Loading...
Attachment 2MPROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 31 LO S G A T O S - S A R A T O G A R D LO S G A T O S B L V D E MA I N S T HW Y 1 7 HW Y 1 7 N S A N T A C R U Z A V WIN C H E S T E R B L V D BLOSSOM HILL RD LO S G A T O S B L V D HW Y 8 5 KENNE D Y R D SHA N N O N R D LA R K A V LOS GATOS-ALMADEN RD UN I V E R S I T Y A V WEDGEWOOD KNOWLE S A, B, C, D, F, H E, G PROJECT LOCATIONS A Information System Upgrade B Audio/Video System Upgrade C Town-Wide Document Imaging Project D Tiburon CAD/RMS Upgrade E Engineering Document Archiving F Police Interoperability Radio Project G PPW Interoperability Radio Project H Silicon Valley Interoperability Project (SVRIP) Service PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 32 PROGRAM SECTION DIRECTORY PAGE 6101 Information System Upgrade E – 34 6001 Audio/Video System Upgrade E – 36 6003 Town-Wide Document Imaging Project E – 38 6302 Tiburon CAD/RMS Upgrade E – 40 2305 Engineering Document Archiving E – 42 2402 Police Interoperability Radio Project E – 44 2306 PPW Interoperability Radio Project E – 46 6305 Silicon Valley Interoperability Project (SVRIP) Service E – 48 PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 33 The Equipment Projects section contains Capital Improvement Program projects that provide new equipment; or replace, improve, or upgrade existing Town equipment. This section does not have ongoing equipment programs; all projects are considered one-time projects. One-time equipment capital improvement projects are prioritized based on service level considerations, available funding sources, project costs, and community impacts. Los Gatos does not have a designated funding source for new equipment or the replacement or upgrading of existing equipment; however, grants are pursued and utilized when available. EQUIPMENT PROJECTS SUMMARY Carryforward Projects 6101 Information System Upgrade 392,341$ 82,019$ - $ - $ - $ - $ 474,360$ 6001 Audio/Video System Upgrade 52,440 58,160 - - - - 110,600 6003 Town-wide Document Imaging Project 193,225 16,990 - - - - 210,215 6302 Tiburon CAD/RMS Upgrade 28,000 42,000 - - - - 70,000 2305 Engineering Document Archiving - 59,093 - - - - 59,093 2402 Police Interoperability Radio Project - 150,000 - - - - 150,000 2306 PPW Interoperability Radio Project - 150,000 - - - - 150,000 6305 Silicon Valley Interoperability Project (SVRIP) Service Fee - 176,152 152,876 - - - 329,028 Total Equipment Projects 666,007$ 734,414$ 152,876$ - $ - $ - $ 1,553,296$ Expended Through 2015/16 2016/17 Budget & Carryfwd* Total Budgeted 2017/18 Budget 2018/19 Budget 2019/20 Budget 2020/21 Budget Total FY 2014/15 Carryforward $561,538 PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 34 Project Name Information System Upgrade Project Number 841-6101 Department Finance Project Manager Finance Director : Stephen Conway Description This project upgrades the Town’s existing financial/human resources information database, enhancing its reporting system and providing future web-based online services. This project will be coordinated with the upgrade of the Town’s existing permit tracking system. Location The project will enhance the information systems used by the Finance, Human Resources, and Building Departments. Purchased computer hardware will be located in the MIS Department, 110 E. Main Street. Project Background In FY 2008/09, staff completed a significant portion of a multi-year financial information system upgrade. This project involved the conversion of General Ledgers, Payroll, Budget, and Human Resources modules, followed by the implementation of the Cashiering and Business License modules. Planned for FY 2016/17 is the final completion of the fixed asset module and continuation of electronic commerce, including online permitting and business license applications. Operating Budget Impacts The remaining project balance is estimated to be $73,745. It is anticipated that the maintenance costs for the Finance/Human Resources information system would be approximately $38,000 annually, which has been incorporated into the FY 2016/17 Operating Budget. PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 35 Project Components & Estimated Timeline Fall 2016 System Implementation Develop and test fixed assets and electronic commerce functions. Spring 2017 System Implementation Implementation of electronic commerce, including applicable online permits and business license applications. Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project SOURCE OF FUNDS to 2016/17 (with Carryfwd) GFAR Transfer from MIS 392,341 $ 640 $ 82,019 $ -$ 82,019$ - $ - $ - $ - $ 475,000 $ TOTAL SOURCE OF FUNDS 392,341 $ 640 $ 82,019 $ -$ 82,019$ - $ - $ - $ - $ 475,000$ Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project USE OF FUNDS to 2016/17 (with Carryfwd) GFAR Salaries and Benefits - $ - $ - $ -$ -$ - $ - $ - $ - $ - $ Services/Supplies/Equipment - - - - - - - - - - Site Acquisition & Preparation - - - - - - - - - - Consultant Services 392,341 640 82,019 - 82,019 - - - - 475,000 Project Construction Expenses - - - - - - - - - - TOTAL GFAR 392,341 $ 640 $ 82,019 $ -$ 82,019$ - $ - $ - $ - $ 475,000 $ TOTAL USE OF FUNDS 392,341 $ 640 $ 82,019 $ -$ 82,019$ - $ - $ - $ - $ 475,000 $ INFORMATION SYSTEM UPGRADE Project 841-6101 PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 36 Project Name Audio/Video System Upgrade Project Number 841-6001 Department Town Manager Project Manager MIS Manager: Chris Gjerde Description This project provides for the replacement and/or upgrade of Council Chamber video, audio/visual, and other applicable equipment used for televised and non-televised public meetings. Location The video production system is located in the audio/video equipment room at the Civic Center, 110 E. Main Street, and involves various electronic equipment required to cablecast public meetings and make presentations. Project Background In FY 2008/09, the audio/visual equipment located in the Town Council Chambers was upgraded to meet the needs at that time. The maintenance of the video production equipment is now the responsibility of KCAT, who receives Public, Educational, and Governmental (PEG) fees, provided by local cable operators for this purpose. The remaining funds in this project will be used to replace and/or upgrade the Town’s A/V equipment in the Council Chambers, as needed. Staff will also explore the availability of additional audio/visual meeting management enhancements. Operating Budget Impacts This Audio/Video System Upgrade project is funded in the GFAR Fund. It is unknown at this time which replacements or upgrades will be required during FY 2016/17. Staff oversight of this project will be included in the FY 2016/17 Operating Budget. PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 37 Project Components & Estimated Timeline Fiscal Year 16/17 Monitoring As needed. Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project SOURCE OF FUNDS to 2016/17 (with Carryfwd) GFAR 52,440 $ - $ 58,160 $ -$ 58,160$ - $ - $ - $ - $ 110,600 $ TOTAL SOURCE OF FUNDS 52,440 $ - $ 58,160 $ -$ 58,160$ - $ - $ - $ - $ 110,600 $ Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project USE OF FUNDS to 2016/17 (with Carryfwd) GFAR Salaries and Benefits - $ - $ - $ -$ -$ - $ - $ - $ - $ - $ Services/Supplies/Equipment 52,440 - 58,160 - 58,160 - - - - 110,600 Site Acquisition & Preparation - - - - - - - - - - Consultant Services - - - - - - - - - - Project Construction Expenses - - - - - - - - - - TOTAL GFAR 52,440 $ - $ 58,160 $ -$ 58,160$ - $ - $ - $ - $ 110,600 $ TOTAL USE OF FUNDS 52,440 $ - $ 58,160 $ -$ 58,160$ - $ - $ - $ - $ 110,600 $ AUDIO / VIDEO SYSTEM UPGRADE Project 841-6001 PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 38 Project Name Town-Wide Document Imaging Project Project Number 841-6003 Department Community Development/Police Project Manager Community Development Director: Joel Paulson Description This is the continuation of the first phase of a Town-wide project to convert existing microfiche and paper files to electronic storage and