Loading...
HomeMy Public PortalAboutTentative Budget Hearing with back-upm O N N rA (d u m -ri w 0 4-4 a� rn PQ O v rn Pq a� JJ r� a N �-1 r -i 44 O 0 O .,i 41 04 O rd -ri N w g 0 w 44 Pi ro X Q) rd H � w p 4-) W Ul r i 44 H �j M N N � ww O d, pq u 44 rX4 ° °Z °a z O 0 �wz pw�ao 0Px �axz W OOFC xE�P4q w3�0 xxUlwW Ex-,x0Ua HC7�ri) HxOL7 ��f��Z�C p 00 wZ w PwZWFl, °a A 0 SZ W QP- -lzAa' WL7 qRQK, Hu' O)W ZHOOz FO0QC7�CAZHW WAn04D40H �Pa W Z r�wmW> EE-�q�1���°Nu r�E-4 Ul�ONuU�O[A7HH aWa A3 WH��IFamCWEF:�ElaW 0 P4 0 H 0 -Gu �pHf=�pA W p�wZ C)JY,P w0FCuOfZ,uHWPQ uQU10 . 0WawuQ�+NW pX0 0W 0 WEx-am 0°r-iFC0ra�ao0 04E�WN H�+a0a0fa*43aap>4R ll[ P 00 x>+W F -l0 HW°°°x>�o0°HWW0Z E, ElP4 9 0Ua �WOZ��xUZ OL7HA �,WE-lv]W p L7 H�,WHOHO pU> 009HPQ xAC7Ap0 A xWZO Zu>fs+W Dl<ppgH>Zu00>n9wZN C) Q� Ei -w u0pxf� f..-iW O>Z H u F4 0 Pa El PQ W Z W- u 0 aEl PQ H 0 E 9 44W >WP+E,9PZN E-{Uo pW r4 m -xHZ pW W H ,�ZFC N 0WOWZ OF g00p�OZo�FCZ�aN WazG4° xazuoWF—Ipq 'EW�W D4 a-7 a H [W -i fS � N a a pq 0 N A O w�AFC DgnH C Hf)4 waaO w�aua Z W A p EI WD I4 P4 rq FC FC M p E -4W H W owww w cnwF:4a0WPWW Ul >1 wx PamiHOzHHr1 F- nWM Ei W� FPgHrZ4PWP QHU)H E'0 -1 g Hx00ax -ri 9 u p G4 W FC W p U) E W N F34 P W m W . LA W p W U H 0 w U] OaZaHw 0 Zww 0a M 12 0 as H- D WE-+0r,4ZfT4WxW Z, D HwzCr4l<0z O 0pUIN W 00FAEn 0 r14 4co 0(nG40 pq u A H H 0n>Hu0 W U) 3 U) >1z0 PQHa w r4 F4 a H w coumx Hx H E-+ O W H W W U 3 >4x wo Axe a 0 E -a W WOHwz P4Un0W W U a > 0 P 0 0 w x Paan W xx� H Z ° ° a H o FC AWE�H Pa p a > m 0 A W °U 4 H 1-0 4-3 cmi1WaFCx� N WaFCxE-A �Ei En Z H W a A- 0 H3ZppPL+ H H H H Q Ui30 w H pxEiAOW H X0 WWW > M U N Z a m �-i 0 44 r -i U) � w w r ° � a �, (i$ P4 L7 O (0 a 4.) q 0 a 0 3 ri N Hwa a� bn (Z$ P r -I u H HH w O a 0 O Q H o a a Q) 04 (d g 0 4 H O x �i N 134 4J ui ami rd up0 0 r� W Pq 0 rd E� Nh 3 Ch W -° ri m H o H N rtS O N W G a O 7 N E; f24 �4 ° -j 0 u a--) Cl -ri P (*1 Hr 0 H 0 En >i�3 wo ou � >�� �' a0 Pgxw N� 0 Q) A N r, 4 Q) FG ry (y 41 rd 4 O 4.1 E r -I 0 0 x E-4 u 4-4 HPa O O O u O N O N 4 ro O O C7 W Zi 44 41 UlHahA z Q)0 ��r �0 UU) I -ri (d I G O ° H a r -I (d >+ r� E H zA Q r J aoo -HN H Ix u W uu wa o� xz � H �u 0° 10 (1) x0I"X u a wwFC PQ �ux pq aua H H 0 p H 0 H H H > > u Pa 10 �4 U) H H H H rA (d u m -ri w 0 4-4 a� rn PQ O v rn Pq a� JJ r� a N �-1 r -i 44 O 0 O .,i 41 04 O rd -ri N w g 0 w 44 Pi ro X Q) rd H � w p 4-) W Ul r i 44 H �j M N N � ww O d, pq u 44 rX4 ° °Z °a z O 0 �wz pw�ao 0Px �axz W OOFC xE�P4q w3�0 xxUlwW Ex-,x0Ua HC7�ri) HxOL7 ��f��Z�C p 00 wZ w PwZWFl, °a A 0 SZ W QP- -lzAa' WL7 qRQK, Hu' O)W ZHOOz FO0QC7�CAZHW WAn04D40H �Pa W Z r�wmW> EE-�q�1���°Nu r�E-4 Ul�ONuU�O[A7HH aWa A3 WH��IFamCWEF:�ElaW 0 P4 0 H 0 -Gu �pHf=�pA W p�wZ C)JY,P w0FCuOfZ,uHWPQ uQU10 . 0WawuQ�+NW pX0 0W 0 WEx-am 0°r-iFC0ra�ao0 04E�WN H�+a0a0fa*43aap>4R ll[ P 00 x>+W F -l0 HW°°°x>�o0°HWW0Z E, ElP4 9 0Ua �WOZ��xUZ OL7HA �,WE-lv]W p L7 H�,WHOHO pU> 009HPQ xAC7Ap0 A xWZO Zu>fs+W Dl<ppgH>Zu00>n9wZN C) Q� Ei -w u0pxf� f..-iW O>Z H u F4 0 Pa El PQ W Z W- u 0 aEl PQ H 0 E 9 44W >WP+E,9PZN E-{Uo pW r4 m -xHZ pW W H ,�ZFC N 0WOWZ OF g00p�OZo�FCZ�aN WazG4° xazuoWF—Ipq 'EW�W D4 a-7 a H [W -i fS � N a a pq 0 N A O w�AFC DgnH C Hf)4 waaO w�aua Z W A p EI WD I4 P4 rq FC FC M p E -4W H W owww w cnwF:4a0WPWW Ul >1 wx PamiHOzHHr1 F- nWM Ei W� FPgHrZ4PWP QHU)H E'0 -1 g Hx00ax -ri 9 u p G4 W FC W p U) E W N F34 P W m W . LA W p W U H 0 w U] OaZaHw 0 Zww 0a M 12 0 as H- D WE-+0r,4ZfT4WxW Z, D HwzCr4l<0z O 0pUIN W 00FAEn 0 r14 4co 0(nG40 pq u A H H 0n>Hu0 W U) 3 U) >1z0 PQHa w r4 F4 a H w