| Annual Budget | ||||
| PROGRAM IMPROVEMENT DECISION PACKAGE | ||||
| Fund | Department | Division | Dept Rank | City Rank |
| 501-7100-583 | Utilities | Wastewater | 2 | 3 |
| TYPE OF PROGRAM ADJUSTMENT | ||||
| DESCRIPTION OF PROGRAM | ||||
| Network Technician position: This program improvement seeks to add a network technician position to the Utilities Department. This position will support the expanding networks of the department including current and planned SCADA systems, computer servers, instrumentation and control systems. Although the network technician position would be funded by and largely support the Utilities Department, the position would be supervised by the Information Systems Department. | ||||
| BENEFITS OF FUNDING PROGRAM | ||||
| This position will be crucial in providing adequate support for the new SCADA networks being implemented at both the Kaw and Clinton water treatment plants. The network technician position will provide technology support for all other locations within the Utilities Department as well. This new position will assist the department in providing improved citizen service by specializing in the unique technology needs of the water utilities industry. | ||||
| ESTIMATE AND EXPLANATION OF NEW REVENUE | ||||
| All cost involved are covered with in the confines of the rate plan. | ||||
| CONSEQUENCES OF NOT FUNDING PROGRAM | ||||
| Not funding the program could cause a reduction of much needed work that has been added due to both city growth and anticipated growth in the near future. In our continuing efforts to provide excellent city service not funding this program would increase O&M cost due to inefficiencies related instrumentation and control systems. | ||||
| POSITIONS INVOLVED IN PROGRAM IMPROVEMENT | ||||
| Network Technician Position Grade 906. The position would be the primary technician for the water and wastewater treatment plants technology support. | ||||
| FINANCING OF PROGRAM | ||||
| FIRST YEAR | SECOND YEAR | THIRD YEAR | ||
| PERSONAL SERVICES | $ 51,243 | 54,600.00 | $ 57,330 | |
| CONTRACTUAL SERVICES SAVINGS | 0 | |||
| COMMODITIES | $ 2,200 | $ - | $ - | |
| CAPITAL OUTLAY | $ - | |||
| TOTAL COST | $ 53,443 | |||
| SAVINGS FROM FUNDING PKG. | $ - | |||
| NET COST | $ (53,443) | |||
| ANNUAL COST | (IF DIFFERENT FROM NET) | $ 53,443 | ||
| Annual Budget | ||||
| PROGRAM IMPROVEMENT DECISION PACKAGE | ||||
| PERSONAL SERVICES | ||||
| 10-01 | Regular Salaries | $ 43,415 | ||
| 10-02 | Overtime | |||
| 10-04 | Longevity Pay | $ - | ||
| 10-04 | Holiday Pay | $ 1,545 | ||
| 10-06 | Part-time Salaries | $ - | ||
| 12-01 | FICA | $ 3,471 | ||
| 12-02 | Unemployment | $ 93 | ||
| 12-03 | KPERS | $ 2,678 | ||
| 12-06 | Life Insurance | $ 41 | ||
| Subtotal | $ 51,243 | $ 51,243 | ||
| CONTRACTUAL SERVICES SUBTRACTIONS DEDUCTIONS | ||||
| 510-7310-583-3331 | $ - | |||
| 510-7310-583-3309 | $ - | |||
| 510-7410-583-3331 | $ - | |||
| 510-7410-583-3309 | $ - | |||
| Subtotal | $ - | |||
| COMMODITIES | ||||
| Training materials | $ - | |||
| Computer System | $ 1,200 | |||
| Software | $ 400 | |||
| Furniture | $ 600 | |||
| Subtotal | $ 2,200 | |||
| CAPITAL OUTLAY | ||||
| $ - | ||||
| Subtotal | $ - | |||
| TOTAL | $ 53,443 | |||