HomeMy WebLinkAbout230453 03/26/14 CITY OF CARMEL, INDIANA VENDOR: 00352301
., � i!•. ONE CIVIC SQUARE HAMILTON COUNTY TREASURER
CHECK AMOUNT: $***280,187.00*
CARMEL, INDIANA 46032 ATTN:TERESA MEREDITH CHECK NUMBER: 230453
33 N 9TH STREET CHECK DATE: 03/26/14
NOBLESVILLEIN 46060
DEPARTMENT ACCOUNT PO NUMBER INVOICE NUMBER AMOUNT DESCRIPTION
1115 4350900 COMM CENTER 280,187.00 COMM CENTER CONTACT`
i
r
Shared Costs for Budget 2014
TOTAL % 3;64477704 �1�41y
cam 30.75% $1;12074280;187>
Fishers 19.83% $722,745 180,686
Hamilton County 16.68% $607,937 151,984
Noblesville 19.57% $713,269 178,317
Westfield 13.25% $482,923 120,731
I
I
Ii
t
I
r • •
e •
To: Executive Board
From: Dan Stevens
CC:
Date: June 28,2013
i
Heti Proposed 2014 communications Budget
The attached proposed budget for 2014 includes the following:
i
! 1. Salaries that comply with the pay matrix composed by the County Council and
Commissioners and implemented for 2014 salaries. This matrix addresses most of the
pay inequities that existed in 2013.
2. Provides for a Radio System Administrator position.
3. Funds 49 Communications Officers and 7 Squad Supervisor positions.
4. Funds a software manager position.
5. Funds support for both OSSI and New World CAD programs.
f 6. Funds quarterly payment for the new 911 phone switch lease with AT&T.
! 7. Funds the Harris/Macom maintenance agreement
8. Funds performance and longevity as applicable through the County Budget instructions.
This budget does not reflect any additional costs for upgrades or changes to CAD software or
for the radio infrastructure upgrade.
The 56 total communication personnel will allow 4 Squads of 13 and 4 personnel to work
TAC shifts or 4 Squads of 14 each.
1
I
i
Hamilton County Public Safety Communication Dept. 2014 budget
Budget 6/12/2013
PERSONNEL 2014
1 1005-03 Stephen Dirlcs 56,432 EXEC A 125,390
2 1005-04 Julia Dunn 68,9.58 EXEC A
3 1006-01 _T_::: _ - '=='---=- -`` -
0 ; IItI F3�titr 71,124 EXEC B 71,124
4 1011-01 Brooke Gajownik 51,549 PAT B 189,763
5 1011-02 Kevin Sanborn 47,062 PAT B
6 1011-03 Amber Hawkins 42,742 PAT B
7 1011-04 Sara Leap 48,410 PAT B
1012-02 Nicole Frazier 50,000 PAT C 104,301
1012-03i 54,301 PAT
8 1019-01 Lisa Steele _^ 33,178 COMOT E 33,178
9 1051-01 Chandra McKinney 43,416 POLE 1 1 2,097,406
10 1051-02 Tisha New 43,416 POLE 1 2
11 1051-03 Kari Parker 42,417 POLE 1 3
12 1051-04 Lakisha GDIns 42,417 POLE 1 4
13 1051-05 Larlcen Uhrick 42,931 POLE 1 5
14 1051-06 Pam McGee 491226 POLE I 6
15 1053-07 Alayna Haas 42,417 POLE I 7
16 1053-08 Cindy Robison 45,150 POLE 1 8
17 1051-09 Kay Wyler 38,608 POLE I 9
18 1051-10 James Miller 42,417 POLE I 10
19. 1051-11 David McCormick 42,417 POLE I 11
20 1051-12 Sean Wyler 42,417 POLE I 12
21 1051-13 Alicia Hofacker 36,869 POLE 1 13
I 22 1051-14 Kari Vass 42,417 POLE 1 14
2.3 105.1-15 RebeccaCelU 42,931 POLE I 15
24 1051-16 Missy hoston 43,416 POLE I 16
25 2051-17 Erin Crask 42,417 POLE 1 17
26 105.1-18 Stephanie Dodd 42,417 POLE [ 18
r 27 105.1-19 Mindy Collins 42,930 POLE I 19
28 1051-20 Jill Jones 38,608 POLE I 20
29 1051-21 Christan Peachey Travis 42,417 POLE I 21
30 1051-22 Sharna Decker 42,417 POLE 1 22
31 105.1-23 Kathryn Key 36,869 POLE 1 23