coumx Hx H E-+ O W H W W U 3 >4x wo Axe a 0 E -a W WOHwz P4Un0W W U a > 0 P 0 0 w x Paan W xx� H Z ° ° a H o FC AWE�H Pa p a > m 0 A W °U 4 H 1-0 4-3 cmi1WaFCx� N WaFCxE-A �Ei En Z H W a A- 0 H3ZppPL+ H H H H Q Ui30 w H pxEiAOW H X0 WWW > M U N Z a m a W oc Cl) .o um N N , -- ��� 4)J `4 a) cv L � � �LL � cn 0 � 0 FM Cf) Z w Z O U O w J m 04 c') LO 4 (o ti rn W -0 LLX Z U Cl)_ E U) m c 2 =3 �ai L'- C a) c C� x W cL a) c Uo : +- m � >% c m o co Q E o 0 Ca m L 0 5 U L 0 U c O 0 a �z �> W Yo cd o z�� W F��.F, N M rJaj wa a Fuzz 0 �> W cd o z�� W F��.F, N M rJaj Fuzz oo�dz v� �Fa-i >~ 00 0 0 O¢' cri p 4- U 06 t4-4 sU,CO 04 O vUib�, p'd +- M 4i } vi 0 r. O v) 64nal N y � C) U O O N to o 0 O y0 to A y iii 3 "a N o a � O� 3 N y � o'Py : r. E;� - W �'m 78 I b 0 0 Q '> cn OU �D .. 0 N U QQ 2 t -0 Nr W O v� 0o -d 0 4� 0 d woo v)� o r- 0 tib"; .� O 04 0 'b O U Q U O F 0A N c� U 0 4, � 0 -0 0 0_ f� r co o o z~ 0 3 i cq i ov z~ cz 0 3 - u on W o rz o y o. W o 1104 cis to 0 o O O U°y3 4 N 4 >~ CCS O tO eq U3'm 0 En0 cz O O �� V O 00 oo �p O 0 i 3 ai 0 C7 iy -, ri kr 00 M t� 4- >~ b o ¢ �; y a '" on p,, 0 4. y M v, Wn M r 00 � >> o vUi �' " N �"" Q O t", M O oo M t/) l Q� cd O ¢ O r. N N O ~ 69 69 6R 69 69 � 69 � W 3 O Ey >O N y 3 H Fy+Nr M Q) U Q. G"" .�. rn U Q. •." > O >~ 0 0 0 0 0 0 0 0 d y U N •y C7 O O O O O u U b N N N N N N N N 0 M cd Ems- F� o O U U U U 000 o O o F-� E-� w~ H 4-+ w a� M .fl 0 gz C,4 O O .-- y O O o C7 +� on C7 y • o 00 M o b (D :" �o y 0 � � O y Y 03 p 'd h oA U N cd O M 15 N o O C4� N � z~ v 'b w ~ F'+ a PLO Q P- O N N kn V rA MM W It M M a 0 O J LL a w LL J D a O w N O 0 T y - 0 a) a) 0 '�' Q Y T -:5 a p N a) t/C� ° �••� �. co . C 'd y 0 c4 N on co N a O � YS". Y p w p, O Cd Y. cn r, ° co Q) ., on b in " s p � 3 H :� •� m •� U 'b O C.) CISY 0 cd3.a� as p �O(.-. ce �. 3 a�co p 0O Y 3 � C,3o >, -0 � Y bALt Y r� coO u co to cl Cd ° o N W an W a W C',cis y o 00 C>cz Y rl En Y R3 W rl N 0 O /`_ ce O t� y bA Q 6R 7 O "cy O F c� ° 140 cqj U a a pcd v, W cn cd 0 En U a� o Y 0 p Q) CO cc ID to CZ co co 0 m 00 c;j0 cc o°� ��E°- �w 3Z •��p�o¢M��� MM W It M M a 0 O J LL a w LL J D a O w N O 0 T Q Y T MM W It M M a 0 O J LL a w LL J D a O w N O 0 T N N o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o C o C C C o o C C o It o0 64 O O O O O o O O C C O C O O O O O O O O O O EA 69 O O O O O O 00 o It C M N O C W) O O O O C O t O O O O Si -• �6 65 69 00 O 69 M N C) •-• •-• — 69 Qo 69 M H9 E>ci b9 Efi 6F3 64 69 re Q, 69 IA O L O O O O O O O O o O O O O O C O O O O O O O O C O C O C O O O O O O O O O O C O O O O O O O O O O O O O O O O O O O O O O O O O O O O O M O O O C C O O O O O O O C O O O C O O O O O O O O O C O O O O O M O N 46- O C C O O O 69 O O C O O C O O O O O C O O O 69 O O O EA 69 O C 69 N O� .- O n N �t O Cl O O ° O M kr) Cl O �n C O C 00 O C r [� oo O N kn -+ b9 65 t-- 69 C M M 69 N 69 ['� 69 H: M Ef3 69 b9 — ^+ Efi EP. 16 E{q 6S 4A [� V^ 64 EIS kj 69 6R O O O C O O O O O O O O O O O O O O O O O O O O C O C O C C O O O O C O O Cl O O N O C O O C C C O O C O C Cl O O O C O O O O O C o O M O [� fA O 6S C 69 0 [— 69 C C O o C o O O O C o O O C 69 69 C 69 69 Erg 69 C 69 rA rf Fa oo C oo t^ O� n r- oo 00 O O M v) 7 `' � •- ,—. ,--• M �n l� N N O� v1 V� 00 ..r C, to r-- 69 110 61y �O kr)64 M N EA ['� bS Efi 69 69 _ '- — 6c ,I' b9 ,may r' b'9 •� 6 N b9 6/i r� V 69 65 6A 69 69 kA 6A � F-^ O 3t Q�Ir U C) v w W C7 p F oN = V w o"n ro° k X U ° O O cC O N'' F f- E- O O 'O z h 03 h X b .