Fy20 Fy24 It Strategic Plan
Fy20 Fy24 It Strategic Plan
Fy20 Fy24 It Strategic Plan
-
-
-
-
-
-
-
-
-
-
-
-
-
-
· –
· –
· –
· –
· –
-
· –
· – -
· –
· –
· –
· –
· –
· –
-
·
· -
- -
· -
· -
· - -
·
·
·
·
· -
· -
· -
· -
-
·
· -
· -
·
Completed
Contracts
On‐Hold
FY19 to FY21 Roadmap
Planned
In Progress
2
0 FY FY FY FY
Drivers 1
6 2019 2020 2021 2022‐24
HPI Extension 2
Desktops ITB Desktops New Contract
HPE NASPO Renewal HPE NASPO Extension
HPE NASPO Leasing HPE Lease Extension
US Communities Extension
FOCUS COOP
AT&T CALNET 3 COOP Extension 2 AT&T CALNET3 COOP Extension 3 AT&T CALNET4
Cox CALNET 3 COOP COX CALNET4
Atos Service Desk/Datacenter Extension Atos Disentanglement
Service Desk
Workplace Services RFP Workplace Services New Contract
RFI
Desktop
Support RFI
ADM RFI ADMS and Enterprise Compute RFP New ADMS and Ent Compute Contract
CGI ADM Extension CGI ADM Disentanglement
Datacenter Hosting Contract
Atos Network
Admendment
Zensar Network Services Contract
TEM RFP Telecommunications Expense Management Contract
Mmgt
Consult Management Consultant Contract
ant RFP
Copier Contract
Contracts Microsoft EA New Microsoft EA
Staff Aug RFP Staff Aug Contract
New VMWare EA Agreement
Adobe EA Agreement Renewal
Adobe
New Adobe EA
ITB
NJPA COOP NJPA COOP Renewal
SOC RFP SOC Contract
eSignatures RFP eSignatures Contract
Panasonic
Panasonic Lease
ITB
Idenity
Identity Access Agreement
ITB
Security
Event
Security Event Management Agreement
Mgmt
ITB Service‐Now ITB ServiceNow Agreement
Vulnerability
Scanning ITB Vulnerability Scanning Agreement
US Comm
COOP ‐ US Communications COOP ‐ AWS
AWS
NASPO –
Cloud NASPO Cloud COOP
COOP
Datacenter Hosting
RFP Datacenter Hosting Contract
Completed
IT Governance & Portfolio Management
On‐Hold
2019 to 2023 Roadmap
Planned
In Progress
IT Budget Reporting and Monitoring of STAC Items
Enhance Ariba IT Catalog vendors and content
Consolidated IT ITSM Tool
Password Reset for
Governance & Integration with
Police
PMO Office SAP
Desktop Productivity and Creative Application Suites Rollout
Digital Signature Implementation
Efficiency/
Process Cloud Migration
Improvement
/Customer Create Service
ITSM Development ITSM Deployments
Portolio
Service
Service Catalog Development Service Catalog Enhancements
Desktop Printer Management
Enhancement
IT CIP Project
IT Governance Training
Mgmt Training
IT Project Sponsor
Training
Develop A/R for IT
IT Standards and Policy Training
Governance
Compliance/ Workplace Workplace
Managed Workplace Services RFP
Contractual RFI Transition
ADM
Application, Development, and Maintenance Services RFP ADM Transition
RFI
ITSM Tool ITSM Tool
Version Upgrade Version Upgrade
Desktop Computer Refresh
Desktop Computer Management
Desktop Computer OS Upgrade
Enhancement
Technical
Desktop Computer Power
Upgrades Saving
IAM Application Retirement XaaS Deployment
Spark Update
Public Wi‐Fi (Park & Rec)
Completed
Operations
Conceptual
Roadmap
Planned
In Progress
Pre‐Req
Storage Migration
Arlington Vblock Replacement
Windows 2003 & 2008 Server Replacement
Server Consolidation
Datacenter IAM Application Retirements
Oracle Intel/Cloud Transition Carrolton Vblock Elimination
Cloud Secure Enclave Ultra Low Cost/High Capacity Cloud Storage
Backups Offsite to Cloud
Continuity Development
Network Equipment Refresh Selective SDN Deployments
DMZ Buildout
MPLS Transition
UPS Replacement
Network
Ash Internet Egress
Public Spectrum Long Distance Wireless
5G IOT Support
Telephone System
Soft Phones
Tech Refresh
SIP Migration
Telephony Call Center software Replacement
Mobile Workforce Solution
TEM
Zensar
DataCenter Transition
Service
Provider ADM Transition
Transitions
Completed
SAP ERP
On-Hold Fiscal Years 2019 to 2024 Roadmap
Planned As of 06/01/2019
In Progress We are here
F J J J J J J J J
Y u u u u u u u u
1 l Fiscal Year n l Fiscal Year n l Fiscal Year n l Fiscal Years n
Drivers y e y e y e y e
8 2019 2020 2021 2022-2024
Extend EAM Facilities
SBP Evaluation EAM Phase 2 EAM Phase 3
Solution to PD, Fire,
Library and Parks &
Rec Ariba Reverse
Move Print Shop/Copiers Integration
OpenText off Synergy
xECM Documentum to OpenText
Workspaces for PUD
Ariba Approval MRS Enhancements
