SLIDE 22 FY15 Major Items
General Federal
Total FTE Funds Funds Funds Funds Comments 1. Errpklyee Salar<es and Beneftts New Rlsrtions 1.0 70,108 70,108 JCIO.I coordinator 0.5 62,391 62,391 Magsrate Judge - Fennington 1.5 53,894 53,894 E:eputy court Clerk - Butte. Lincoln 1.0 38,352 38,352 court services secretary - Lincoln 1.0 58,426 58,426 court services Off icer - 0-ug court - C<ldington 1.0 44,185 44,185 crug/DUI court Speciale;t - COdington 1.0 58,426 58,426 court services Officer - DUI court - Mnnehaha 1.0 58,426 58,426 court services Officer - CXJI court - Fennington 2. crug/DU courts 36,036 2,000 38,036 Operating expenses for C<ldington county crug court (3,190) 13,336 (2,000) 8,146 Msc. travel, contractual and supply rterrs 4,551 1,154 5,705 1.6% provider rate increase per BFM 81,073 81,073 Treatrrent services for the new C<ldington crug court and the Fennington and Mnnehaha DU court expansions. 3. COmrunity Based Services 11,176 11,176 1.6% provider rate increase per BFM 4. caprtal Assets 79,536 79,536 Statewide capital assets for all prograrrs except rr 5. Fl"ovider Inflation from 1.6% to 3.0% 13,761 1,010 14,771 Armunt needed to increase by 1.4% 6. Bureau Billings 5,376 4,013 9,389 TOTAL INCREASE/(DECREASE) 8.0 592,991 15,500 83,549 692,040 % INCREASE 1.4% 1.6% 2.2% 0.7% 1.4% TOTAL FY2014 BUDGET 555.9 36,629,110 717,467 11,207,051 48,553,628 (r1cludes State Bar lnforrmtional Budget) TOTAL FY 2015 BUDGET 563.9 37,222,101 732,967 11,290,600 49,245,668
February 11, 2014 UJS FY15 Budget Hearing 22