FY24 ORIGINAL APPROPRIATION | 52213636 | 172.75 |
Changes (with service impacts) |
Add: Web 2.0 Initiative [Digital Transformation] | 1400000 | 0.00 |
Enhance: Azure Solution for Disaster Recovery & Archive, Incident Response Logging, EST, ID, .NET Conversion [Strategic Partnerships] | 960800 | 0.00 |
Enhance: Magic 17 - Expansion of Incident Response to 24x7x365 [Office of the Chief Information Officer] | 675000 | 0.00 |
Add: AI Center of Excellence [Office of the Chief Information Officer] | 512025 | 0.00 |
Enhance: Customer Relationship Management (CRM) Software Project [Digital Transformation] | 400000 | 0.00 |
Enhance: Public Safety - PSDS Command Post [Public Safety Programs and Regional Interoperability] | 298241 | 0.00 |
Other Adjustments (with no service impacts) |
Shift: MC311 from Office of Public Information Office to TEBS [MC311] | 5211260 | 45.70 |
Shift: Community Technology move from Cable Fund to TEBS General Fund [Office of Broadband Programs and Infrastructure Modernization] | 1481166 | 5.00 |
Restore: Restore One-Time Lapse Increase | 1412061 | 0.00 |
Increase Cost: FY25 Compensation Adjustment | 1333262 | 0.00 |
Shift: FiberNet from Cable Fund to TEBS General Fund [Office of Broadband Programs and Infrastructure Modernization] | 1325698 | 4.00 |
Shift: Community Engagement from Cable Fund to TEBS General Fund [Office of Broadband Programs and Infrastructure Modernization] | 1195306 | 5.00 |
Increase Cost: Business Continuity Support Renewals [Office of Broadband Programs and Infrastructure Modernization] | 1071614 | 0.00 |
Increase Cost: Annualization of FY24 Compensation Increases | 1034336 | 0.00 |
Increase Cost: Three positions were transferred from the Office of Human Resources to TEBS including increased costs for contractor services [Strategic Partnerships] | 757889 | 1.60 |
Shift: Digital Equity from Cable Fund to TEBS General Fund [Office of Broadband Programs and Infrastructure Modernization] | 711972 | 1.00 |
Increase Cost: Annualization of FY24 Personnel Costs | 641262 | 1.40 |
Increase Cost: Microsoft Unified Support Service Contract Increase [Strategic Partnerships] | 543400 | 0.00 |
Increase Cost: Oracle Software Maintenance [Digital Transformation] | 533662 | 0.00 |
Increase Cost: Position from PSSM CIP to General Fund [Public Safety Programs and Regional Interoperability] | 248691 | 1.00 |
Increase Cost: Motorola Radio System Annual Maintenance [Public Safety Programs and Regional Interoperability] | 234660 | 0.00 |
Increase Cost: Oracle Java Runtime Engine (JRE) Contract Increase [Digital Transformation] | 187500 | 0.00 |
Increase Cost: Radio Tower UPS/DC Plants Preventive Maintenance [Public Safety Programs and Regional Interoperability] | 170380 | 0.00 |
Increase Cost: Oracle Server Nutanix Environment Compliance Costs [Office of Broadband Programs and Infrastructure Modernization] | 141130 | 0.00 |
Increase Cost: Retirement Adjustment | 119036 | 0.00 |
Increase Cost: Varonis SaaS Cloud Upgrade/Maintenance [Office of the Chief Information Officer] | 100258 | 0.00 |
Increase Cost: State Mandated Enterprise-wide Risk Assessment [Office of the Chief Information Officer] | 100000 | 0.00 |
Increase Cost: Motorola PSDS Service Agreement [Public Safety Programs and Regional Interoperability] | 73807 | 0.00 |
Increase Cost: Additional Funding Needed to Maintain Existing Contractor Workforce [Office of the Chief Information Officer] | 72274 | 0.00 |
Increase Cost: eJustice Law Enforcement Records Management System [Public Safety Programs and Regional Interoperability] | 42815 | 0.00 |
Increase Cost: Motorola CAD Priority Dispatch [Public Safety Programs and Regional Interoperability] | 39117 | 0.00 |
Increase Cost: KnowledgeLake Subscription [Strategic Partnerships] | 10564 | 0.00 |
Increase Cost: Contract Increase - Granicus [Office of Broadband Programs and Infrastructure Modernization] | 6343 | 0.00 |
Increase Cost: Printing and Mail | 5313 | 0.00 |
Decrease Cost: Motor Pool Adjustment | -25902 | 0.00 |
Decrease Cost: Lapse Adjustment | -109642 | 0.00 |
Shift: Long-term Vacant Position Transferred to OHR to Support Countywide Human Resources Efforts [Office of Broadband Programs and Infrastructure Modernization] | -118724 | -1.00 |
Decrease Cost: Elimination of One-Time Items Approved in FY24 | -150000 | 0.00 |
Re-align: Elimination of Long-Term Vacancies [MC311] | -192280 | -2.00 |
Re-align: Elimination of Long-Term Vacancies [Digital Transformation] | -460674 | -3.00 |
Shift: Defender for Endpoint to DCM (MS EA) [Office of the Chief Information Officer] | -739000 | 0.00 |
FY25 APPROVED | 73468256 | 231.45 |