol" 1 GcINoWupOW lr OWNWM ftal"U" oad b"L-Ijolt AUNo" ft I -" Boot Ault AftjL Alb I afta1� me omes 6*L MAI gime 1�t torn so" 6 No I is 6 '� s I Mft Ma a T sdwd T • JLWL AwwM lindoft ft"A MMMrdl RMIM a sum .Aaaaama n• two ar�arw. • ado" ; #1somrw• ! rw 1 "Olmolt / dommusom a1 • arr•wr / 1 a■som • ! Ammi" i too "i / Aa ars a 1 ca" a 1 LMww s 12611 liter t IYwr imp" a ! IYwwr Impaww 1 1 iAit cY 1 1 arm• s 1/mac is201 LYa1%"a • T �e•rwra aacaaa wr•w�s�wr Amwls�e c fwr.r rs • dWaarai ! lrrwrtl t L•rrt ! �www� a t Alma tie a Awr•Irl1 t gam W1anowso f wilt fiMA f.111f11MMt t11/1� a•et�r +Mraairi trcwa / lrtaaw/ 1 arrwlw•� a wnr.r• • tMArw a 1rwa ! � alrn +t MM m gt 0 aicttat tali• 3 •AmaawiaaMlN/ MS • tfaaaaat arr.• aa•a�e w • f>M IMIIL �/ !1 taa•rr a tomom at awn 107 AUa NAMa aWrwbAV&• • !•a ■ ! marl ! awrr.b AWL ■ • 1a bbomm ado a 1 a...t • Awwr w = ahms lwwtpw a tab dm a • 146 ftiwj* I as a f1AW i! 1SIMMIND O f J14— 1 I1 Ids" Y r aaaa•w alfa•a aarr�wr. a.a • • aiwi• ! I 1♦ a•an �' f1C1a� r 0sik>n$k+l 4Y�;�yt 'I ! SUN YY { AaR �•� 1 r some S iW ! given" t11/t1111rt Oct1U1 • tr+.rase a wir.aia a•r •w ar t t OWN a a ' low wl S Wage saa :I ads" a aWwit alataAw s Ita1M/w awtlle tt•a•aa1a111t alnlaa tan no / Ir•rrr fjaMM t aomdol n 11rr tw t arr • aiaaaa �I/•aQ�a Xi t�'Mt Yw� alpa tia� a �o�� S a,M.•arra ;' Total t Staff (3) STAFF 4AAlR m - fM+cw i nm Ciyil Seryice positions Schedule B-1 Boos Allen Finance Dept Proposed Proposed Difference Between Current Staff wf Proposed Staff 1 1 1 0 0 1 3 3 3 0 3 ( AK) 6 6 3 8 (1.P;3.7K) 10 10 2 12 (1.P;1.mo 17 U 4 0 1 0 0 0 0 (1) 1 1 1 0 1 0 (1) 2 3 3 1 2 3 3 1 1 1 1 0 35 (7) 48 — 45 ._.. 10 (a) CU=Gut hates + 7 Z fringes; 10= adainistrative cost and lOZ inflation factox 7 0ns ftm Treaausy .Mgt A Purchaslog (in parenthesis) Bstimated Cost(2) 319000 67*000 40*000 620000 (12,000) .. WoOOO) 13,000 139000 0. 2008,000 41 P W��'������ �i'1'Alr� �tit!!![KilS� � iIL�IC !lAlrlllsL`!!!l�LI'1 �r Civil Service Positions Schedule B-2 proposed by �sssiii+catz:oa Current Staff Booz-Allen , Avs19t. Director I� Admin. Ass't.It 1 1 ln. Ass't. 1 {0 . AdmIn. AtAs It � 1 0 Ala. Aide I 1 4 CLOIM jawmt1gator I 2 Accowt Clerk 2 1 �cretaey 1 Secretary I1 2 _1 0 Clerk I 1 -1 Legal Steno 2 1 "Aw— xv' 1 %=maw* Clark 1 1 2'lpist Cleric U 2 2 1 1 At7 claimlow. Adjuster 0 1 