- Meeting Date:
- 08/30/2016
- Title:
- IGA Border Strike Force
- Submitted By:
- Tom Alinen, County Sheriff
- Department:
- County Sheriff
Submitted for Signature:
of PRESENTER:
of PRESENTER:
or Basis for Support?:
Information
Agenda Item Text:
Background:
The IGA reference this agreement is an attachment to this agenda package.
Department's Next Steps (if approved):
Impact of NOT Approving/Alternatives:
To BOS Staff: Document Disposition/Follow-Up:
Fiscal Impact
- Fiscal Year:
- One-time Fixed Costs? ($$$):
- Ongoing Costs? ($$$):
- County Match Required? ($$$):
- A-87 Overhead Amt? (Co. Cost Allocation $$$):
- Source of Funding?:
Fiscal Impact & Funding Sources (if known):
DECISION PACKAGE (FY 16/17)
REVISED (07/18/16)
(Additional Personnel)
The Decision Package was presented earlier to the Board of Supervisors. It reflects where the funding will come from to finance these deputies.
Department: Sheriff’s Office Date: February 18, 2016
Fund #: Division: Sworn
Position Title: Deputy Sheriff Pay Range:40,000.00/52,000.00
Position Title: Deputy Sheriff Sergeant Pay Range:55,000.00/59,000.00
Justification: s GIITEMs salary and ERE. The County GF will have to pay for the remaining 25% of salary and ERE, and pay 100% of capital and annual operating expenses. Although this opportunity would only provide approximately 20% of the original sworn staff required, it is a step in the right direction. Furthermore, the additional five sworn officers will over a period of time benefit the county in reducing its overall unfunded PSPRS liability.
s required contribution of 25% for all five positions. This vacancy savings is derived from DPS GIITEM grant funds currently paying 75% of salary and all ERE for 1 Sergeant and 2 Deputies assigned to CCSO SABRE unit. The GFs. Additional costs to the county include annual operating expense and capital expenses. These costs are further outlined below.
Annual Operating Cost:
- 1 - Sergeant (classified/non-exempt)
- Step 2 Wages – 57,000.00
- 35,055.00 = 61.5% (FICA, PSRS, WC)
- 7,458.00 (employee/dependant)
- Total – 99,513.00
- 1 - Master Deputy (classified/non-exempt)
- Wages – 52,000.00
- 31,980.00 = 61.5% (FICA, PSRS, WC)
- Health Ins – 7,458.00 (employee only)
- Total – 91,438.00
- 1 - Senior Deputy (classified/non-exempt)
- Wages – 49,000.00
- 30,135.00 = 61.5% (FICA, PSRS, WC)
- Health Ins – 7,458.00 (employee only)
- Total – 86,593.00
- 2 - Intermediate Deputy (classified/non-exempt)
- Wages – 46,000.00
- 28,290.00 = 61.5% (FICA, PSRS, WC)
- 7,458.00 (employee/dependant)
- Total – 81,748.00
- Subtotal – 163,496.00
- Uniform Allowance
- 720.00 – (annual per deputy)
- Total – 3,600.00 (annual x 5)
- Overtime
- 1,397.44 - FY15/16 GF per person average (sworn classified/non-exempt)
- Total – 6,987.20 (5 sworn classified/non-exempt)
- Training
- 1225.40 - FY15/16 GF per person average(sworn)
- Total – 6,127.00 (5 sworn classified/non-exempt)
- Body Armor
- 700.00 (per unit every 5 yrs)
- 140.00 (per unit annually)
- Total – 700.00 (annually x 5 units)
- Vehicle Operation
- Annual- 17,820.00 (replace/maintenance/fuelper mile = $0.66 @ 27,000 miles annually)
- Jet Pack – 480.00 annual (mobile computer)
- Radio – 130.00 annual (fleet costs replacement)
- Total – 18,430.00
- Subtotal – 92,150.00
- Ammunition
- Training and Duty - 535.71 (per deputy annually)
- Total – 2,678.55 (all calibers)
- Annual Operating Cost Totals:
- 330,780.00 (75% GIITEM salary/ERE/benefits)
- 110,260.00(25% COCHISE salary/ERE/benefits)
- 441,040.00(total salary/ERE’s/benefits)
- 112,242.75(vehicle/training/OT/armor/ COCHISE)
- 553,282.75 – (Total)
- (GIITEM FUNDS)
- COCHISE GF VACANCY SAVINGS FUNDS)
- 112,242.75 – Subtotal (COCHISE ANNUAL OPERATING FUNDS - new money)
- Vehicles
- 2, SSV 4x4 Tahoe @ 44,980.00 ea. (state contract)
- 2, PPV 4x2 Tahoe @ 42,630.00 ea. (state contract)
- 1, K1500 4x4 crew cab P.U. @ 40,750.00 ea. (state contract)
- Total – 215,970.00 (5 units) (Cochise funds – new money)
- Equipment Issued (*asterisk indicates out of stock)
- Motorola Portable Radio – 9,000.00 with attachments
- Motorola Mobile Radio – 7,000.00 with attachments
- Handgun – 1,100.00
- Rifle – 950.00
- Shotgun – 530.00
- Panasonic Tablet - 8,500.00* (docking station, console, and all ancillary parts)
- Taser1,200.00*
- Road Spikes – 500.00*
- Flashlight – 130.00* (with charger)
- Badge – 95.00*
- Recorder – 100.00*
- Total – 29,105.00 (per deputy)
- -18,580.00 (in stock items)
- Total – 10,525.00 (per deputy)
- Subtotal – 52,625.00.00 (5 deputies) (Cochise funds - new money)
- Capital Expense Totals:
- 215,970.00 (vehicles)
- 145,525.00 (equipment)
- Total – 361,495.00
- -92,900.00 (in stock items for 5 deputies)
- Subtotal – 268,595.00 (Cochise funds – new money)
- Sum-Total:
- 112,242.75 – (COCHISE ANNUAL OPERATING FUNDS) new money
- 268,595.00 – (COCHISE CAPITAL EXPENSE FUNDS) new money
- Total – 380,837.75 (first year) new money
- 112,242.75 (following years annual operating expense - COCHISE FUNDS)