Loading...
HomeMy Public PortalAboutFinal Budget Hearing Agenda w/back-upa) H O N OD H N IQ Q) 41 Q) m i1 a� o 1.1 N 0 44 (N 0 1 a) Pi r4 00 -H (,q J-) O 0 N O N rn O N r� v H rd U -r-I 0 44 H b x 4H G 4a H � U) � ww 0 �r�pQU �����'-+z� H Porn §Rocs Ow rl A o u W O P4 z H W 0 WO WHPQ wWHA ZppgA-r -iW 0 MP w HEiz> F'0fx uE'C7 C7 F'c�xw �,,0XPo4 wzEi wwzWzWPr, ZPW 3zX04 3H U) P. f=.0HP4HPnH co HO P ww HHA9C E -1P4 zHU 17a44MW ZNWzAZP40z 0P4 O p0a0 30 w 30 44 0 HO N O U Drh A H z H N XZ0 Zi O V 4 V u EI z 4 p4 A X 4 a O DAZ3W 2AHOlfws,DAHul �QUrn U030zzU0R WU044(� OH W a-lpHH a as w a44M wwzQRr40 Rr�o ElQwww p>iCx-i OH>+W P'�PX��+p_. w�+Cx-ia W Pi P40Pa-�wEiP WAr14xjj >x O� x OU xo O o Hp x'044 ��'0P4E40H0 Eiw044z WODUIr�N�UO0HOUGH W0U�0 xW Wo x A x ly.rwzxwc7 zU>1NZUPZHZUW WP4pU0Z 3FC� N 9 W 0> 9 ,!MWri9QH H W P a - H W 0 0Hr4P0 EiWDA 2 w� w Z w� P4 U a w PQ w w a�WU1 a PQ ax00 0Xa H U •-3 paP�HP43a x44 P4ri)F- C ,,gowwm9azom< zowgzz�A WfWa PQWPuFCWNwNp0r34 aH `>0WEI 4400 Azz� Ar�H � AAW�r4AUo�WPQUQ W CNU oH44�a�'oH�a�aMOHaw>oHw ,w cn0NZ-. i Ulr4wP� i Ulr�x0CA 4 0 >HW�, zxP4 � H4W � H 44 0 Fq ,j w a M H 44 H O a+ H P4 P 1:4 Ooaz 0 F azoa44U oa w rl D H w z D w a W D D M PQ � oU>ZQ On 3ZcUw 0UAwg oL7a0a -I Z rsa W W z Z 44 W H W Z r=. AWG o Z r14 9 U 0 0 0 4 0 W 00r4U] 0N* HN 0U)044 PQ U A N x OA>aHO H >+zOwFC xH12L' w ww a �Waca4 vluUlx H H H x HEi0WH u�CwWx AQQ0z >+ P4 �C a 0 ZAcr)x� aUlL7E� W woHrL4z P4000W w U � > OEHOOW x P4 WW Q W>z+x�� z H z [-i O 14 H O AWEqH 124 P P4 > M O A z o 4 h� HUalpwOD N wCx-4 ZHwf)4 0 H3ZDD 44 g >1oaHz U�30H W Q H >i P4 FC H pEiWOW > M°P4ZPa 44 L7 c� D oao 0 Fq 3 P4 0W0 rn x � � E--1 Ul 1i u H F34 0 N o z o No Q' P4 rd H a H N co Ln 0 N ��,0 u40 zcy, 3 rl W W 4-1 >+ O M -O off SQ U) O h P: N H N ri (t Ei U U$ rl O O w . G4 ) E Ei N O rU) rl 0 O U] 0 .N � ou ao �PWaw 0 o4 a� �44 � r w U a r� �i x 0 0 0 0 °4 00 rd c7�z � 010.-1 � CAEiPNhA O 0� H 'a p Q H Q ri �4 > r4 5 u Q) -1 x0a x U U t� E-1 U 0 P4 z ri rl Pl. r.w W rd 0 x o h H P4 U 9 PQ U O W x a x Pi H > u P4 co O U) H H H i1 a� o 1.1 N 0 44 (N 0 1 a) Pi r4 00 -H (,q J-) O 0 N O N rn O N r� v H rd U -r-I 0 44 H b x 4H G 4a H � U) � ww 0 �r�pQU �����'-+z� H Porn §Rocs Ow rl A o u W O P4 z H W 0 WO WHPQ wWHA ZppgA-r -iW 0 MP w HEiz> F'0fx uE'C7 C7 F'c�xw �,,0XPo4 wzEi wwzWzWPr, ZPW 3zX04 3H U) P. f=.0HP4HPnH co HO P ww HHA9C E -1P4 zHU 17a44MW ZNWzAZP40z 0P4 O p0a0 30 w 30 44 0 HO N O U Drh A H z H N XZ0 Zi O V 4 V u EI z 4 p4 A X 4 a O DAZ3W 2AHOlfws,DAHul �QUrn U030zzU0R WU044(� OH W a-lpHH a as w a44M wwzQRr40 Rr�o ElQwww p>iCx-i OH>+W P'�PX��+p_. w�+Cx-ia W Pi P40Pa-�wEiP WAr14xjj >x O� x OU xo O o Hp x'044 ��'0P4E40H0 Eiw044z WODUIr�N�UO0HOUGH W0U�0 xW Wo x A x ly.rwzxwc7 zU>1NZUPZHZUW WP4pU0Z 3FC� N 9 W 0> 9 ,!MWri9QH H W P a - H W 0 0Hr4P0 EiWDA 2 w� w Z w� P4 U a w PQ w w a�WU1 a PQ ax00 0Xa H U •-3 paP�HP43a x44 P4ri)F- C ,,gowwm9azom< zowgzz�A WfWa PQWPuFCWNwNp0r34 aH `>0WEI 4400 Azz� Ar�H � AAW�r4AUo�WPQUQ W CNU oH44�a�'oH�a�aMOHaw>oHw ,w cn0NZ-. i Ulr4wP� i Ulr�x0CA 4 0 >HW�, zxP4 � H4W � H 44 0 Fq ,j w a M H 44 H O a+ H P4 P 1:4 Ooaz 0 F azoa44U oa w rl D H w z D w a W D D M PQ � oU>ZQ On 3ZcUw 0UAwg oL7a0a -I Z rsa W W z Z 44 W H W Z r=. AWG o Z r14 9 U 0 0 0 4 0 W 00r4U] 0N* HN 0U)044 PQ U A N x OA>aHO H >+zOwFC xH12L' w ww a �Waca4 vluUlx H H H x HEi0WH u�CwWx AQQ0z >+ P4 �C a 0 ZAcr)x� aUlL7E� W woHrL4z P4000W w U � > OEHOOW x P4 WW Q W>z+x�� z H z [-i O 14 H O AWEqH 124 P P4 > M O A z o 4 h� HUalpwOD N wCx-4 ZHwf)4 0 H3ZDD 44 g >1oaHz U�30H W Q H >i P4 FC H pEiWOW > M°P4ZPa LU w c �0 FM cf) 0) um W W N N CD N - LL CL LL m O - c� Z UL. 3:O FM fn Z w Z O U LLO w J m cn co 4 ti w m W a X cn E U) � (B cn N� Of C U- a) cn cn x W C U- a) =3 - a) a) n D cu c o •L E cu cu cu (D L n U C: i Qi a U C �% �%ii i L O L , d �� n N I& o a ��A d O c�� a en`o j F L O L , �� d W Z C7��zx'"FZ" N U ��FdO0 �� A a. m +�� O U 00 r.- 0 0 ��H Fr o a � ' w co}. ��n 2 X 00 E Nz ^. p lci N ,b cqj p ya�� p rn ch N Q. U bA U U O F. 9z c O O .4 cqs '�� A H to p a) cUC y��g b~F�� N A o H aon N Cd U 3 M o A o" A o oM ~ o Gn A cq O + Z 40 0 10 p A R 'C a�� bA o. Wto NbA����. N d N 4. M d U w A El 0 chco U O U O cC O w N p s��. t Q. v��"i N ��; OU Nye O�� p O bF" ��.d 0 0 0Q c���o-0 3 A, cd 4. a`���v���oN`���ov�,m N a��o Q) a) �� �� P2. }per 0 3 O �� �� ci o 0o t �� oo �� o t o �� �� U cC N .--�� N kr 00 rr M r- N " --i .--i it P. n. y 4. v�� M V) tn .--i M l 00 It b O O � cd U 3 O +, `+'d Q W O ct a\ m M Wn l- ON .N�� cq cC A O 'd .��" y '�� w y�� h��r1 .. ��. p r N MO s. t. N ��. .4: O O 69 69 b 6 9 9 6A 6 6 4 R b9 c8 as �� i O U .~-�� .N -i --i - --, - --��  �� ��, ��, �� r N00 v�� Q " .. ��+ QUI O ��." 0 0 0 0 0 0 0 0 �' 4, s�� s�� 00 w pq U V G> -6 LU Com% ��" O O O G U U N N N N N N N N N O O O o C 1 6, c�� r vAi " U Q. c`" " O c�� A A. U ,�� A " r. 'C �� O I"1 Rn to -. p M A 4. N F+ P, P Pr N V 604 �� ami OU �� v �� H F�� N �� " " " " " " " " HH L Svc HH��uu H o142H E z H H M co M M Q O J LL a W F LL J 0 Q O W 0 O r r 15 W 3 s: 'C O « 0 �q� ON > 0 - O 4ai toO a ° u o 3 yO .4: �" r C O N cC ." 4. " Q. t% U O U M N O t"" N .+ O U C7 co Cdo a. r v3-d�cd 40. 3 cz f+ � F i O Q� cC _ w � tn ct CE y ° c;j Q. ° Z on b o F W o d cd N a O ,� / U 03 � U 00 ° O � o ° C� 0 4-4 W awe 0 0 ° .� a w .Lun � U M M- 0 O ° M ;a� � o a eon O � �? cz o -d a x o onU °;4.'�' cdto R CA bUq O }' O U vii O _c! cd Fri m cc y y b N •O � 3 w V N cgj0 OUB 4`-.U�,:. .�&FW w `3co Z FSS Fd� F �d� C7:�o U c73� F doH M co It M M Q G w O J LL Q W w H LL J 0 a 0 w 0 0 r a � M co It M M Q G w O J LL Q W w H LL J 0 a 0 w 0 0 r IN lJ ®v O 4, N x O 0 0 0 0 0 0 0 0 00 Cl 0 0 0 0 0 0 Cl 0 OJ O o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 s9 v3 0 0 69 0 0 0 o O 00 cys o 0 0 0 0 0 o 0 0 O 0 It O M N O O O O O O O O O O O O O O O O O O O M N O 69 O O O N O O O v1 O O 66 O O 69 O O O O �c N M M N 69 O O O 69 (�3 O 00 O O 69 W . 6S O O N �' O O O 'I N �c v'i [-- •-� 69 Wn vi �' vi �--� 6A I'D v1 O\ - - - O t' N3 - 69 69 69 rf3 69 69 y �p vi Ei3 69 s 00 EH O M 69 M 69 N 69 c� 6S •-, 64 [- 00 N 4EO3 - - 69 69 69 N O 69 wl� 6H N 6-3 l� (� Qm .--� 7 6S69 69 69 l-- 69 O MLf3 Cl M 69 N 69 [� 69 4i3 s. M 69 69 .-� 69 N 69 69 69 6A 69 �--� 64 N 69 y p '-• b9 N O llc U y U w �. Q bA � > N M N as r� 69 69 69 qt It � 69 64 69 69 69 (� 69 .~i &9 b9 69 O 69 6�S 69 C7 U w a, u u in .