32 1051-24 Brenda Kinn 42,417 POLE 1 24
33 1051-25 Angela Rail 42,417 POLE 1 25
34 1051-26 David Martin 36,869 POLE 1 26
35 105:1.-27 Jennifer Poynter 45,150 POLE 1 27
36 1051-28 Heather Sylte 42,931 POLE 1 28
37 1051-29 Erin Dean 42,931 POLE 1 29
38 1051-30 Bill McGee 42,931 POLE 1 30
39 1051-31 Jen Giordano 43,4.16 POLE 1 31
r
I
t
I
I
l 40 1051-32 Rachell Vaughan 43,416 POLE 1 32
41 1.0.51-33 Benny Craig,Jr. 43,416 POLE 1 33
42 105.1-34 _ _ _=__=_ _ - - -
S 34 - _-; 42,93.1 POLE 1 34
43 1051-35 (reclassified to 105.2-07) 0
44 105.1-36 Donna Craig 42,931 POLE 1 35
45 1051-37 Nate Nelson 43,416 POLE 1 36
46 1051-38 Michael Bach 42,931 POLE 1 37
47 1051-39 Michele Reed 42,931 POLE 1 38 _
48 1051-40 Marc Wagner 38,608 POLE 1 39
49 105.1-41 Melissa Hamilton 39,552 POLE 1 40
50 1051-42 Shae Worl 36,869 POLE 1 41
51 1051-43 Nikohl Failor 41,097 POLE 1 42
j 52 1051-44 Anna Kennedy 38,608 POLE 43
53 1051-45 Tiffany Bledsoe 36,869 POLE 1 44
C 54 1051-46 Heather Hall 36,869 POLE 1 45
j 1051-47 Tiff'aniAllen 36,869 POLE 1 46
i .1051-48 Alexander Thompson 3 6,86 9 POLE 1 47
1051-49 Matthew Layton 42,931. POLE 1 48
! 1051-50 == --------
: 50137
POLE1 49
_�
50,137 POLE 1 50
55 1052-01 Lisa Jeffries 54,927 POLE J 5.1 338,612
56 1052-02 Melissa mitchell 48,000 POLE J 52
57 1052-03 Kathleen Brown 49,130 POLE J 53
58 1052-04 Shalina Harrington 48,000 POLE J 54
j 59 2052-05 Melissa Barker 48,00.0 POLE J 55
60 1052-06 Michelle Brown 46,865 POLE J 56
61 1052-07 43,690 POLE J 57
62 2,959,774
63
64
65 1200 Overtime 150,000 2,205,765
I 66 1301 Shift Differential Pay 40,000
67 1316 P/T Disp 160,000
68 1345 Performance Pay 90,000
69 1401 Social Security 228,275
70 1402 Group Insurance 1,.149,571
71 1501 Retirement/Pension 387,919
72
73 TotaL Personnel 5,165,539
74
75 2100 Office Supplies(37-2001) 10,000
76 2200 Operating Supplies(119-3713 Emerg Comm Equp) 50,000
77 2300 repairs/Maint(119-3713 Comm trk) 50,000
78
79 Total Supplies 110,000
80
I
81 3001 Professional Services
82 123-3306 Generator Maintenance Contract/Towers 12,000
83 123-3310 Heating&AC Maintenance Contract/Towers 2,500
84 123-3517 MA/com (Harris) Maintenance Agreement 267,579
85 123-3518 Uninterupted Power Supply Service 10,500
86 123-3520 New World Egis Maint.Agrmnt 50,000
87 123-3521 Pro QA Maintenance Agreement 10,000
88 123-3523 Software Maint. 150,000
89 123-3524 Radio Reprogramming 105,000
i
90 123-3603 Seminars/Training 20,000
91 OSSI OSSI Maint, Agreement 143,000
92 OSSI OSSI Enhancements 45,000
93 OSSI Westfield OSSI Licensing 43,000
94 OSSI AQUA Maint. Contract 25,000
95 Voice Recorder Maint.Contract 20,000
If 96 Promotional/Public Education 2,000
97 Certifications 7,500
98 Total Professional Services
913,079
99
100 3100 Communication and Transportation
101 119-3301 Telephone 500,000
102 123-3522 Wireless Data Mobile Comm Center 10,000
103 123-3604 Travel Expenses 20,000
104
105
' 106 Total Communicatin and Transp. 530,000
107 3400 Utilities
108 123-3302 Electric/Towers 40,000
109 123-3303 Utilities/ HC Center 54,210
110 123-3304 Utilities/Carmel Center 27,000
?' 111 123-3309 Natural/LP Gas/Towers 5,000
112
113 Total Utilities 126,210
114
115 3500 Outsourced Repairs and Maint.