� y s �' Otl O ti U Q U o u i 6J N O CCS U — C fC CCS 4r N . ^��' L,' S=. .fir N N . ° . tb C4 U c a u °' °� o W a° rn > o° a O ° ° U ° ° ° C7 on 0 0°° o U v v a� �� c a� c U o ct U . � G p o O H o C a��i o o y� LIP" O r- 00 N O to � r— O O C O O O O O O O O O O O O O O O O O O O O O O N N� - O 00 00 O 69 O O C C C O C C O C O— O C Cll r- 00 00 O O O en C en O O C en en O M O O O O O O en v� C O kf O en M O M 06 N ll M O en N O O C M 5H O N -- 64 6R? — 69 45e -- 69 It 64 .--i — 69 M 69 69 64 ^ N M O '-- M N 64 EA r^ M 64 69 69 64 — 69 69 69 64 N C 64 69 69 64 69 69 O S. Q+ a� en r N O N O O C C O O O O O O O O C O C O C O O O C O C O O en O en en en O en O O M O o 0 0 0 0 o en V) 00 N 06 en � 4 � en O M en M kn M oo r- vi m .o �t en N N • - �' O 69 M 00 a be O M — 64 6R •-• 6� 69 6) M 69 — .-r 64 �n 69 6F} CS 69 M V7 69 E,3 Efi M 69 64 64 69 69 63 63 ` 69 6) 64 69 r e � 00 '-a - en O O N N O O O O O O O O O O O N O en O O O M N O en Ln en '--, O O H -- O C O C O C O O C O C en C N O O O M 7: — C1 N M M — O O o- N en en en V% en O O "t O O C en C en oo O � en 4 \�6 rl eri N er� oo Q: O O Eta M l— O, t— r- 64 64 -- En 69 N 69 N Ef3 - b9 M 69 69 O-, Cf3 •-� M M 64 64 Ea? en 69 61113 69 69 •--+ 64 64 M Ile 64 69 69 603 e r N O x bJJ i CO • tc � � p � � t-0 ¢ w -S CA CO tz cn Q-' tc S:i Q -e ,�""",,, �wxvOwR�.�ww¢c��v� w����mw�owav®aav� O t,0 �O O O M 00 00 O O O O O O O O O O O O O O O O O O r' N Lli N O N tf1 l0 N l� 0 0 0 0 0 Ln O O O O O O O O O O O C V'} ri Cf O t� O 01 M 00 N N O I� O rq N 0 0 0 0 00 O Ln O Ln 0 0 0 ~ N h N Lr M -In N Lr N cr t� N c -i O l.0 Ln Lr M N rl LD 00 .--I to 1-1 -,n h th 00 rH �* N t/1 r) to t! to t!} t/? 1 i/} to -Ln t/? V'F -- G6 O O O O O C O .N -i 00 ~ O to V-, V-� o0 O 69 69 64 6�3 O O 6F3 N F/i O 69 EP, W O O O O C O O C OC� 69 O I L [^ O 69 M C O O C O C 0 0 D N O kn O C C O N N 4 O� .O 69 16 M O cr - tai Qa h 69 tf? O o0 oo C O C O O O C C O U7 C O O C 0 0 0 0 69 Cq M O oe N r- ") O O O C O O C O C N O C O O O C O C 69 'C 00 -, O oc O oo 'C tn C O O O 6A C O M C 00 O to Cl O C O N ^= D O` N O oo v) -- h N M N -- N !t N oo N N kr 4 h �D W M W) H hn ,c h OC M (�s v-) 69 64 64 69 69 69 64 69 �t 69 69 00 \,O — 00 69 69 (A — N (� 69 , — V 6R 69 M 64) 69 69 69 69 h o> 69 6H U 69 69 69 rA 69 IA cn 64 1 cni 00 n Or ct3 Ct U U cz O U vi � U U � � ' U U N it+� O� cr M O O O C cnO N sU. V, V1 O � N � N � d• M � --� v-� N M M � �O N �O � M � � � O N h 00 N 69 1,0 69 6A 69 tf3 N — ffj tn ol3 64 00 't .-• 00 i, 69 69 '-. N 69 U 69 69 69 bR h � 6R 69 £f3 C3� V] U � 69 cn O it Q � U O CIO N vUi Q- N p Q U U CLC t cC n U ct C> N G. ct C ..U. A •y �wxa� u w r-4 pa>oa,�Dow�4 N Mn 0 0) 1- LA 0 0 0 0 0 0 0 0 0 0 0 C7 O l0 O I� N Ln 0 0 0 0 0 0 0 0 0 U) to l� N tD O t0 -zt Ln O Ln 0 0 0 0 l0 O N f- M V'} 00 Cf Lit C r -I L(1 -In 00 N N C c -I c -I —Z 00 Ln 4 Qn O '-f, O L 00 -- G6 O O O O O C O L to V-, V-� o0 O 69 69 64 6�3 O O 6F3 N 69 69 EP, W O O O O C O O C OC� 69 O M [^ O 69 M C O O C O C 0 0 D N O kn O C C O N N 4 O� .O 69 16 M O cr - tai Qa h 69 tf? M — 69 N 66 69 64 M M 69 In 69 64 69 64 � 01 69 N M � 69 69 f16 Qlq 69 00 6A N C N O', I- O O N O D O N O h M 00 O��� O U 'O O O H hn c O N kl�69 M. C U U � (� [\ , — V - 69 M 64) 69 69 69 N o> 64 U 69 69 Ge CC 69 IA cn 64 1 cni n Or ct3 Ct U U cz O U vi � U U � � ' U U N it+� cOC i-. N Gi y 3.a GJ O CC C/) cnO N sU. V, V1 W n a y tc O 'Occ G- COC Gr U i V] U N cn O it ® O o0 N r 0 0 0 0 0 0 0 r- 0 O LO r4 h O O Ln 0 0 0 0 0 O� O Ln O h 0 0 l0 -i N N Ln C N 06 M O O I- V" Vl- �t .