� O O O O 4, N x O O O Cl O O O O O O Cl O Cl O O O O O O OJ 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 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 O O O O O O O O O O O O O O O O O O O O M N O 69 O O O O O O O O 69 O O O O O O O O O O O O O O O 69 O O O 69 (�3 O 00 O O 69 W . 6S O O N �' O O O O O �c O M Wn O O te) O O O 00 O O O t' r- - 69 69 O rf3 69 69 6A 0o vi N Q� s O O -T N c� •-• •-, 64 [- 00 N v> .--� t� �D .n N N O 69 wl� � N 6-3 .--� 7 \G 69 69 l-- 69 O MLf3 Cl M 69 N 69 [� 69 4i3 s. M 69 0A .-� 69 N 69 "T � 6A 69 �--� 64 N 69 y p '-• b9 N U llc U y U w �. Q bA � > N M N as r� 69 69 69 qt It � 69 64 69 69 69 (� 69 .~i &9 b9 69 O 4, N x 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 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 O O O O O O O O O O O O M "u O O O O O O N O O O O O O O O O O C O O O O O O O O O O O O 6S 6S O O 69 O 69 O C` 69 O Cl O O O O O O O O Cl O O O 69 69 O rf3 69 69 6A N Q� [� 6R 00 r- O� Wn [- 00 O v-^ v� O O M [ N O wl� t- W 7 00 Cl G G s. 0A Y H y p { N U U y U w �. Q bA � > N M N as r� 69 69 69 qt It � 69 64 69 69 (� 69 .~i &9 b9 69 69 6�S 69 C7 U w a, u u o: .� O O O O 4, N x N > U N 6' Q W tz G G s. 0A Y H y p { P U U y U 4) Q w > N .� U as rn rn 4, N Q W G G s. 0A Y H Ln rn rn C7 U w a, u u o: .� O O O lu ® t- 00 N O Irl It 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 N, 4 Z O C, 00 00 0 663 0 0 0 0 0 0 0 0 0 0 0 69 0 0 0 0 00 00 O 0 0 kn O kn O 0 0 Wn kn O m O 0 0 0 0 0 O 00 kn M O M 00 IZ d' N �O M O - N O O O It 69 M 00 O 6q O N — b13 6A3 .-b fi3 69 — 69 663 r- -- Oq M rn � 4E } N M h 46e 69 cq 69 fA bA — en 663 663 b63 6fA cn 9 6R3 69 69 663 JA .OS W kf) r N O N C\ � O kn W') I'D O N 00 kn [- " r-� kr M 00 (0-� 69 M �!1 663 69 Ql4 663 69 69 1 Gi -- .-- v) [-- "O 00 l— O O �n kn r O�, v-) kn - 'O 0 O, [ N M M - 69 00 O 116 tr� 0 0 M 0 0 0 0 •-• 0 0 0 0 r••1 M M 0 64 69 69 W* 69 663 663 to Wn Wn to 1 O O O O O to O to Ln O O to t- M 13 O N N O O O O O O O O O O O N O Wn 0 0 0 M in M 69 0 0 0 0 0 0 0 0 0 0 0 •-• 0 0 0 0 0 0 0 0 0 0 O W N to Wn Wn to In O O O O O to O to Ln O O to t- M 13 O M V 1 M v i M oo l� V cn �O � w) N O [-- V' O N 00 69 p M663 -� 6F3 69 - a 663 6969 69 N M 69I- r••+ � 6�3 � b9 Efi 663 69 y9 .5 .-- 69 � 69 663 - 69 69 663 � b9 en 6q 0 >tL � 00 O N N O O O O O O O O O O O N O Wn 0 0 0 M in M O l-- .-� 0 0 0 0 0 0 0 0 0 0 0 Ln O N 0 0 0 M•- N F" O W N to Wn Wn to In O O O O O to O to Ln O O to t- M 13 O oo M �,6 kr � w) t- tr) O N O 00 69 �O [� -� 663 b63 - a 663 663 N 69 N 69 —4 r••+ 69 M 663 663 C\ 663 — 't .5 .-- 69 663 69 663 - 69 69 663 � b9 en 6q 0 >tL � 00 1 os CL U >� ""PL U C771 cd cn ice. 4�•a '� % 71 U� O O M F� 0 C F" O > 1 Q 13 4w cl, Cd .5 0 >tL U ® Gtr �?. �i w 5 w :� :� -!� P., F. U 1 os CL U >� ""PL U C771 cd cn ice. 4�•a '� % 71 U� O O M F� e� m o m r- Ln o o o o o o o o o o o m 00 lD o r- N 0 O o 0 0 0 0 0 0 0 0 41 i l- O� tD O t0 ce ofl Ln O Ln O O O O t.0 O N r- to Ge 00 C# O 00601� m r -i Lr in- 00 N N m e1 - e --I 00 4 69 i� .