provide desktop access. Location Town of Los Gatos Civic Center complex, 110 E. Main Street. Project Background The Community Development has an immediate need to provide electronic storage and retrieval of many archived documents. The electronic retrieval system will allow immediate access to all building and planning files for members of the Community Development Department via desktop access. Following implementation, priorities will be identified to expand document imaging to other departments, subject to available funding. Operating Budget Impacts The Community Development Department collects permit fees, a portion of which will be used to offset some costs for document storage. PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 39 Project Components & Estimated Timeline FY 2016/17 Production Continue document conversion of Building and Planning Division files. Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project SOURCE OF FUNDS to 2016/17 (with Carryfwd) GFAR Transfer from MIS 193,225 $ 4,785 $ 16,990 $ -$ 16,990$ - $ - $ - $ - $ 215,000 $ TOTAL SOURCE OF FUNDS 193,225 $ 4,785 $ 16,990$ -$ 16,990$ - $ - $ - $ - $ 215,000 $ Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project USE OF FUNDS to 2016/17 (with Carryfwd) GFAR Salaries and Benefits - $ - $ - $ -$ -$ - $ - $ - $ - $ - $ Services/Supplies/Equipment - - - - - - - - - - Site Acquisition & Preparation - - - - - - - - - - Consultant Services - - - - - - - - - - Project Construction Expenses 193,225 4,785 16,990 - 16,990 - - - - 215,000 TOTAL GFAR 193,225 $ 4,785 $ 16,990 $ -$ 16,990$ - $ - $ - $ - $ 215,000 $ TOTAL USE OF FUNDS 193,225 $ 4,785 $ 16,990 $ -$ 16,990$ - $ - $ - $ - $ 215,000 $ TOWN-WIDE DOCUMENT IMAGING PROJECT Project 841-6003 PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 40 Project Name Tiburon CAD/RMS Upgrade Project Number 841-6302 Department Police Project Manager Lieutenant JR Langer Description This project will upgrade the existing Police Tiburon CAD/RMS system through a cooperative agreement with the City of Sunnyvale Department of Public Safety. Location Town of Los Gatos Civic Center complex, 110 E. Main Street and the Town of Los Gatos Police Operations Building, 15900 Los Gatos Boulevard. Project Background Since 1993, the Police Department has relied on a computer aided dispatch (CAD) and records management system (RMS) for all police operations. The current software provider, Tiburon, is in the process of upgrading its systems to a more contemporary .NET platform, resulting in the phase-out of older UNIX-based systems. Working in partnership with the City of Sunnyvale Department of Public Safety, the Police Department concluded that it would be mutually beneficial to upgrade and combine both departments’ operating systems in order to share real-time information with the potential to expand the system to other law enforcement agencies in the future. The City of Sunnyvale Department of Public Safety and the Police Department upgraded the computer aided dispatch (CAD) in February 2013. The records management system (RMS) was scheduled to be upgraded in December 2014; however the current software provider, Tiburon, experienced some delays in the development of their upgraded RMS. In March 2015, Tiburon was purchased by TriTech Software Systems. Staff is working with the new company to establish timelines and options for an upgraded RMS. Operating Budget Impacts Contract negotiations will continue with the new company, TriTech Software Systems, to determine future maintenance costs, including system enhancement and training. Prior maintenance costs incurred by the Town, prior to the agreement with the City of Sunnyvale Department of Public Safety, were $70,000 annually. In FY 2014/15 with the new CAD and the old RMS maintenance costs totaled $40,000, a 43% reduction in maintenance costs. PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 41 Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project SOURCE OF FUNDS to 2016/17 (with Carryfwd) GFAR - Transfer from MIS 28,000 $ - $ 42,000 $ -$ 42,000$ - $ - $ - $ - $ 70,000 $ TOTAL SOURCE OF FUNDS 28,000 $ - $ 42,000$ -$ 42,000$ - $ - $ - $ - $ 70,000 $ Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project USE OF FUNDS to 2016/17 (with Carryfwd) GFAR Salaries and Benefits - $ - $ - $ -$ -$ - $ - $ - $ - $ - $ Services/Supplies/Equipment 28,000 - 42,000 - 42,000 - - - - 70,000 Site Acquisition & Preparation - - - - - - - - - - Consultant Services - - - - - - - - - - Project Construction Expenses - - - - - - - - - - TOTAL GFAR 28,000 $ - $ 42,000 $ -$ 42,000$ - $ - $ - $ - $ 70,000 $ TOTAL USE OF FUNDS 28,000 $ - $ 42,000 $ -$ 42,000$ - $ - $ - $ - $ 70,000$ TIBURON CAD / RMS UPGRADE Project 841-6302 Project Components & Estimated Timeline Winter 2013 Phase I –System Implementation CAD Design & Implementation Spring 2014 Phase I - Completion Mobile unit replacement included all new radios in patrol vehicles, new software and new functionality for officers in the field Summer 2016 Phase II – System Implementation RMS Design and Implementation Fall 2016 Phase II -Completion Go-live with new RMS PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 42 HW Y 9 E MA I N S T HW Y 1 7 N S A N T A C R U Z A V UN I V E R S I T Y A V Project Name Engineering Document Archiving Project Number 821-2305 Department Parks & Public Works Project Manager Town Engineer: Lisa Petersen Description This project will scan and archive all engineering record documents such as as-builts, federal and state funded capital improvement projects, and recorded documents, all of which are currently stored in paper format. Location This project is located at the Engineering Services office, which is at 41 Miles Avenue. Project Background Currently, most files are kept in a hard copy format in the Engineering Services office. These hard copies have become damaged due to age and need to be preserved through archiving to maintain pertinent records. By digitally archiving these documents, searching through records becomes much more efficient. It is anticipated that this project will be implemented over the next three fiscal years, starting in FY 2014/15 and completion estimated in FY 2016/17. Operating Budget Impacts This project will use staff time for management. The staff time for this project is included in the FY 2016/17 Operating Budget. PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 43 Project Components & Estimated Timeline Summer 2015 Design Project development Fall 2015 Bid process Project bidding & contract award Spring 2017 Completion Project completion Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project SOURCE OF FUNDS to 2016/17 (with Carryfwd) GFAR - $ 907 $ 39,093 $ 20,000$ 59,093$ - $ - $ - $ - $ 60,000 $ TOTAL SOURCE OF FUNDS - $ 907 $ 39,093 $ 20,000$ 59,093$ - $ - $ - $ - $ 60,000 $ Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project USE OF FUNDS to 2016/17 (with Carryfwd) GFAR Salaries and Benefits - $ - $ - $ -$ -$ - $ - $ - $ - $ - $ Services/Supplies/Equipment - - - - - - - - - - Site Acquisition & Preparation - - - - - - - - - - Consultant Services - - - - - - - - - - Project Construction Expenses - 907 39,093 20,000 59,093 - - - - 60,000 TOTAL GFAR - $ 907 $ 39,093 $ 20,000$ 59,093$ - $ - $ - $ - $ 60,000 $ TOTAL USE OF FUNDS - $ 907 $ 39,093 $ 20,000$ 59,093$ - $ - $ - $ - $ 60,000 $ ENGINEERING DOCUMENT ARCHIVING Project 821-2305 PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 44 Project Name Police Interoperability Radio Project Project Number 821-2402 Department Police Project Manager Lieutenant JR Langer Description This project will update the existing police radio system to be compatible with the regional interoperability requirements. The project will replace current mobile and portable radios with new digital P25 compliant equipment using a 700 Mhz. spectrum. Location This project is located at Police Administration Building. Project Background The Town is a member of a County-wide joint powers authority which is moving forward with an aggressive program for regional