Ariba Services
Work Flow (FY22)
Efficiency/ Deployment
Get It Done Enhancements
Process
Expansion)
Improvement OpenText PUD GIS Integration (TBD)
SIEM
Enhancements
CityWide ID CityWide ID Solution (SD One CityWide ID Solution (SD One
Solution (SD One ID) ID) ID)
Phase 1 Phase 2 Phase 3
Citywide ID Solution for 101 Ash
Microsoft
Security Microsoft Security Assessments Microsoft Security Assessments Microsoft Security Assessments
Assessments
Cloud Security Plan and Implementation Cloud Security Plan and
policies Implementation policies
Phase 1 Phase 2
IAAS PAAS
SAAS XAAS
Research moving File Cloud External File
Sharing to the cloud Sharing Implementation
Vulnerability
Analysis Tools
transition /
migration
Mobile Device
Mobile Device Management
Management (MDM) City
(including BYOD) Plan
wide MDM rollout
Network Segmentation Design
Network security architecture redesign
for security and redundancy of critical
systems.
Out of life network device update plan (phased)
Refresh and out of life Palo Alto firewall update plan (phased)
Completed
I.T. Security
On‐Hold
2019 to 2024 Roadmap
Planned
In Progress
2
0 FY FY FY FY
Drivers 1
8 2019 2020 2021 2022‐24
Police Department network and system
PD Audit remediation
security Audit
Disaster Recovery Plan Audit DR Audit remediation
Security management and incident handling
environment
Security plan for: updates/patching/
password aging/etc
CIS ‐ Critical Controls ‐ CIS ‐ Critical Controls ‐
Assessment Assessment
Citywide VPN
Enchancements
Incident Response Plan/Disaster Recovery Plan
Cyber SSO SAP
integration
Security
SSO Office365
integration
SSO ServiceNow
integration
SOC
SOC RFP Implementation
Fire Network Security Architecture Redesign
Regional Security Innovation
Center
Regional Incident Response
Plan
Security and threat metrics
PCI 2019 Assessment
SAP Security Review
Completed
Web Team
On‐Hold
FY 2019 to FY 2024 Roadmap
Planned
In Progress
OnBase Display Interactive
for Agendas and Legislative
Minutes Calendar
Efficiency/
Process Migrate Mayoral
Improvement Artifacts app to
Drupal
Drupal/Okta
SSO
Arts & Culture
CEQA Website
Website
Filming Website
Special Events
Website
Golf Website
Climate Action
Plan Website
Recycling Website
Customer
(CityNet)
Service
Parks & Rec Website
Pools Website
Fire‐Rescue Website
Promise Zone Website
DSD Website
Drupal Support Vendor RFP
Compliance/
Contractual
Otay Mountain 20 Channel VHF Radio System Upgrade for Public Safety Radio Coverage
Radio site for US/Mexico Fire and Regional Enhancement
enhanced border Interoperability (Mission Valley)
Public Safety communications
Emergency Geographically Redundant Geographically Redundant
Radio Prime site for Radio Core for Public Safety Radio Coverage
Communication System Resiliency and System Resiliency and Enhancement
Disaster Recovery Disaster Recovery (Sorrento Valley)
Voice and Data
Mesh Data Communication Public Safety Radio Coverage
Interoperability
System upgrade for Enhancement
Police and Fire-Rescue Land Mobile Radio
(Downtown)
FCC mandates P25 Phase II
(TDMA migration to FDMA)
Table of Contents
BACKGROUND ............................................................................................................................................................ 1
ROLE AND VALUE OF STAC IN IT GOVERNANCE ..................................................................................................... 1
ROLE AND VALUE OF DEPARTMENT OF IT IN SUPPORTING STAC .......................................................................... 2
STAC PROCESS ....................................................................................................................................................... 2
STAC PARTICIPANTS ................................................................................................................................................ 3
MEETING LOGISTICS AND TOPICS ............................................................................................................................. 4
DOCUMENT REVISION HISTORY ................................................................................................................................ 4