-i M in• -Ln-(n -Ln V)- en Q1-1 -(n -Ln -tn i/) i/} icen 00 u W m t` 0 O t- r M M O 0 O 0 O 0 O 0 O O O 0 0 0 O O kn O O,� O t- 69 m � to O cn O O O O \D \D N — O N N v i �lr C� 69 O -- t-- 69 69C14 � V) 69 M M 6'4 64 6s 4EpS coq m4EpS kn 69 00 W N O N o" moi' O O N OC� O -+ N O 1- M 'Ci O O tn r- Z O v) M O Q� �n v? -- N m oo O 69- v'i - t` m - D; D; C, Qa (` 69 69 -• r+ kn 69 M 69 6q 69 69 69 N 69 r - 6R 69 69 69 69 It � U U � C-0 � N ' 0 U N V�Ln U �' U Q O un Ra R U +'N rn y P: W: U r; 0 cd O C� ol fes. V u W > :-5� 0 �D p4 U U O 00 N r O lD -i r, CT O Ln O P- N 00 M O tit � in 0 0 0 0 0 0 c� � � i� in• i� � � 6f3 d N r- O M O O O O O O O '- 01 M kr) 00 M O O to O O O O O t- Vn 00 v7 O O I'D tn y ce ofl 69 69 64� 69 y H9 b4 D Ge 69 �. O 00601� N 69 69 .- 69 69 -0 M CA 69 GJ I'Dkn �D M 0 0 0 0 o o A� D1 p O� O c N 64 O to O O O N M C9 O to I'D I'D O t- Vn kn � O � 69 69 69 64� 69 y 69 D v U N 69 69 69 .- 69 fl� U � U _ cC p � •j � id m 0 y y D v U N a Qw -0 M 6ze d Fa u P -0 O O O O O az ®C �i 00 O O L® O O C O C O C C O OCD C O O C C C C C0 C C O O C O Ln � c� c Do B O O® ® O ® O C O O C -r 0® C M :5 O N O (� O O N cr9 C �n O v'� O O U E¢j O E¢: C t� C � C 6�8 M 6� ® O •-• Er9 ,n ® 0 oo O � �? [ r �n O 6� Eg; Erni p( ® C4 OM C •--� •--� O<-- wb O ® C N kn 4 C O C oo N i O O O M O O O Erg O P®1 bn N vi -4 0 0 1 O �A 110 O V) In EP, — N H9 69 N C 'It' N . w O O �!1 O C C O Ern 6S C C 67 Erg O O E¢} C bn O M 6n Erg 0— Fin Edi E¢3 N �n N a, 16 v, - N W) — Etl? 6<3 Ef4 N Erg Frn ••• M M rel � Ern bn Er9 CII Ern i� E� C 6� Er9 O O O O O C O O C O 0 0 0 O C O O C O C O O O O C f$3 O O O C C O O I C O 0 0 0 0 O O O O O az O 00 O O O O O O O C O C O C C O OCD C O O C C C C C0 C C O O C O Ln � c� c Do C;' O ® O O C O C O 69 O Z, C M :5 M O O �t 0 0 6 0 0 0 0 E¢j O E¢: ® ® C C M \O 0 0 0 0 0 0 0 C N O C O C E63 Eg; Erni E� ® C4 C C •--� •--� O<-- M O Erb C OV O In V7 Cl C C N i O O O M O O O Erg O O bn O vi -4 0 0 1 O 4 -- O o✓ C C os C � 4Z.-Ef, O C 'It' N . w O O �!1 O C C O Ern 6S C C 67 b9 O O E¢} C Ern O M d 0 0— I� Edi N �n N a, 16 v, - N W) — Etl? 6<3 Ef4 N Erg Frn ••• M M rel � Ern bn Er9 CII kn O Q® O O O O O O O O O O O C O O O C O O O O O C O O O O O O C C O e W-) Ln � c� c Do C;' C O O O O� an 69 Ln Enn N :5 U CCU C - c>o E� E� Ui C Q) y U Es9 E¢j E¢: � d 0 M \O 0 0 0 0 0 0 0 Erg M �* � C4 M O oo O<-- Erb E4? TA O O O O C C N i O O O 6f3 O C Ei? 6n— O � bn O 6a,' C O C O C C O O C C os C � 4Z.-Ef, O C 'It' N Eh O O �!1 O C C O l— C C C B O O C [— O M d 0 0— I� Edi N �n N a, 16 v, - N W) — Etl? 6<3 Ef4 N Erg Frn ••• M M 6n x 5 F O U ca kf) C O C C C G I— 0 h U W-) Ln � c� N Do C CL O� an 69 Ln Enn N :5 U CCU C - 6b. Uy U 2 Ui C Q) y U Es9 E¢j E¢: x 5 F U ca kf) C O C C C G I— 0 c" W-) C O N Do C CL O� an 69 Enn N :5 U 3 0 6 e, Q) Ern U Es9 E¢j E¢: � ul U U ca kf) C O C C C G I— 0 c" W-) C O N C C C O� an 69 Enn N t� o 6 e, Q) Ern U Es9 E¢j E¢: � ul Ern Erg M �* � C4 el� CCG E4? TA O O O O C C N i O O O cn O C O O O r�4 10w O C C O C O C C O kf) C O C C C O I— 0 c" W-) C O N C C C O� an 69 Enn N t� o 6 e, Ern Es9 E¢j E¢: ul Ern Erg M �* C4 el� E4? TA O O O O C C O C O O O C O C O O O O C O C C O C O C C O O C C O C O O C 'It' N Eh O O �!1 O C C O l— C C C B O O C [— O M d 0 0— I� Edi N �n N a, 16 v, - N W) — 1 00 6<3 Ef4 N Erg Frn ••• M M 6n Ern bn Er9 CII kn 6� Er9 O O O O O C O O C O 0 0 0 O C O O C O C O O O O C O O O O C C O O I C O 0 0 0 0 4a-W-,C000CcoCO, 'T O O C 00 f�S vi Frn N es N r Erg M Er4 -+ . •-+ O E$? ECJ f� ESi NEd� 0!