| Annual Budget |
|
|
|
|
|
|
|
|
|
|
|
|
| PROGRAM IMPROVEMENT DECISION PACKAGE |
|
|
|
| Fund |
Department |
Division |
Dept Rank |
City Rank[1] |
|
| 1 |
1053 |
543 |
3 |
|
|
| |
|
|
|
|
|
|
|
| TYPE
OF PROGRAM ADJUSTMENT |
|
|
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
|
|
| |
|
|
| BENEFITS
OF FUNDING PROGRAM |
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| ESTIMATE
AND EXPLANATION OF NEW REVENUE |
|
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| CONSEQUENCES
OF NOT FUNDING PROGRAM |
|
|
|
|
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| POSITIONS
INVOLVED IN PROGRAM IMPROVEMENT |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| FINANCING
OF PROGRAM |
|
|
|
FIRST YEAR |
SECOND YEAR |
THIRD YEAR |
|
| PERSONAL SERVICES |
|
|
|
|
| CONTRACTUAL SERVICES |
$
40,000 |
|
|
|
|
| COMMODITIES |
|
$
150,000 |
$
10,000 |
$
10,000 |
|
| CAPITAL
OUTLAY |
|
|
|
|
|
| TOTAL COST |
|
$ 190,000 |
$ 10,000 |
$ 10,000 |
|
| SAVINGS FROM FUNDING PKG. |
|
|
|
| NET COST |
|
$ 190,000 |
|
|
| ANNUAL COST |
(IF DIFFERENT FROM NET) |
$ 190,000 |
|
|
| Annual Budget |
|
|
|
|
|
| PROGRAM IMPROVEMENT DECISION PACKAGE |
|
|
|
|
|
|
| PERSONAL
SERVICES |
|
|
| 10-01 |
Regular Salaries |
|
|
|
|
| 10-02 |
Overtime |
|
|
|
|
| 10-04 |
Longevity Pay |
|
|
|
|
| 10-04 |
Holiday Pay |
|
|
|
|
| 10-06 |
Part-time Salaries |
|
|
|
|
| 12-01 |
FICA |
$ - |
|
|
|
| 12-02 |
Unemployment |
$ - |
|
|
|
| 12-03 |
KPERS |
$ - |
|
|
|
| 12-06 |
Life Insurance |
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
$ - |
|
|
|
|
| CONTRACTUAL
SERVICES |
|
|
|
HRIS Consultant |
|
$
20,000 |
|
|
|
Temp Salaries for Implementation |
|
$
20,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
$ 40,000 |
|
|
|
|
| COMMODITIES |
|
|
|
HRIS Software |
|
$
150,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
$ 150,000 |
|
|
|
|
| CAPITAL
OUTLAY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
$ - |
|
|
|
|
| TOTAL |
|
|
$
190,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|