- � V'} N N Lit V'? r -I to ih Ln Qn O '-f, O L -- M O O O O C O C to V-, V-� o0 O 69 69 64 6�3 O O 6F3 N 69 69 EP, W h 69 69 69 � 01 69 N 69 69 f16 6A U U U � V ct o> U CC cn 1 cni n Or ct3 Ct U U cz O U vi F19 0 E� M 69 O O M O [� •--• l� 0 s� 69 Efi O O O \O O N 0 [- C C N Ef CM C N GD O d �O l- V1 C C1 O W1 (r) C C N 'n 4 C C"C oc O ErS 5R O O O M N O O O O '-+ Er? O O O O Ef3 6R O 69 EP, EA E!j 69 O O C C C C O O O O C O O O O O C O O C a C C Eoq ErS b9 O O O O 0o O� O M M O C N C O O C M w M M V') v) C O� O w crl C -- kf 7 O O 16 d' 0 O oc `" V'1 Ef3 O C Ef3 N 6� tFi C Ef3 E19 O C EA Ef3 O Efi 6R 'C3 bU C O O O O C O C O O O O C O C O O C C O O C C O i 64 C C O O O O O E� o N m C O o C o C C M 69 O O M O [� •--• l� 0 0 C- 0 0 0 0 [` \O O N 0 [- C C N Ef C C 0 G GD O d �O l- V1 C C1 O W1 (r) C C N 'n 4 C C"C oc O M E015 Eo ? M N 69 Erg N ErS '-+ Er? 60 3 G FsS [� r.-. Ef3 6R F>g EFi E!j O O C C C C O O O O C O O O O O C O O C a C C O ErS b9 O O O O 0o O� O M M O C N C O O C M O M M V') v) C O� O kn crl C -- kf 7 O O 16 d' 0 O oc `" V'1 Ef3 O C Ef3 N 6� tFi C Ef3 E19 O C EA Ef3 O Efi 6R C O- C O O O O C O C O O O O C C C O O C C O O C C O 64 C C O O O O O E� o N m C O o C o C C Ol, O [-- C Ef3 O O O O 0 vl C 00 In M O oo �O C O O kn EO9 r- O O O O O O O O O O O O 69 O O Ef.• Efj C O Ef3 Efi O Ems- X 0 0 0 0 0 0 0 0 O� U O C [- O N dt O C C o0 69 Efi N da r- Ef3 M EF.• --i c O 1A v ai Ef3 EP U cz N U c y r GD b1J U �y CL CC U C6 k s�, •^' CIZ � cz y ct a cz Ln U c O O O O O C C C- C C M \O v� 0 0 0 0 Erg O C [� o C It 01 O O N O O M d O C C1 tri lc `C M 69 ErS Er? 6R? [� r.-. V) 7 F>g Ef3 EFi M IC N N ErS b9 O O O O O O O C C O O C O O O O O C C O C O C C C O O C O O O C C C 0 0 N O C C t- C C C V) O C O M rt C O- r - s` v N E,'-- N C ,r 69 64 Erg E� EA N N 69 Ef3 O O O O O O O O O O O O O C O O O O O O O O O O O O O O O O O O O O O O C O O M O Ems- X 0 0 0 0 0 0 0 0 O� �n O C [- O N dt O C C o0 69 Efi N da r- Ef3 M EF.• --i � O Ef3 EP U c y b1J U �y U •^' � W y ct a cz G o cC > - rU W > a- ry a .1 W. K 0 0 0 0 0 O O y 00 O O O O O O C:) O "O O O 69 O O O O O I O IT O C coq 660) 00 N N N O O O M C� M O O M kn 1.09 big 69 f/A O 5A 641) kn K O O O O O O O O O O O O O OCD O 69 O O O C coq 660) 00 N N N O O O M C� M O O M kn O O O �O O� 5A 641) kn C C. kn 64 O O 69 69 K O U Q) r Q Saw a S y C C C. O O ia CD - CD o C:' .6, C� :.'Q C'4 C, : CD CD r• C'i C� 0 m 20, ;; :-';..lilyol� 0 c, c :81 cc, b9 O ' a' "AM CD 10 GOS O Ol 10 ... C> 25 p O Mtn' clOC4 C", CD 10 (71 rq %C� C> 5 OCD q vs C) M1! O kh 0 60i C> C5 Cl 0 H3 CD O Cl 00 CD t en a :4> C'4 Cl 0 r- :t� N C� a q WM 4M Ot.- Cl C) m eC O 25 C:l C�10 1 Clqp ..P. C, C' O6 :C4 06 ... m r .04 F tie to ro L6 V) Total AO GF Departments * Excludes Water S 1,744,980.82 $ 1,597,233.44 $ 947,378.59 $ 46,405.70 $ 1,051,447.45 $ 73 902.60 $ 155 855.96 $ 314 625.91 $ 212.486.50 S 38,986.37 _$ 18,054.43 $ 384,792.37 $ 2,644,233.53 Employee Total Salary FY 20 W/O Fringe Base Salary at 8 hr S 3,750.00 Annual Increase +Sal Adj Probationary Longevity Step Pay Increase FDLE Incentive 6.20% 6.20% FICA OASDI 1.45% FICA MED 20.92% Pension Estimated Health Insurance Flex Health 50K Life & AD&D Insurance Family Dental & Vision Total Fringe Total Labor Cost LP # Police: Earnings Base Increase Longevity FICA FICA 20.92% Health Flex & AD&D Dental & Total Labor 15 Chf E. Allen $ 125,156.22 $ 120,692.00 $ 3,620.76 $ 603.46 $ 240.00 $ 7,759.69 $ 1,811.29 $ 26,132.47 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 56,480.81 $ 181,637.03 15 Ix. J. Hasely $ 114,038.39 $ 110,182.02 $ 3,305.46 $ 550.91 $ 1,663.83 $ 7,070.38 $ 1,653.56 $ 23,856.83 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 53,358.13 $ 167,396.52 4 Sgt. B. O'Donnell $ 77,790.31 $ 70,107.44 $ 3,750.00 $ - $ 240.00 $ 4,823.00 $ 1,124.48 $ 16,223.53 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 42,948.37 $ 120.738.68 3 Sgt. J Passeggiata $ 85,880.83 $ 76,743.26 $ 3,750.00 $ 383.72 $ 960.00 $ 5,324.61 $ 1,231.35 $ 17,765.44 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 45,098.76 $ 130,979.59 R. Basel + Officers M. Felter $ 66,704.70 $ 58,864.00 $ 3,750.00 $ - $ 960.00 $ 4,135.69 $ 953.30 $ 13,753.79 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 39,620.14 $ 106,324.84 D. Gillion Officers T. Sutton $ 67,818.54 $ 59,924.80 $ 3,750.00 $ $ 960.00 $ 4,204.75 $ 969.45 $ 13,986.81 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 39,938.37 $ 107,756.91 Bonus Officer B. Fidler $ 61,691.82 $ 53,518.40 $ 3,750.00 2,548.20 $ 1,560.00 $ 3,824.89 $ 827.66 $ 11,941.12 $ 15,70721 $ 3,000.00 $ 373.30 $ 1,696.86 $ 37,371.03 $ 99,062.85 11 Officers C. Fahey $ 63,355.68 $ 55,103.03 $ 3,750.00 310.00 $ 1,560.00 $ 3,928.05 S 896.04 $ 12,927.66 $ 15,707.21 $ 3,000.00 S 373.30 $ 1,696.86 $ 38,529.11 $ 101,884.79 5 Officers A. O'Neal $ 61,522.50 $ 49,500.00 $ 4,750.00 $ 3,000.00 $ 1,560.00 $ 3,814.40 $ 869.46 $ 12,544.16 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 38,005.37 $ 99,527.87 Officer R Wilson $ 66,424.77 $ 58,025.97 $ 3,750.00 29 820.47 $ 1,560.00 $ 4,118.34 $ 940.54 $ 13,569.71 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 39,405.95 $ 105,830.72 Officer W. Garrision $ 61,372.50 $ 47,500.00 $ 3,750.00 $ 6,000.00 $ 1,560.00 $ 3,805.10 $ 867.28 $ 12,512.78 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 37,962.52 $ 99,335.02 Officer R Batista $ 67,305.57 $ 58,864.83 $ 3,750.00 6,820.00 $ 1,560.00 $ 4,172.95 $ 953.31 $ 13,753.97 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 39,657.59 $ 106,963.17 bonus S Bonus $ 49,000.00 $ 49,000.00 $ - $ - $ 29.00 $ 3,038.00 $ 710.50 _ $ 3,748.50 $ 52,748.50 $ Overtime $ 15,000.00 $ 15,000.00 $ 6 944.00 $ 1,624.00 $ 930.00 $ 217.50 3,000.00 $ 373.30 $ 1,696.86 $ 52,204.36 $ 1,147.50 $ 16,147.50 Sick Leave $ 35,000.00 $ 35,000.00 $ 8,568.00 $ 2,170.00 $ 507.50 $ 20,777.36 $ 2,677.50 $ 37,677.50 B. Dietrick Total Police 70,462.66 $ 1,018,061.83 $ 918 025.75 $ 45 426.22 $ 1,538.09 $ 12,720.00 $ 63,119.83 $ 14,533.20 $ 188,968.25 $ 188,486.50 $ 36,000.00 $ 4,479.55 $ 20,362.32 $ 515,949.66 $ 1,534,011.49 11 Maint. Spec. Vacant $ S 1,018,061.83 $ 65,000.00 $ 0.08 - $ $ 77,653.04 $ 14,686.05 $ 15,707.21 $ 3,000.00 $ 373.30 $ $ 249,328.37 $ 40,833.79 $ Total AO GF Departments * Excludes Water S 1,744,980.82 $ 1,597,233.44 $ 947,378.59 $ 46,405.70 $ 1,051,447.45 $ 73 902.60 $ 155 855.96 $ 314 625.91 $ 212.486.50 S 38,986.37 _$ 18,054.43 $ 384,792.37 $ 2,644,233.53 FY2020 FY2019 Annual 6.20% 1.45% Estimated 50K Life Family Total Earnings Base Increase Longevity FICA FICA 20.92% Health Flex & AD&D Dental & Total Labor Administration: r t 3.0% W/O Fringe Salary +Sal Adj Pay OASDI MED Pension Insurance Health Insurance Vision Fringe Cost 13 TM 3 $ 114,746.94 $ 111,404.80 $ 3,342.14 $ 7,114.31 $ 1,663.83 $ 24,005.06 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 53,560.57 $ 168,307.51 15 Clerk R. Taylor $ 131,850.00 $ 127,816.00 $ 3,394.92 $ 639.08 $ 8,174.70 $ 1,911.83 $ 27,583.02 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 58,446.91 $ 190,296.91 CFO R. Tew + $ 80,000.00 $ 74,586.98 $ 5,413.02 $ - $ 4,960.00 $ 1,160.00 $ 16,736.00 $ 15,707.21 $ 3,000.00 $ 37330 $ 1,696.86 $ 43,633.36 $ 123,633.36 1 Exec. Asst./PR R. Basel + $ 61,000.00 $ 54,207.92 $ 6,792.08 $ $ 3,782.00 $ 884.50 $ 12,761.20 $ 15,707.21 S 3,000.00 $ 373.30 $ 1,696.86 $ 38,205.06 $ 99,205.06 Receptionist D. Gillion $ 37,278.40 $ 34,278.40 $ 3,000.00 $ 2,311.26 $ 540.54 $ 7,798.64 $ 15,707.21 S 3,000.00 $ 373.30 $ 1,696.86 $ 31,427.80 $ 68,706.20 Bonus $ 41,099.99 $ 41,099.99 $ - $ 2,548.20 $ 595.95 $ - $ - $ - $ - S - $ 3,144.15 $ 44,244.14 Overtime $ 5,000.00 $ 5,000.00 $ 310.00 $ 72.50 $ 382.50 $ 5,382.50 Sick Leave $ 10,000.00 $ 10,000.00 $ 620.00 $ 145.00 $ 765.00 $ 10,765.00 Total Administration $ 480,975.33 $ 458 387 34 $ 21 942 16 $ 639.08 $ $ 29 820.47 $ 6,974.14 $ 88 883.92 $ 78,536.04 $ 15,000.00 $ 1,866.48 S 8,484.30 $ 229,565.36 $ 710,540.69 342432.2776 $ 36,794.61 $ 103,886.82 Legal T Navaro S 110,000.00 S 104,631.80 $ 5,368.20 $ 6,820.00 $ 1,595.00 $ 23,012.00 $ 15,707.21 S 3,000.00 $ 373.30 $ 1,696.86 $ 52,204.36 $ 162,204.36 bonus S 2,000.00 $ 2,000.00 $ 124.00 $ 29.00 _ $ 2,153.00 Total Legal $ 112,000.00 $ 106,631.88 $ 5,368.20 $ - $ - $ 6 944.00 $ 1,624.00 $ 23 012.00 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 52,204.36 $ 164,357.36 $ 8,568.00 $ 20,777.36 Streets: 10 Maint. Spec. B. Dietrick $ 70,462.66 $ 68,079.86 $ 2,042.40 $ 340.40 $ $ 4,368.68 $ 1,021.71 $ 14,740.79 $ 15,70721 $ 3,000.00 $ 373.30 $ 1,696.86 $ 40,908.54 $ 111,371.20 11 Maint. Spec. Vacant $ 70,201.00 $ 65,000.00 $ 0.08 $ 1.00 $ 4,352.46 $ 1,017.91 $ 14,686.05 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 40,833.79 $ 111,034.79 Bonus $ 4,000.00 $ 4,000.00 $ 248.00 $ 58.00 $ 306.00 $ 4,306.00 Sick Leave $ 4,000.00 $ 4,000.00 $ 248.00 $ 58.00 $ 306.00 $ 4,306.00 Overtime $ 4,000.00 $ 2 000 00 S 248.00 $ 58.00 $ $ S $ $ 306.00 $ 4,306.00 S 148,663.66 S 78,073.05 $ 2,042.48 $ 340.40 S 1.00 $ 9,465.15 S 2,213.62 $ 29,426.84 S 31,414.42 $ 6,000.00 $ 746.59 $ 3,393.72 $ 82,660.33 $ 235,323.99 S 11,678.77 $ 41,554.73 Water Tech W. Songer $ 50,863.15 $ 49,381.70 $ 1,481.45 $ 3,153.52 $ 737.52 $ 10,640.57 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 35,308.97 $ 86,172.12 Sick Leave $ 1,000.00 $ 1,000.00 $ 62.00 $ 14.50 S 76.50 $ 1,076.50 Bonus S 1,000.00 $ 1,000.00 $ 62.00 S 14.50 $ 76.50 $ 1,076.50 Overtime $ 5,000.00 $ 5 000 00 $ 310 00 $ 72 50 _ $ 382.50 $ 5,382.50 S 51,863.15 $ 51,384.90 $ 1,481.45 $ $ $ 3,587.52 $ 939.02 S 10 640.57 $ 15.707.21 $ 3,000.00 $ 373.30L _ 1,696.86 $ 35,385.47 $ 93,707.62 $ 4,426.53 S 20,777.36 Total AO GF Departments * Excludes Water S 1,744,980.82 $ 1,597,233.44 $ 947,378.59 $ 46,405.70 $ 1,051,447.45 $ 73 902.60 $ 155 855.96 $ 314 625.91 $ 212.486.50 S 38,986.37 _$ 18,054.43 $ 384,792.37 $ 2,644,233.53 Table 4.1 Town of Gulf Stream 30 -year Capital Improvement Plan (CIP) Implementation Schedule (One Time Projects March 2019) CIG costs are assumed to be 1018 construction estimates with a 20% contingency General a er Fund Fund Total Total Cost 2018-2028: $ 5,347,518 1 $ 4,992,397 $ 10,339,914 Average Annual Cost: 1 $ 486,1381 $ 453,854 $ 939,992 2018 (Completed) 2019 2020 2021 2022 2023 2024 2025 Water 2026 General Water 2027 General Water 2028 General Water One-time Projects General Water General Water General Water General Water General Water General Water General Water General Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund Fund 3140 Polo Drive outfall construction and inspection $ 66,800 North Core Area (Sea Rd, Old