� ct 7 f t f\\ E 7 \ 7 2 \ k k k 0 o / E � k K f @ � a � � « c \ $ / ct 7 f 7 w 2 c k � k / E � k K f @ � \ $ / 2 k ct � & o c w 2 c ) / @ \ / ¢ k e R Ta: Om. SD 0 No C, o' se - C E CS O o C� C> 0 C> O 0 C� C� C> CD (D q C14 0 C> p 'I.T: 0 tOD C4 Cl O O c' cl o c� cl 0 to m 'o' V en ci -It of 12, : 8> g = c> cD (D lo a, "a a, m * :'4 o c C� cD c> M. t. - NCI L 00 69 y to cl a, ji N 0 c� Cl Cl o cl c� Zt� O Cl to c' C:, cl :4� 0 ll� C-4 OIT a 1 10... N 69 11 go bo 10 lz 'o 99 co 10 C, C� c> c' C-4 C5 Cl C -A Q C� :D* r c> C� O C> Cl Y OD 4g OD 18' 61 0 8 x- C> Cl C; C5 6n d It ... 69 OBD V 49 DO V Oro > Id > > > tb .94 c > bo 4 16 .SR x to rX 0 A Q Legal 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% FICA OASDI $ 1,595.00 1.45% FICA MED 20.92% Pension Estimated Health Insurance $ Flex Health SOK Life & AD&D Insurance Family Dental & Vision 1,696.86 Total Fringe 5220436 Total Labor Cost LP # Police: E. Allen $ 125,156.22 $120,692.00 $ 3,620.76 $ 603.46 $ 240.00 $ 7,759.69 S 1,811,29 $ 26,132.47 $ 15,707.21 S 3,000.00 $ 373.30 $ 1,696.86 $ 56,480.81 $ 181,637.03 15 Chf Lt. J. Hasely $ 114,038.39 $ 110,182.02 $ 3,305.46 $ 550.91 6,91j.00 $ 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 15 $ B.ODonnell $ 77,790.31 $ 70,107.44 $ 3,750.00 $ - S 240.00 $ 4,823.00 $ 1,124.48 $ 16223.53 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 42,948.37 $ 120,738.68 4 Sgt S 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 3 Sgt. JPasseggiata $ 66,704.70 $ 58,864.00 $ 3,750.00 $ - $ 960.00 $ 4,135.69 $ 953.30 $ 13,753.79 $ 15,70721 $ 3,000.00 $ 373.30 $ 1,696.86 $ 39,620.14 $ 106,324.84 4,352.46 Officers M. Felter $ 67,818.54 $ 59,924.80 $ 3,750.00 $ S 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 Officers T. Sutton $ 61,691.82 $ 53,518.40 S 3,750.00 $ 1,560.00 $ 3,824.89 $ 827.66 $ 11,941.12 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 37,371.03 $ 99,062.85 •� Officer B. Fidler $ 63,355.68 $ 55,103.03 $ 3,750.00 S 1,560.00 $ 3,928.05 $ 896.04 $ 12,927.66 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 38,529.11 $ 101,884.79 11 Officers C. Fahey $ 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 5 Officers A. O'Neal $ 66,424.77 $ 58,025.97 $ 3,750.00 $ 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 R Wilson W. Garrision $ 61,372.50 $ 47,500.00 $ 3,750.00 $ 6,000.00 $ 1,560.00 $ 3,805.10 $ 86728 $ 12,512.78 $ 15,70721 $ 3,000.00 S 373.30 $ 1,696.86 $ 37,962.52 $ 99,335.02 $ Officer Tech $ 67,305.57 $ 58,864.83 $ 3,750.00 $ 1,560.00 $ 4,172.95 $ 953.31 $ 13,753.97 $ 15,707.21 $ 3,000.00 $ 373.30 S 1,696.86 $ 39,657.59 $ 106,963.17 Officer RBatista 1000.00 $ 11000-00 $ $ $ 3,038.00 $ 710.50 $ 76.50 $ 3,748.50 $ 52,748.50 $ 1,000.00 Bonus $ 49,000.00 $ 49,000.00 $ - - $ 14.50 $ 382.50 $ 5,382.50 $ 1,147.50 $ 16,147.50 $ 51000-00 Overtime $ 15,000.00 $ 15,000.00 $ 72.50 $ 839.02 $ 10 640.57 $ 930.00 $ 217.50 $ $ 35,385.47 S 93,707.62 $ 2,677.50 $ 37,677.50 1148145 $ - $ Sick