Background
The Strategic Technology Advisory Committee (STAC) was formed as an evolution of the City of San
Diego’s IT Business Leadership Group and governance process. The existing process had gaps and
inefficiencies that created delays in the start of IT projects in the City and required rework to ensure
proposed solutions were aligned to the City’s technology standards and roadmap. In addition, the
Mayor’s 100 day roadmap recommended the creation of a forum where city technology projects
could be vetted and private sector and other public sector input leveraged. In August, 2015, work
began to transform the existing group and processes into efficient, value-added services. Through a
six month facilitated process, the group reformulated its processes and its team into the STAC,
whose mission is to:
Provide business value with each approved City technology initiative; and
Provide transparency and citywide prioritization of technology requests in the City’s annual
budget process.
While executing Executive Level IT Governance, the role of STAC is to prioritize and approve
discretionary budget requests over $50,000. The STAC will have an honest discussion about
prioritizing limited budget and staff resources for General Fund and multi-department projects. The
STAC will facilitate prioritization agreements on efforts when there are cross-departmental impacts.
The value created by the STAC’s function is that proposed budget requests will be vetted before they
are approved in the budget process to ensure they provide value to the City and are prioritized in
relation to other requests across the City. The new process streamlines approval for departments to
move forward with projects after being funded.
1
The establishment of cross-departmental priorities will reduce the occurrence of projects in a
vacuum. Organizational silos in the IT space will dissipate because departments will proactively
agree to move forward together on projects that can be leveraged.
Finally, a transparent citywide view of General Fund IT project prioritization will be available for
consideration by the executive team during the annual budget process.
Role and Value of Department of IT in Supporting STAC
The Department of IT’s Governance & Portfolio Management (ITG&PM) team will be engaged with
City departments early in the budget request cycle to understand their business needs and provide
meaningful guidance in solving their business problems through the use of technology that aligns
with the City’s IT Roadmap and Strategic Plan. The ITG&PM will work together with departments to
gather detailed information and cost estimates on proposed initiatives in the budget.
The value created by this process is that improved and more detailed information than before will
be available to make decisions on project funding and prioritization.
In addition, the Department of IT Tower leads will review all discretionary IT budget requests
regardless of dollar amount prior to the STAC review. This initial review by the technical team helps
to flush out details of the requests, identify requests that are not aligned with the IT Roadmap, and
assist in capacity planning.
STAC Process
The STAC will follow this high-level process in performing its function of reviewing, approving, and
prioritizing discretionary budget requests. Detailed process flow diagrams are attached as Appendix
A of this document.
1. The ITG&PM will work with City departments to gather detailed information on IT-related
needs for the future. The ITG&PM will conduct research to determine if any existing systems
can be used to fill the need or if other City departments have similar needs. The ITG&PM will
support departments in the evaluation of potential solutions available in the marketplace,
estimate costs, and obtain recommendations from industry experts for leading solutions.
Each request will be scored based on objective criteria (attached as Appendix B of this
document.)
2. After departments have completed their budget entry cycle in the IT Budget tool, the
Department of IT technical leads will review all requests and resolve questions or issues.