School, Banyan, Gulfstream, Wright, Oleander, Polo) design and permitting $ 300,179 $ 184,200 North Core Area (Sea Rd, Old School, Banyan, Gulfstream, Wright, Oleander, Polo) reconstruction and ins ection $ 1,586,624 Place Au Soleil resurfacing design 5 39,008 $ 10,061 Place Au Soleil resurfacing and inspection $ 551,021 $ 70,400 South Core Area design and permitting $ 245,601 $ 189,085 South Core Area reconstruction and inspection $ 1,768,316 S 1,260,567 Remainder of AlA WM, plus N County, Little Club WM design $ 180,000 Remainder of AIA WM, plus N County, Little Club WM & roadway construction and inspection S 578,750 $ 2,516,943 Hidden Harbor and Pelican Lane design $ 23,244 $ 75,501 Hidden Harbor and Pelican Lane WM, resurfacing $ 187,975 $ 505,340 and inspection Annual Total by Fund: $ 66,800 $ $ $ 180,000 $ 578,750 5 2,516,943=V9$ $ 1,586,624 $ - $ 39,006 $ 10,061 $ 551,021 $ 70,400 $ 245,601 $ 189085 $ 1,768,316 $ 1,260,567 $ 23,244 $ 75,801 $ 187,975 5 505,340 Grand Total by Year: $ 66,800 5 180,000 $ 3,095,693 $ 464,379 $ 1,586,624 $ 49,069 $621,421 $ 434,686 $ 3,028,883 $ 99,045 $ 693,315 CIG costs are assumed to be 1018 construction estimates with a 20% contingency General a er Fund Fund Total Total Cost 2018-2028: $ 5,347,518 1 $ 4,992,397 $ 10,339,914 Average Annual Cost: 1 $ 486,1381 $ 453,854 $ 939,992 Table 4.1 Town of Gulf Stream 10 -year Capital Improvement Plan (CIP) Draft Implementation Schedule (April 2018) (Year 0) 12019 (Year 1) 12020 (Year 2) 12021 (Year 3) 12022 (Year 4) 12023 (Year 5) 12024 (Year 6) 12025 (Year 7) 12026 (Year 8) 121127 (Year 9) 12028 (Year 10) $66,800 3140 Polo Drive outfall construction and ins ;Rion $66,800.001 $531383 North Core Area design and permitting $300179 $231204 $3,706,067 North Core Area reconstruction and Inspection $2,165,374 $1,540,693 $49069 Place Au Solell resurfad clesism $39008 $10061 $551,021 $70,400 $621,423 Plate Au Soleil resurfad andtn ection $245,6011 $299,085 $434,6861 South Core Area d n and permitting $3,018,883 $1,768,316 $1,260,567 South Core Area reconstruction and Inspection $133 125 $133,1251 Remainder of AlA Water Main design and permitting $976 250 $976150 Remainder of AIA Water Main installation and inspection MINIMAL DEFECTS ASA (Gottview Drive to Sea Road) Water $133,125 $976,250 $23 244 $75 1 $99 045 Hidden harbor and Pelican lane design $187 975 $505 340 $693,315 Hidden Harbor and Pelican Lane WM, resurfacingand inspection Hidden Harbor Drive Ocean Boulevard to west end Water Main Road $65010 $147400 MINIM At DEFECTI Lane Ocean Boulevard to west end Water Main,Road $122,955 $357940 MINIMAL DEFECTSPelican by $66800 $0 $300179 $231204 $2165374 $3540693 $39008 $10063 $551011 $70400 $145603 $189085 $1768316 $3260567 $0 $133115 $0 $976150 $23244 $75803 $187975 9505 $30340043 Annual Total Fund- $3,706,067 $49,069 $621,411 $434,686 $3,028,883 $133,125 $976,250 $99,045 $693,315 6mnd Total by Year- $66,800 $531,383 GIP costs are assumed to be 1018 construction estimates with a 10% contingency General Fund Water Fund Total Total Cost (201&20281- $5 347 517 $4 992 526 $10 340 043 Average Annual Cost- L $486138 $453,8661 $940,004 V 0 ( 01 r -I z O H E1 a 0 U] W a ww mw E I U r>, 41 4-4 a> H> �rn•1 o O H H >~ a) O N a) C07 Ei a N Ei a o Q a � ,q [-i N WO Ei U) W 0 ?i a) 0 u1 H O a) b W w ( (d .