Leave $ 35,000.00 $ 35,000.00 $ $ 2,170.00 63,119.83 $ $ 507.50 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 Total Police $ $ 11018,061.83 $918,025.75 $45,426.22 S 1,538.09 $ 12,720.00 7 S 2 644 233 53 $ 1,018,061.83 $ 77,653.04 $ 249,328.37 FY2020 FY2019 Annual 6.20% 1.45% Estimated Flex 50K Life & AD&D Family Dental & Total Total Labor Earnings Base Increase Longevity FICA OASDI FICA MED 20.92% Pension Health Insurance Health Insurance Vision Fringe Cost Administration: 3.0"b �W/O Fringe Salary +Sal Adj Pay $ 7,11431 S 1,663.83 $ 24,005.06 $ 15,70721 $ 3,000.00 $ 37330 $ 1,696.86 $ 53,560.57 $ 168,307.51 13 TM 3 $ 114,746.94 $ 111,404.80 $ 3,342.14 639.08 $ 8,174.70 $ 1,911.83 $ 27,583.02 S 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 58,446.91 $ 190,296.91 15 Clerk R. Taylor $ 131,850.00 $ 127,816.00 $ 3,394.92 $ $ 4,960.00 $ 1,160.00 $ 16,736.00 S 15,707.21 $ 3,000.00 S 37330 S 1,696.86 $ 43,63336 $ 123,63336 CFO R Tea• + $ 80,000.00 $ 74586.98 $ 5,413.02 $ $ 3,782.00 $ 884.50 $ 12,761.20 $ 15,707.21 $ 3,000.00 $ 373.30 $ 1,696.86 $ 38,205.06 S 99,205.06 1 Exec. Asst./PR R. Basel + $ 61,000.00 $ 54,207.92 $ 6,792.08 $ - $ 2,31126 S 540.54 $ 7,798.64 $ 15,70721 $ 3,000.00 $ 373.30 $ 1,696.86 $ 31,427.80 $ 68,706.20 Receptionist D. Gillian $ 37 278.40 $ 34 278.40 $ 3,000.00 $ 2,548.20 $ 595.95 $ - $ - $ - $ - $ $ 3,144.15 S 44,244.14 Bonus $ 41,099.99 $ 41,099.99 $ - $ 310.00 $ 72.50 $ 382.50 $ 5,382.50 Overtime $ 5,000.00 $ 5,000.00 $ 620.00 $ 145.00 $ 765.00 $ 10,765.00 Sick Leave $ 10 000.00 $ 10 000.00 $ 480,975.33 $ 451l,297 34 $ 21 942 16 S 639.08 $ - S 29 820.47 $ 6,974.14 S 88,883.92 $ 78 536.04 $ 15 000.00 $ 1 866.48 $ 8,484.30 $ 229 565.36 $ 710 540.69 Total Administration $ $ �-�°--- 82 103 886 -- 342432.2776 36,794.61 Legal $ 6,820.00 $ 1,595.00 $ 23,012,00 $ 15,707.21 $ 3,000.00 $ 37330 $ 1,696.86 $ 5220436 S 162,204.3 TNaaaro $ 110,000.00 $ 104,631.80 $ 5,36820 $ 124.00 $ 29.00 $ 2.153.00 bonus $ 2,000.00 $ 2,000.00 $ $ 6,91j.00 $ 1,624.00 5 23 012.00 $ 15 707.21 $ 3,00 0.00 $ 373.30 $ 1 696.86 $ 52 204.36 $ 164 357,36 Total Legal $ 112 000.00 $ 106.631-88 $ 51368.20 $ $ 20,777.36 $ 8,568.00 Streets: 10 Maim Spa. B. Dievick $ 70,462.66 $ 68,079.86 $ 2,042.40 $ 340.40 S - $ 4,368.68 $ 1,021.71 $ 14,740.79 $ 15,70721 $ 3,000.00 $ 37330 373.30 $ $ 1,696.86 1,696.86 $ $ 40,90854 40,833.79 S $ 111,371.20 111,034.79 11 Maint. Spec. Vacant $ 70,201.00 $ 65,000.00 S 0.08 $ 1.00 $ 4,352.46 $ 1,017.91 $ 14,686.05 $ 15,707.21 $ 3,000.00 $ $ 306.00 $ 4,306.00 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 $ 2000.00 $ $ 248.00 9,465.15 $ 58.00 $ 2,213.62 $ $ 29,426.84 - S 31,414.42 $ 6,000 00 $ 746.59 $ 3,393 72 $ 82,660.33 $ 235,323.99 $ 148,663.66 $ 78,073.05 S 2,042.48 S 340.40 S 1.00 S 41,554.73 $ 11,678.77 Water S 3,153.52 $ 737.52 $ 10,640.57 $ 15,707.21 $ 3,000.00 S 37330 $ 1,696.86 $ 35 308.97 $ 86,172.12 Tech W. Sanger $ 50,863.15 $ 49,381.70 $ 1,481.45 $ 76.50 $ 1,076.50 Sick Leave $ 1000.00 $ 11000-00 $ 62.00 $ 14.50 $ 76.50 $ 1,076.50 Bonus $ 1,000.00 $ 1,000.00 $ 62.00 $ 14.50 $ 382.50 $ 5,382.50 Overtime $ 5,000.00 $ 51000-00 $ $ 310.00 3,587.52 $ 72.50 $ 