Laserfiche WebLink
J <br />Q <br />0 <br />F— <br />10 <br />N <br />T O <br />T co <br />-O) <br />M O <br />.+. <br />M .o- <br />co ti <br />N <V <br />IC :.. <br />64 <br />CO <br />Cp <br />CD <br />of <br />V <br />e <br />v <br />O <br />co <br />V <br />V <br />09- <br />V o <br />r CD <br />CO O <br />M O <br />01 <br />ti <br />EA <br />a <br />C <br />0 <br />U <br />>4 <br />a) <br />N <br />E <br />as <br />it <br />10 c0 <br />• c7 <br />N co <br />N <br />0.t <br />CO °' <br />co <br />IO *- <br />Vco <br />EFT <br />u0 <br />C0 <br />V <br />h. <br />co <br />° ,' <br />"' (o <br />''n (x1 <br />va <br />cD co <br />W Oh <br />N T' <br />T- <br />00 <br />a) <br />.:L <br />J1.0 <br />N <br />a) <br />CO <br />a) <br />-c <br />up <br />N 0 <br />• N <br />N- t� <br />r Q7 <br />V \ <br />O <A <br />co V <br />Efl <br />Cp <br />O <br />10 <br />N <br />69 <br />o <br />N <br />CO <br />O <br />0-- <br />-: <br />e; <br />V CO o <br />(o OD <br />00 <I' <br />I-- <br />c') <br />� <br />O <br />o <br />a) <br />a. <br />as <br />n <br />CO <br />Ion. <br />0> <br />tp O <br />00 r- <br />N }_. <br />In O <br />69 <br />M <br />O <br />N <br />09 <br />o <br />CO <br />CF <br />01 <br />C <br />r, <br />E' <br />O o <br />O •' <br />c0 O) <br />t` <br />64 <br />3 <br />CO — <br />a <br />CO <br />O) No <br />N o. <br />CO <br />r <br />0) Cil <br />- :D <br />M` <br />O) c-') <br />O <br />O) <br />. <br />0 <br />c0 <br />e" <br />�o 04 <br />N -- <br />`O V <br />n o <br />O CO <br />O CD <br />M <br />69 <br />In a <br />F- - s C <br />L <br />o <br />U <br />y <br />Q <br />= W <br />O <br />>, 1 <br />d i n <br />s. <br />ro <br />-r- <br />u) <br />a) to <br />c <br />CD <br />x <br />col <br />C <br />C <br />z <br />v'ecnt of Entity Payroll <br />+I (Overhead) per FT E_ <br />Fatal Operating Cost <br />Percent of Whole <br />CURRENT STATE <br />N (9 :71 N <br />T- CO 1-I M <br />- <br />ca , ^I co <br />10 O I co <br />J • UJ, CV <br />Q IC V: W <br />1— _, Eft <br />O <br />E- <br />187.25 <br />100.0% <br />$12,776,400 <br />$819,912 <br />Q7 (0 UJI N <br />� 'Cr C[) O <br />C NM col V <br />0 N Q71 • V <br />O CO 69i CO <br />U T <br />59 ER <br />o <br />W <br />E <br />c6 <br />u) 10 V <br />N co co co <br />000(004 <br />C0 V V <br />O N <br />c") O <br />EFT C9 <br />09 <br />O <br />co <br />V <br />V <br />09- <br />10 O CO <br />e N- 10 <br />Y 10 o 0 <br />N M ch <br />""t co N <br />CO U> <br />M 69 <br />CO <br />a) <br />-c <br />tD <br />CD <br />O <br />CD <br />ti <br />M <br />69 <br />10 o N- E9 <br />N 0 . r <br />In CO N co <br />CV N c0 <br />En V <br />CO <br />EFT N <br />EF) <br />h- <br />r <br />CO <br />r <br />00 <br />CO <br />69 <br />10 OD CO <br />t� N I`- <br />Cd O W <br />t I-- r <br />o <br />0 n cr <br />co <br />d <br />O- <br />M <br />V <br />O <br />D) <br />W <br />0 <br />ER <br />10 J CD O <br />N 0 OD V <br />N CO CO 6 <br />CO u) V <br />OD O <br />ELT <br />T- <br />09 <br />CO <br />N <br />V <br />t- <br />0) <br />69 <br />U) O 10 <br />N V ^- <br />od N O <br />CO W 0) <br />CO <br />= to M <br />CL 10 M <br />6t> <br />00 <br />Io <br />T <br />CO <br />r <br />oo <br />W <br />Iri <br />0' <br />O 0) O <br />O 0 Eo IO <br />(V co O) r, <br />.- 07 c) <br />r Cc-) V co <br />CO N <br />r t` <br />EFT V <br />(L) <br />O <br />T- <br />co <br />V <br />r <br />co- <br />4 -PSAP MODEL <br />Year 2003 " at Plan Service Level <br />FTEs <br />Payroll Calculation (see calculation sheet) <br />Non - Payroll Expenses <br />l used same overhead ratio as current for entity) <br />Total Operating Cost <br />Year 2014 at Plan Service level <br />FTEs <br />Percent of Whole <br />Payroll <br />Non - Payroll Expenses <br />17- <br />