3. No later than November 30, the STAC will meet to review, approve and prioritize the
accumulated list of IT budget requests for all discretionary items over $50,000. During the
meeting, the STAC will discuss the validity of the requests and the scores, make any
appropriate adjustments, and ensure cross-departmental cooperation for projects that
impact multiple departments.
4. This review will be conducted through the assistance of three subcommittees, IT
Maintenance, IT Upgrades, and IT Investments. No later than October 31, each
subcommittee will receive a pre-scored list of requests in its purview. Each subcommittee
team is made up of three STAC members with one acting as Administrator. Subcommittees
will be supported by one Financial Management liaison and one Department of IT technical
liaison.
2
5. This process will culminate in a full STAC meeting to review each subcommittee’s
recommendations, lessons learned and adopt the prioritized list officially into the budget
process.
6. After the list is adopted by the full STAC, the ITG&PM will provide the prioritized list of
requests to the Financial Management Department as a draft internal document for
evaluation in the annual budget process.
7. Following budget approval the Department of IT Governance and Portfolio Management
team will move the approved projects onto the City’s ServiceNow IT Project Management
System STAC report. This report can be accessed in real time to view detailed cost estimates,
expenditures, and scheduled complete dates for approved projects.
8. The City’s mid-year budget adjustment process will be used for any adjustments required to
the funding of project initiatives.
9. Any new department projects over $50k that are outside of the budget cycle will be
distributed by the ITG&PM to the STAC electronically for review and awareness (eSTAC). If
funding has not been secured, the requesting department will work with Financial
Management to secure the funding, or wait until the following budget cycle to begin the
project.
STAC Participants
Participation in STAC is mandatory for all Directors of Mayoral departments. Participation is optional
by the City Attorney and City Clerk.
Directors may identify a consistent senior staff delegate that may attend meetings on their behalf, if
such designee is approved by the appropriate DCOO-level or higher.
The chairperson of the STAC will serve for two years starting at the beginning of a fiscal
year and be responsible for convening and conducting the meetings and serving as the
liaison between the STAC and the City’s executive leadership. The chairperson will be
selected bi-annually by the STAC no later than July 31. In the event of a vacancy, an interim
Chair will be selected to complete the remainder of the term. The Department of IT CIO will
act as Vice Chair on an ongoing basis.
3
Meeting Logistics and Topics
The STAC will have three meetings per year, and has the ability through the chairperson to call ad-
hoc meetings if required. The meetings will facilitate performing the processes documented in
Appendix A.
1. Fiscal Year Q1 Meeting: Annual review of the Department of IT technology roadmap and a
forum with an external CIO Technology Advisory Committee to discuss key initiatives and
opportunities to improve IT services.
2. Budget Prioritization Meeting Q2: Review, Approval and Prioritization of IT discretionary
budget requests over $50,000, and discussion of any mid-year IT budget adjustments (if any
are required). Note: any off-cycle requests will be processed electronically and will not
require additional meetings.
3. Fiscal Year Q4 Meeting: Touchpoint for IT budget requests prior to release of the May
Revise.
4
5
6
7
8
Department of Information Technology
Description
The Department of Information Technology was established in 1994 and provides citywide strategic technology
direction, operational support of application, infrastructure, and wireless technologies, enterprise application services,
and manages Information Technology (IT) services contracts and assets.
IT Fiscal Services - The IT Fiscal Services group coordinates the citywide IT budget process and also monitors and
reports on fixed citywide IT expenditures.
IT Contracts Management - The Contracts Management Group manages the contract life cycle of citywide IT contracts,
Request for Quotations (RFQ)/ Request for Proposals (RFP) / Invitation to Bid (ITBs), contract negotiations, and
ensures compliance with all City procurement requirements.
IT Operations Management - The IT Operations Group manages the network, datacenter, telecommunications,
and departmental application portfolio for every location, server, departmental application, call center, and desktop
phone at the City. Primarily operating through management of three IT service providers, the group sets the
technology direction and innovation for the City’s core infrastructure, resiliency, and data protection needs, and
works with City departments to develop solutions to the challenges faced by the City.