839.02 $ 10 640.57 S 15 707.21 S 3,000.00 S 373.30 $ $ 35,385.47 S 93,707.62 $ 51 863.15 $ 51 384.90 $ 1148145 $ - $ $ -1,696.86 20,777.36 $ 4,426.53 7 S 2 644 233 53 " Total AD GF Departments * Excludes Water $ 1,744,980M $1597 233.44 $ 947 378.59 $ 46 405.70 S 1,051,447.45 $ 73 902.60 $ 155 855.96 S 314 625.91 S 212 486.50 S 38 986.37 S 18 054.43 $ 384 792.3 Table 4.1 Town of Gulf Stream 10 -year Capital Improvement Plan (CIP) Implementation Schedule (One Time Projects March 2019) 20 18(Completed) 2019 2020 2021 2022 2023 Water General Water 2024 General 2025 Water General water 2026 General Water 2027 General Water 2028 General Water One-time Projects 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 $ 300,179 $ 18a,zoo permitting North Core Area (Sea Rd, Old School, Banyan, Gulfstream, Wright, Oleander, Polo) reconstruction and inspection $ 1,586,624 $ 39,008 5 10,061 Place Au Soleil resurfacingdesign $ 551,021 $ 70,400 Place Au Soleil resurfacing and inspection $ 245,601 $ 189,085 South Core Area design and permitting $ 1,768,316 $ 1,260,567 South Core Area reconstruction and inspection Remainder of AIA WM, plus N County, Little Club WM desi n $ 180,000 Remainder of AIA WM, plus N County, Little Club WM & roadway construction and inspection_ $ 578,750 $ 2,516,943 Hidden Harbor and Pelican Lane desi n =23,244$ Hidden Harbor and Pelican Lane WM, resurfacing$ 187,975 $ 505,340 and inspectionAnnual 6�' �$511.,75. $ 2 516,943 S 300179 5 184,200 $ 1,586,624 $ - 5 39,008 5 10 061 $ 551021 $ 70 400 $ 245601 S 189 085 $ 1,768 316 $ 1,260,567 99,045 $ 187 975 505, $ 693,315 Total b Fund: $ 66 00 $ 5 3,095,693 $ 484,379 5 1,586,624 $ 49,069 $ 621,421 $ 434,686 5 3,028,863 $ Grand Total by Year: $ 66,800 $ CIP costs ore assumed to be 2018 construction estimates with a 20%contin enc Genera water Fund Fund Total Total Cost (2018-2028):l $ 5,347 518 $ 4,992 397 1 5 10 339 914 Average Annual Cost: $ 486,138 S 453,854 $ 939,992 Tabie 4.1 Town of Gulf Stream 10 -year Capital Improvement Plan (CIM Draft Implementation Schedule (April 2018) Drive outfall corutructipn and (Year 0) 2019 (Year 1) 2020 (Year 2) 12021 (Year 3) 12022 (Year 4) 12023 (Year 5) 12024 (Year 6) 12025 (Year 7) AIA IGolfview Drive to Sea Road) Water Annual Total by Fund- Grund Total by Year- CIP costs ore assumed to be 2018 construction estimates with a 20% contingency General Fund Water Fund Total Total Cost (201&2028)- $51347,517 $4,992,526 $10,340,043 Average Annual Cort- $486,1381_ $453,8661 $940,004 00 O i 01 O z z O H H to Fl O m W P4 Q H O a F14 W Ei m F14 a 0 CI+ O 9 H P4 O 0 P4 W 0 H H O U rx w 0 H H O U H W H U E>4 +0 rl rl W a) >1 U--+ a > o,-1 r-1 O a) 3W 4-) O � a) o Ei rd a� 0 1Z1 Qw N p w 0 A w A C� Ei U N; U) m ui O a) m z Ei J, Q4 J, � H Vl -rl •r -I N OO U O 04 4j75 4j�? H m H Z F-4 U a •� N `EUv1lQ H er Q 44 1 O0 L U }. O x E-1 rn� 0 o r .j a �44 wp, O O iH7 � 0 O � I (,dO (d O 0N N �I 04(d 04 0 a) 04 U H Z Q 3 N 3 v ° U) O A W Z O FC U o ° � +U.) O H W o 1 x Q H W W ° r H •• ) 0 r+ U U) O P4 x .. Ct 4a rd �4 +-) >+ N —1 ( H w Ow O o 4J P+ a Cn H M O � W WU N a 4-) (d L+ 044 0 PDa O o 04 Hr a A1'o >W o U) O � 0 O ; 0 o a U) � 