Extracted text (via pymupdf)
3424 characters
Personnel Name Rank Exempt Status Annual Salary New Sworn Detective #1 - Year 1 Other Exempt 92,000.00 $ New Sworn Detective #1 - Year 2 Other Exempt 96,600.00 $ New Sworn Detective #1 - Year 3 Other Exempt 101,430.00 $ New Sworn Detective #2 - Year 1 Other Exempt 92,000.00 $ New Sworn Detective #2 - Year 2 Other Exempt 96,600.00 $ New Sworn Detective #2 - Year 3 Other Exempt 101,430.00 $ New Civilian Intelligence Analyst - Year 1 Other Exempt 85,000.00 $ New Civilian Intelligence Analyst - Year 2 Other Exempt 89,250.00 $ New Civilian Intelligence Analyst - Year 3 Other Exempt 93,712.50 $ Equipment Cost Quantity Subtotal Laptop $4,500.00 3 $13,500.00 Computer Monitor $250.00 6 $1,500.00 Cell Phone/Desk Phone $400.00 3 $1,200.00 Total Equipment Cost Total Wage and Equipment for 2 detectives & 1 Civilian Intelligence Analyst $1,345,269.01 Maximum Grant Request Allowed $700,000.00 Grant Request $700,000.00 52.03% City Match $645,269.01 47.97% Police Department Name FICA % FICA $ Medicare % Medicare $ Workers Comp % 6.20% 5,704.00 $ 1.45% $1,334.00 3.15% 6.20% 5,989.20 $ 1.45% $1,400.70 3.15% 6.20% 6,288.66 $ 1.45% $1,470.74 3.15% 6.20% 5,704.00 $ 1.45% $1,334.00 3.15% 6.20% 5,989.20 $ 1.45% $1,400.70 3.15% 6.20% 6,288.66 $ 1.45% $1,470.74 3.15% 6.20% 5,270.00 $ 1.45% $1,232.50 3.15% 6.20% 5,533.50 $ 1.45% $1,294.13 3.15% 6.20% 5,810.18 $ 1.45% $1,358.83 3.15% Tax Total 9.30% $14,755.50 9.30% $1,639.50 9.30% $1,311.60 $17,706.60 Buckeye Police Department Workers Comp $ Retirement % Employer contribution Retirement $ Employer contribution Life, AD&D, ST Disability $ Health Insurance $2,898.00 26.75% $24,610.00 186.96 $ 19,506.05 $ $3,042.90 26.75% $25,840.50 196.31 $ 20,481.35 $ $3,195.05 26.75% $27,132.53 206.12 $ 21,505.42 $ $2,898.00 26.75% $24,610.00 186.96 $ 19,506.05 $ $3,042.90 26.75% $25,840.50 196.31 $ 20,481.35 $ $3,195.05 26.75% $27,132.53 206.12 $ 21,505.42 $ $2,677.50 12.00% $10,200.00 186.96 $ 19,506.05 $ $2,811.38 12.00% $10,710.00 196.31 $ 20,481.35 $ $2,951.94 12.00% $11,245.50 206.12 $ 21,505.42 $ 0.002032174 0.212022283 0.01502038 0.001512717 Total Personnel Cost for 2 detectives & 1 Civ month Dental Insurance Vision Insurance Total Benefits Total employer cost % of fringe to salary 1,381.88 $ 139.17 $ $55,760.06 147,760.06 $ 60.61% 1,450.97 $ 146.13 $ $58,548.06 155,148.06 $ 60.61% 1,523.52 $ 153.43 $ $61,475.46 162,905.46 $ 60.61% 1,381.88 $ 139.17 $ $55,760.06 147,760.06 $ 60.61% 1,450.97 $ 146.13 $ $58,548.06 155,148.06 $ 60.61% 1,523.52 $ 153.43 $ $61,475.46 162,905.46 $ 60.61% 1,381.88 $ 139.17 $ $40,594.06 125,594.06 $ 47.76% 1,450.97 $ 146.13 $ $42,623.76 131,873.76 $ 47.76% 1,523.52 $ 153.43 $ $44,754.95 138,467.45 $ 47.76% 1,327,562.41 $ vilian Intelligence Analyst for 3 years (36 hs) Health Premiums Monthly Health Monthly Dental Monthly Vision Emp 898.14 53.49 5.91 EMP+Sp 1613.98 108.50 11.24 Emp+Children 1524.23 123.10 11.84 Emp+Fam 2,465.67 175.55 17.4 6,502.02 460.63 46.39 Average 1,625.50 115.16 11.60 Average/year 19,506.05 1,381.88 139.17