IT Governance and Portfolio Management - The IT Governance and Portfolio Management Division manages the
City's IT governance and project portfolio processes, the outsourced IT Help Desk and Desktop Support functions,
and the City’s ServiceNow platform. The Division also serves as the Department of IT’s liaison to other city
departments.
Cyber Security Compliance and Risk Management - The Cyber Security Team provides the development,
implementation and management of all citywide information security policies, standards, procedures, and internal
controls.
Enterprise Applications - The Enterprise Applications Group provides citywide information technology services
which includes Systems, Applications and Products (SAP), Geographic Information Systems (GIS), web
environments, and citywide content management.
Wireless Technology Services - The Wireless Technology Services Group manages the service delivery for public
safety wireless communications technologies.
Goal 2: Deliver and support City technologies by optimizing the skills, training, and organizational structure of City staff to
drive innovation and citywide best practices. Drive customer satisfaction through customer feedback and
improvements.
Create a model and Operating Level Agreements (OLA’s) for sharing City IT staff between departments
Develop the skills of City IT staff in project management, business analyst roles, cloud technology, contracts, and
security
Improve service management through best practices and technology automation
Implement citywide data governance
Goal 3: Advance IT Service Delivery by enhancing City technology contracts for transparency, oversight, and operational
excellence
Engage City departments to make improvements to contract Service Level Agreements (SLA’s) to promote
innovation and meet changing business requirements
Develop a long-term roadmap for the City’s IT contracts and RFP’s
Department Summary
FY2018 FY2019 FY2020 FY2019-2020
Actual Budget Proposed Change
FTE Positions (Budgeted) 120.00 120.00 129.21 9.21
Personnel Expenditures $ 17,048,191 $ 17,958,672 $ 19,638,236 $ 1,679,564
Non-Personnel Expenditures 31,028,650 36,335,618 83,486,047 47,150,429
Total Department Expenditures $ 48,076,840 $ 54,294,290 $ 103,124,283 $ 48,829,993
Total Department Revenue $ 49,104,529 $ 53,709,141 $ 98,248,118 $ 44,538,977
General Fund
Department Expenditures
FY2018 FY2019 FY2020 FY2019-2020
Actual Budget Proposed Change
Financial & Support Services $ 232,253 $ 1,139,200 $ 267,172 $ (872,028)
Total $ 232,253 $ 1,139,200 $ 267,172 $ (872,028)
Expenditures by Category
FY2018 FY2019 FY2020 FY2019-2020
Actual Budget Proposed Change
NON-PERSONNEL
Information Technology 232,253 1,139,200 267,172 (872,028)
NON-PERSONNEL SUBTOTAL 232,253 1,139,200 267,172 (872,028)
Total $ 232,253 $ 1,139,200 $ 267,172 $ (872,028)
Revenues by Category
FY2018 FY2019 FY2020 FY2019-2020
Actual Budget Proposed Change
Other Revenue $ 239 $ - $ - $ -
Total $ 239 $ - $ - $ -
GIS Fund
Department Expenditures
FY2018 FY2019 FY2020 FY2019-2020
Actual Budget Proposed Change
Financial & Support Services $ 434 $ - $ - $ -
Information Technology 2,314,546 2,643,379 3,795,848 1,152,469
Total $ 2,314,980 $ 2,643,379 $ 3,795,848 $ 1,152,469