� �• El CL w U a) �' Q O -1 �-I a tj) }-4 N H r -I M 0 �" O U) ',� (d U) � 4J 4J r N U 4- 3 W i ~ JJ Uw HxO W C7 O 0 r U N H O r1 a) +-) �(D� H U (d Ei H O O w o 44 o w- (d a) Z G4 0 O H O N U) o O� Q) U �A � Q)� O Z Q U N04 O (d a) a a ni H O rd pHA FC w H 3 M4-) H�� a) 3 W (d A (d w O Hz 0 Ei � U � (d x N � � x H U) F W W Q) 4-)C .,, � 5 > O H •• o Q) r l U H U) Q H P4 ..� bl m +-1 ri fi ri (d .l-1 � �4 J-) .H H N rl ri r -I (d a o�°N "air`s--,v� �'a �U) a1E rn o pq 44 L14 Q4 N r. Q4 EJ a s 0 z�41 h � ° >1 Cro a I J�� 41 � 3 Ei roi o M Q) 3° (u m aa) (n O z a w ww oa �+ �l Q DO W eO ro 0 rd o U° H U .11 a 124 O El I N u1 +1 3 Q FC W FG Pi' W r0 � � � O X � a) � w U) p O °NEEi F34 � H QQFQC rn 4-) W vEi FC� u- 04 N°QO o �° °a°_1 o � M om w 0 �uH EHi U 4 rO O 9 U r -I l0 Na H O m O o m FC Q) C7 a Q cn U -H cn U (d -H U) x w �D q +-) C14ani H w w w w w H Ei o O O w -H m -� U 0�4 a U�-4 a +- 4-) M 4-) +� a fx z Q H W (d N (d W (d O W a) �-1 3 U U O ID4 - Qm N� M w� U °Ei x°�H U);F W - W ly. Ei U) V4 W 0 f4 O H zz z 0 H F4 0 w x r14 Q Px z E> 10r., w ° >1 w 0 w a Pa N m t Q �+z _� w O (d G4 Q J H •r r.'N ° W Z �+ o, O H E w W (1) -H W rad o O C7 W q Ew Q 4-) U) 4-) cn N M H W Z w w Qa F, U u1 H W H O > � � 0 NO Q)H i7 H L7 0 04 yH U (d w C7 F N W H W N W O O H ° W CH 14 N N U O N Z O H W ° a E -i U E-A Cu W x o N Wr1 N O E E( N rI H H Q 00 00 J, J-) 44 rd a W HW W Qa 44 4J N w ooOzH U `� O 44 O q o z 3 �� as Cq Fi ob� o � •° R � H 4 o °�w m �z a O � -1 w W O U E M wq N U U a 124 p W� U •H o U o O w m U N S O M N � W PO W W rd m � FC W O W O N p w N p (d W UO Qa E-' 4J H ZFI E-, 44 P 0 04 N °� a (L) � -H �° Wam W � a W fx cn 0 U P,' C7 H N N a �W, U U O x 'Q ° H m (d m N w r. w ro �y H a 4 4 ::J rz H 0 0 41 ° W F1 � < w w � -H w Ci ri (d H N -H � P W a w t o w M z u 01 u o a CH W H W a) —1 xx N �. O O N O Qa r� U� P fT4 M M W 3 W �-1 41 z E U] W U) ;� U2 Q H rx O a w W Ei U) F14 a q C7 F14 O R Ei a 0 W 0 r 01 O z z 0 H H a 0 W a wQaa r= >1 eb w (1) >1 44 0 44 a Pa H W N o W (b cd w a F14 P P4o m O O +-) O W N , cWi1 �+ -H 0)O 5 H 3 o H J�-) �' -1-)(� Cli O w a' O Ul U) N Ea � E1 x O w w Q � w v Cl) W z � � O� N O O E� U Q) 44 4 H� Z 0 0 C=+ F' Pa W. Ei W W 0 �+ rd O (d ' 3 H rn H N z w Q o o� w N 41 x O a W pu H w x o i7 H u� Q N a H H G4 U J, Q -I-� o H (q OO W L w LI-4+� H cq rn a O U a G4 H w w O ° Im W > �-15� U) to OEl B N OH P; r �n � co a s Q U O 'U W H U O 0d 0 -H O u N am PWCaa-(d x O W UoU°N 4-4 f O N 3 I3 al W m O r4 H0 O Q z O E1 w E- � J z Q H U � ( Pd O 'o o PS N4 -)N O O W O Q N oaPQZP4 �+� ( C �4-) wa m w Fe Pa WX w --O . +-) rn +.) ° N +-) w P4 c7 H N N �D a H O N N U M U] all O M W �'i �i J, K4 Q O p o 4 b a ::J F- H o O -W o •H aF� , WF:4 N W W e r rd .,i N H N P4 a z w t o w M� 3 u a u o a E� W w I o ° - xx Q) a) w �Ell o o ° a) a a) FC M Ei >+ ri W F34 3 M �4 +) z H M W ul �$ u] r� 0 L- C) 11 i H O z z O H E1 a O w P4 rJ4 m w z 5>1 rrc$ a w rcl 4-4 O E � ° � �W-1 N r (d a) 0 a� a w ill n� z N W OH rM � cd N O 1 z H z w �, �, �, -H 0-) O 4-) Z W WLj H H c� 3 a W p 4j j4 41 o Vi H H Ow Q Q� '� N H U >1 aA C7 H C7 C7 R, y � HO U L" -H 44 (d r -I � W z F14 P O a0 O N W F34 O O u a 1 o O �4 SO H U H r= N o 1� x M F ( r -I a) H F N H W W E o LI -4 N m a p Ow°OHZi L �� 44 q N ro �'0 aA �4 o FC O IH (d UlH � N � EOn O Ezi W> i7 Z � mN W x O w 0 Ord D 4J ' o H PQUPa 0 U *�1�4 UOO 'TU U) 0 U j O N f� U]QqFC F14 FC O H Ei OU 0 N 3 O G4 3 O P4 (1) 1 H -Ur Q) O Q m W +� W U] H N0 l Z o rd I „ °W a � a x �' m a a� N a Q o x A Pam vi vi a� w w 4 rE HO O+� 0 H w< w w r� w xi �i t -H H a� U P a4 U�4 a U a) �� 0 o a N H w �° W Q) a) 4 0 0 a) ° a) a a) xW 9 FC M H G4 U) GQ r1 W �-1 -w z Ea m H U) �$ U) Q H L� O w E1 r=, a x 0 F14 Oz O H