0 A 3 rl O W Q _ Ln P4 a U wUrx��� xUowW Quo +� ° v o E04 . v a) x a o El L°, �G`� �•�0 pa U) O OW ° w ° G4 C�aQwa rn 0 o � O 0 OaO rT4 H O U) m 41 o 0 W 0 H � N U) N a ,UaQ v�Uw O �U -H . U) xw �w � cn +� arQ W z Z g rd RC 4J 4a M Ea O O co O -H H W W rA W W Ra .,-i -H H H a) P z H a cq (b W. (d o wxx �� r z v M u o a Q 3 3 M a z Q �wC pq PQ w N U U Z N m � m � 0 3 N� 3 3 -r-1 vi) Q H O a F14 W Ei m F14 a 0 CI+ O 9 H P4 O 0 P4 W 0 H H O U rx w 0 H H O U H W H dl 0 i Ol 0 z 0 H H 0 a 0 V) DI W4 f34 QQz f24 z r= >1 E F., W j, w w a w N � m a H w 0 F14 w O Q(b o N 'd W W N o+ N rn 0 a � � o N O W Cw V) x z � r� 0 sH� U c!Z H W �+ �4 a) x Z7 H O 0�� U N w PC7 Ei W �4 a� L7 H N O O H O F W GaO U O N N z W 0 0 "w O z H U F W x N H F, W FC �4 E„ or,cn H U a0 � O }i �' p a H Q O O J-� 044 J, 0 N fx 44 A H Ul W U W O a� 0 Q r U r 0 w� 0 H >1.11 4-) pH 0E -O U) N (1) Kt Ul w0 W —1 Q Ei Pza � � o aw ° w 00 U G4 'd H U o U � I O M -HI 44 O UF: O N O FC fS O �£ O o N 0 ri w (�+ N to N O -� O Q WW D14 H 4-)H W to p Q4 E -i 41 H E W Q 0.41 c 4-)0 N ��, a H N a WW vi U r� vi U a) 0 x w4-) � A a FC ro a' � Er H O O 4J O -H W E w a5� w w -r-+ w� r, (d -H aL � Q) w U Ei x U� a U O +w 1j) -o r, -I-)axzMa W M O w rt W 3 Uro U O Qa E-+ H H W x O r -I O N O O N 7 N ad N F.4 M fT� Ga M $ W CT4 z H m m ;� rJl a O F< x Ei w E' O H i 01 H zz z O H H a O W w Q a w 4-) >1 44 ° 1 o (d (d (d H M 1-1 L7 fs+ �H a a rd ) fk N r N W W ro rd O� O O i UUl W O +�-j 3 H Ei � N w a +� �, O N N O CIi U] '� N x 4-1 U-4 a r-144 H H z0 0 L7 Q' �>A V rs 4- H C7 - 4-I -'� 4-1 (d H z rJ4 a z ° ° O (� H m z qO FG W z O O 4 x O fk W W E� U GT+ W O cHr1 FC Q Q N r 1 N Ea Ea o U rJ4 44 a 0 H 0')m oa D O H w 44 +� W O U F24O a H ° r ro ° 'o w o N N W a A O , � a Nw o HW Ln '11. C) a°a a o w0 O H (d o +� N W F �ilU W 0 rtp -� � o H U a a E- x H p U o U 0 4O CN r) W U UO w 3 O N 3-i P4 W �X, 0 O G4 Q rn PQ w z H N H rd W N E O W N 0 a W Q N 4J M 4 a Q EH U U 4J 4j W A iS cro Q a Q z O i!1 ° N r, R4 0 H N I a w v U o w a F�4 U V) vi a� W �-! s~ a ,Q o �aaw z 4 u a � E E1 O O O O E W W� H w� � m r1� a� W FC o 19 U ?4 P4 U N Z 4J +-) p4 z X N W m O W rd a) 3 U U O a E -i H O ox x N x N 4 O O N N � Gia N F:G M f14 U N PQ fM4 M�-4 -) Z P M Q v] ;� cn a O Ei >n W Ei ri O1 r -I °z z 0 H 0 a 0 W W wMWz r=>. ear w 10 >1 w a a CD w Ul N �4 O b b0 >-4 C� q tti 'H �J E td N O 1 z E z a) O W g Q UZ W x H 44 � 44 Q, H E w r, rl O �i Ui U N r� E x O E w H L�7 04 yj U >4 w z C � 44 t z z w pi 0 N W O� O rd $' N a H H 14 z° 0 W w o +� W x O H R�i E U '1 E �+ S� x E-1 .. o N r-1 CJ ° w 0 E- a 0 0 41q+ 4,0 � H � p p w U LI -40 `0 "-' � � q Exp o N a o Z C�q o O rt al O H N Ei 3 PI OW � � m W O O E U > O � L rd N a s r, b o W H a E r� o o U U) w E-' p U rcj [1 H Q Z o U O p O O� x p W 0 � o N G 44 o lH0 W PG �T, � G4 O 0 O N O w O Ga N P4Q Fi q W +) r� W m 1Q,E E +i H z z � O O +� -A O O W +� N °awl"' �-W rd 'C', 41 Ul rwa a� Q � a � w 0 G a C07 N a q� 0 w vi U cd En U a� o x w rl m +�� �� ° a ro a � H O o O a WGa FC W W -H W -H H r W U Ei 134 U�-1 P4 U O +1 t -Wf., WW�++ W 1,, O O (1) Q4 N E1 r�y H W O 1 N N 'Zi N 5P U] P CX4 U] 3 W f� CG ?-I +J F CO fZ4 Ul �$ W H U� W EA