Department Personnel
FY2018 FY2019 FY2020 FY2019-2020
Budget Budget Proposed Change
Information Technology 2.00 2.00 9.83 7.83
Total 2.00 2.00 9.83 7.83
Revenues by Category
FY2018 FY2019 FY2020 FY2019-2020
Actual Budget Proposed Change
Charges for Services $ 2,088,247 $ 2,385,771 $ 3,572,685 $ 1,186,914
Rev from Money and Prop (1,209) - - -
Rev from Other Agencies 258,561 195,303 195,303 -
Transfers In 297 - - -
Total $ 2,345,896 $ 2,581,074 $ 3,767,988 $ 1,186,914
Personnel Expenditures
Job Number Job Title / Wages FY2018 FY2019 FY2020 Salary Range Total
Budget Budget Proposed
FTE, Salaries, and Wages
21000432 Geographic Info Systems 0.00 0.00 3.00 $ 57,691 - 69,723 $ 190,026
Analyst 2
21000433 Geographic Info Systems 0.00 0.00 2.00 63,342 - 76,578 139,447
Analyst 3
21000434 Geographic Info Systems 0.00 0.00 0.83 71,249 - 86,311 65,319
Analyst 4
20000293 Information Systems Analyst 1.00 1.00 1.00 63,342 - 76,578 76,578
3
20000998 Information Systems Analyst 0.00 0.00 1.00 71,249 - 86,311 86,311
4
20000377 Information Systems 1.00 1.00 1.00 45,444 - 54,769 54,769
Technician
20001222 Program Manager 0.00 0.00 1.00 50,128 - 184,332 131,776
FTE, Salaries, and Wages Subtotal 2.00 2.00 9.83 $ 744,226
Department Personnel
FY2018 FY2019 FY2020 FY2019-2020
Budget Budget Proposed Change
Enterprise IT Sourcing Operations 10.00 10.00 9.00 (1.00)
Financial & Support Services 6.00 6.00 7.00 1.00
Information Technology 23.00 23.00 25.00 2.00
IT Contract Management 3.00 4.00 4.00 0.00
Project Management Office 2.00 2.00 0.00 (2.00)
Total 44.00 45.00 45.00 0.00
Expenditures by Category
FY2018 FY2019 FY2020 FY2019-2020
Actual Budget Proposed Change
PERSONNEL
Personnel Cost $ 3,984,360 $ 4,336,757 $ 4,671,196 $ 334,439
Fringe Benefits 2,676,479 2,697,392 2,525,131 (172,261)
PERSONNEL SUBTOTAL 6,660,839 7,034,149 7,196,327 162,178
NON-PERSONNEL
Supplies $ 12,359 $ 14,174 $ 22,669 $ 8,495
Contracts 1,374,715 2,068,663 53,012,159 50,943,496
Information Technology 2,767,130 3,104,848 1,634,002 (1,470,846)
Energy and Utilities 18,569 20,405 29,346 8,941
Other 6,196 9,500 9,500 -
Transfers Out 573,417 702,435 - (702,435)
NON-PERSONNEL SUBTOTAL 4,752,386 5,920,025 54,707,676 48,787,651
Total $ 11,413,225 $ 12,954,174 $ 61,904,003 $ 48,949,829
Revenues by Category
FY2018 FY2019 FY2020 FY2019-2020
Actual Budget Proposed Change
Charges for Services $ 11,396,460 $ 13,128,511 $ 60,266,593 $ 47,138,082
Other Revenue 1,308 60,000 60,000 -
Rev from Money and Prop 31,414 - - -
Transfers In 8,640 - - -
Total $ 11,437,822 $ 13,188,511 $ 60,326,593 $ 47,138,082
Personnel Expenditures
Job Number Job Title / Wages FY2018 FY2019 FY2020 Salary Range Total
Budget Budget Proposed
FTE, Salaries, and Wages
20000011 Account Clerk 1.00 0.00 0.00 $ 33,605 - 40,459 $ -
20000012 Administrative Aide 1 0.00 1.00 1.00 39,449 - 47,528 39,449
20000024 Administrative Aide 2 0.00 1.00 1.00 45,444 - 54,769 47,528
20001101 Department Director 1.00 1.00 1.00 63,127 - 239,144 197,417
20001168 Deputy Director 2.00 2.00 2.00 50,128 - 184,332 317,999
20000924 Executive Assistant 1.00 1.00 1.00 46,475 - 56,208 54,088
20000290 Information Systems Analyst 1.00 1.00 1.00 57,691 - 69,723 69,723
2