'ftist Cleft I 0 1 Difference between Current Staff and proposed Staff 0 0 1 1 0 (1) 3 0 0 (1) (1) (1) 0 0 0 0 1 1 k, gstimted Costs (1) 27,000 23,000 - (18,000) 54,000 (169000) (129000) (179000) - 25,000 12,000 789000 _b 4 a �r Y �� UN 6 PROP r, i45 vy�reWF Iv. S21,5 Sm CRAMP - POSITIONS Si�� f'�1�/ �J�7 xp tiedule B-3 ! Dif ferenoe Bette . Boot - and Proposed Revised Current Cost(2) pume,er of Perso<►s f _ �cnt Staf, e 0 y s�#ica►tion 1 1 0 :: .: ssYIng Agent 1 16,000 1 1 • �asiag Agent 3 16,000 � Z 1 sa 2 0 137,000 ? E r iI Z 2 1 1 Sayer I 0 1 0 409000 clrxk 319000 Stock Cleric It � 1 Assistant Director 1 3900 3 Materials Manager 3 0 ist 'Clerk I 1 - Ass* t. ii 1 0 28,000 Aimin.3 1 'AWW meager 1 1 159000 vope!ty maosBer 1 2590 1 Account Clerk l 1 209000 aowrds NO- supervisor 1 �rfls �• spat D 243,000 "'_ 99 10 dudes 3 fir�g�eat. �< #erred fri0s lOx a&ktnistrative, and lOx inflation. t gates pins 7 Z fring s �.� k � r a ' . [r rv. iw3,N6 ` :;i•- ,y . wSG ,iF av, +•e'1w. .... Y' %.- .. e{.-. g q�Wfilu'o 1� dd 4fs a ' z s :'►II. SEERVVICE POSITIOZIS h fir. k { Schedule B-4 I q` • kf. Difference Between Boos -Allen proposed Cost (2) 1) proposals �yirreat :Staff SCurrent � i,#ication 0 - *,U*ant Director 1 (1) $(269000) 3:. Accountant IIZ 1 0 (1) (20,000) .. ; 0 Accountant.I 1 0 _ 1 _ Mary U 1 0 1 219000 u # iaef Lioaiue ItuPector 1 2 1 (199000) Lleamm ioepector 11 (1) 4 jLlemnae Iuspector[ 0 shier It 1 0 _ II' Typist clerk 1 0 'mac Collector U 0 - Est Clark It 3 1 1 179000 'has Co3leector I 1 l 26,000 1 20� ,000 �tme�at � 0 1 1 � Asma t �tssirr:latettt is 20,000 $ 2 _--- 15 16 1 ---- ', 'Total ..__- �g _ five VO ISMS transferred to Accounting and 3 Persons to Purchasing and fides Snfiatioa factor. t pT fpgeS; 10Z administrative coat and10Z '�� ¢� + Y .....,. ....-<... _..r.... .,»..-.e....+ .m u.v+ n...«... ,., -.. »xr.,unm.,..wrvr»+.. .. n+n .....w•u^ r x , U 00 * V00i0 in 00 Oft * V A ask 'limnages"t 470 All. DSvisim � *4' 1 { b k 'r incuda� s,�lasia�, 7:% frin�si • 14X at�a 10znfiatidn factor. y rs " ''irk"` . .y .. '' � . �y ' •a "#"�'� f .'" ". ��:' �4 � at+kJ x a .J Zn�xi `�R e' F �k+ '4 '°a'Y'�5" �g '1 .v1.�,r,, ,f Y'4§ �i q°fei�"a: �'ls'"' t- i j � }' � % i i {z .`x• �` x v` ,,�x y �X�s ;'� .��✓ 7�+¢'�M�;r F# 1� ��� rS{4. �''� ' ,.e,} s�vr+�-5 { '� .• "� .� �i�t- r �c , f