116 119-3712 Maintenance 145,000
117 123-3108 Building &Structure Repairs 15,000
118
119 Total Outsourced Repairs and Maint. 160,000
120
121 3600 Rentals
122 119-3115 Equipment Repairs 50,000
123 119-3516 Land Lease Agreement 7,500
124
125 Total Rentals 57,500
126
I
it
i
127 4500 Machinery and Equip
128 119-4009 Emergency Comm. Equip. 253,500
129
i 130 Total 2012 Comm Center Budget 7,315,828
131 911 revenue 3,600,000
132 Shared Costs for 2013 3,715,828
133
134
135
136
I 137 q
138 SRS! FORMAT
139 1005 EXE A 125,390
i' 1006 EXE 6 71,124
140 1020 PAT A 0
141 1011 PAT B 189,763
142 1012 PAT C 104,301
143 1019 COMOT E 33,178
144 1051 POLE I 2,097,406
145 1052 POLEJ 338,612
146 1056 POLE N 0
147 1200 OVERTIME 150,000
148 1301 SHFT DIFF 40,000
149 1316 P/T Disp. 160,000
150 1345 Performance Pay 90,000
151 1401 Social Security 228,275
152 1402 Group Insurance 1,149,571
153 1501 Retirement or Pension 387,919
154
155 2100 Office Supplies 10,000
156 2200 Operating Supplies 50,000
157 2300 Repairs&Maintenance 50,000
158
159 3001 Professional Services 913,079
160 3100 Communication&Transportation 530,000
161 3400 Utilities 126,210
162 3500 Outsourced Repairs and Maintenance 160,000
163 3600 Rentals 57,500
164
165 4500 Machinery and Equipment 253,500
166
167 7,315,828
168
VOUCHER NO. WARRANT NO.
ALLOWED 20
Hamilton County Treasurer
Attn: Teresa Meredith
IN SUM OF $
33 N. 9th Street, Ste 112
i
Noblesville, IN 46060
$280,187.00
ON ACCOUNT OF APPROPRIATION FOR
Carmel Clay Communications
PO#/Dept. INVOICE NO. ACCT#/TITLE AMOUNT Board Members
1115 43-509.00 $280,187.00 I hereby certify that the attached invoice(s), or
bill(s) is (are) true and correct and that the
materials or services itemized thereon for
which charge is made were ordered and
received except
Wednesday, March 19, 2014
Director
Title
Cost distribution ledger classification if
claim paid motor vehicle highway fund
Prescribed by State Board of Accounts City Form No.201 (Rev.1995)
ACCOUNTS PAYABLE VOUCHER
CITY OF CARMEL
An invoice or bill to be properly itemized must show: kind of service,where performed, dates service rendered, by
whom, rates per day, number of hours, rate per hour, number of units, price per unit, etc.
Payee
Purchase Order No.
Terms
Date Due
Invoice Invoice Description Amount
Date Number (or note attached invoice(s) or bill(s))
03/18/14 ( I I $280,187.00
1 hereby certify that the attached invoice(s), or bill(s), is(are)true and correct and I have audited same in accordance
with IC 5-11-10-1.6
120
Clerk-Treasurer