20000293 Information Systems Analyst 9.00 9.00 9.00 63,342 - 76,578 687,563
3
20000998 Information Systems Analyst 3.00 3.00 2.00 71,249 - 86,311 172,622
4
Department Personnel
FY2018 FY2019 FY2020 FY2019-2020
Budget Budget Proposed Change
Enterprise Resource Planning 28.00 29.00 30.00 1.00
Total 28.00 29.00 30.00 1.00
Revenues by Category
FY2018 FY2019 FY2020 FY2019-2020
Actual Budget Proposed Change
Charges for Services $ 26,256,278 $ 27,824,407 $ 25,124,081 $ (2,700,326)
Rev from Money and Prop 63,223 - - -
Transfers In 3,610 - - -
Total $ 26,323,111 $ 27,824,407 $ 25,124,081 $ (2,700,326)
Personnel Expenditures
Job Number Job Title / Wages FY2018 FY2019 FY2020 Salary Range Total
Budget Budget Proposed
FTE, Salaries, and Wages
20000119 Associate Management 1.00 0.00 0.00 $ 57,691 - 69,723 $ -
Analyst
20001247 Business Systems Analyst 2 1.00 1.00 1.00 63,449 - 76,685 76,685
20001168 Deputy Director 1.00 1.00 1.00 50,128 - 184,332 147,268
20001261 Information Systems 1.00 0.00 0.00 78,404 - 94,948 -
Administrator
20001234 Program Coordinator 14.00 15.00 16.00 24,537 - 147,160 1,846,549
20001222 Program Manager 10.00 11.00 11.00 50,128 - 184,332 1,393,365
20000015 Senior Management Analyst 0.00 1.00 1.00 63,342 - 76,578 74,709
Vacation Pay In Lieu 41,169
FTE, Salaries, and Wages Subtotal 28.00 29.00 30.00 $ 3,579,745
Department Personnel
FY2018 FY2019 FY2020 FY2019-2020
Budget Budget Proposed Change
Wireless Technology Services 46.00 44.00 44.38 0.38
Total 46.00 44.00 44.38 0.38
Revenues by Category
FY2018 FY2019 FY2020 FY2019-2020
Actual Budget Proposed Change
Charges for Services $ 8,853,755 $ 10,064,011 $ 8,981,195 $ (1,082,816)
Other Revenue 61,817 - - -
Rev from Money and Prop 51,007 48,261 48,261 -
Rev from Other Agencies 11,392 - - -
Transfers In 19,490 2,877 - (2,877)
Total $ 8,997,461 $ 10,115,149 $ 9,029,456 $ (1,085,693)
Personnel Expenditures
Job Number Job Title / Wages FY2018 FY2019 FY2020 Salary Range Total
Budget Budget Proposed
FTE, Salaries, and Wages
20000011 Account Clerk 2.00 1.00 1.00 $ 33,605 - 40,459 $ 39,852
20000251 Apprentice 1- 0.00 1.00 1.00 42,651 - 56,875 56,874
Communications Technician
20000252 Apprentice 2- 4.00 0.00 0.00 53,329 - 67,553 -
Communications Technician
20000139 Associate Communications 5.00 4.00 4.38 71,099 - 85,860 373,228
Engineer
20000403 Communications Technician 16.00 19.00 19.00 62,053 - 74,429 1,382,537
20000405 Communications Technician 2.00 2.00 2.00 71,163 - 86,010 172,020
Supervisor
20001168 Deputy Director 1.00 1.00 1.00 50,128 - 184,332 147,268
20000419 Equipment Technician 1 6.00 6.00 6.00 38,418 - 46,024 254,074
20000425 Equipment Technician 2 2.00 2.00 2.00 42,156 - 50,257 100,514
20000288 Senior Communications 1.00 1.00 1.00 81,949 - 99,074 99,074
Engineer
20000897 Senior Communications 4.00 4.00 4.00 65,147 - 78,125 312,500
Technician
20000402 Senior Communications 1.00 1.00 1.00 81,863 - 98,816 98,816
Technician Supervisor
20000015 Senior Management Analyst 1.00 1.00 1.00 63,342 - 76,578 63,342
20000955 Storekeeper 1 1.00 1.00 1.00 36,935 - 44,305 44,305
Budgeted Vacancy Savings (101,760)
Overtime Budgeted 34,768
Reg Pay For Engineers 70,845
Vacation Pay In Lieu 20,000
FTE, Salaries, and Wages Subtotal 46.00 44.00 44.38 $ 3,168,257