interoperability of public safety communications for police and fire services across all jurisdictions. The Town’s Police Department has taken steps to update their radio system to be compatible with this regional interoperability requirement. In advance of the upgrade of the existing police radio system, the Police Department moved forward with Communications Center upgrades that will be compatible with the new police radio system. New digital radio consoles were installed in November 2014 and were purchased through an agreement with the County of Santa Clara to obtain the best pricing. The Police Department is working with other County law enforcement agencies to obtain best possible pricing for the mobile and portable radios. Operating Budget Impacts Staff oversight of this project will be included in the FY 2016/17 Operating Budget. PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 45 Project Components & Estimated Timeline Summer 2016 Bid process Project bidding & contract award Fall 2016 Completion Project completion Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project SOURCE OF FUNDS to 2016/17 (with Carryfwd) GFAR - $ - $ 150,000 $ -$ 150,000$ - $ - $ - $ - $ 150,000 $ TOTAL SOURCE OF FUNDS - $ - $ 150,000 $ -$ 150,000$ - $ - $ - $ - $ 150,000 $ Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project USE OF FUNDS to 2016/17 (with Carryfwd) GFAR Salaries and Benefits - $ - $ - $ -$ -$ - $ - $ - $ - $ - $ Services/Supplies/Equipment - - - - - - - - - - Site Acquisition & Preparation - - - - - - - - - - Consultant Services - - - - - - - - - - Project Construction Expenses - - 150,000 - 150,000 - - - - 150,000 TOTAL GFAR - $ - $ 150,000 $ -$ 150,000$ - $ - $ - $ - $ 150,000 $ TOTAL USE OF FUNDS - $ - $ 150,000 $ -$ 150,000$ - $ - $ - $ - $ 150,000 $ POLICE INTEROPERABILITY RADIO PROJECT Project 821 -2402 PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 46 Project Name PPW Interoperability Radio Project Project Number 821-2306 Department Parks & Public Works Project Manager Superintendent: Steve Regan Description This project will update the existing Public Works radio system to be compatible with the regional interoperability requirements. Location This project is located at Parks and Public Works, which is at 41 Miles Avenue. Project Background The Town is a member of a County-wide joint powers authority which is moving forward with an aggressive program for regional interoperability of public safety communications for police and fire services across all jurisdictions. The Town’s Police Department has taken steps to update their radio system to be compatible with this regional interoperability requirement. The Parks and Public Works Department staff also uses a similar radio system in order to communicate with public safety officials and requires it as part of day-day operations. In order to be compatible with these radio system changes, Park and Public Works Department’s radio system must also be updated. Operating Budget Impacts Staff oversight of this project will be included in the FY 2016/17 Operating Budget. PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 47 Project Components & Estimated Timeline Winter 2016 Bid process Project bidding & contract award Summer 2017 Completion Project completion Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project SOURCE OF FUNDS to 2016/17 (with Carryfwd) GFAR - $ - $ 150,000 $ -$ 150,000$ - $ - $ - $ - $ 150,000 $ TOTAL SOURCE OF FUNDS - $ - $ 150,000 $ -$ 150,000$ - $ - $ - $ - $ 150,000 $ Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project USE OF FUNDS to 2016/17 (with Carryfwd) GFAR Salaries and Benefits - $ - $ - $ -$ -$ - $ - $ - $ - $ - $ Services/Supplies/Equipment - - - - - - - - - - Site Acquisition & Preparation - - - - - - - - - - Consultant Services - - - - - - - - - - Project Construction Expenses - - 150,000 - 150,000 - - - - 150,000 TOTAL GFAR - $ - $ 150,000 $ -$ 150,000$ - $ - $ - $ - $ 150,000 $ TOTAL USE OF FUNDS - $ - $ 150,000 $ -$ 150,000$ - $ - $ - $ - $ 150,000 $ PPW INTEROPERABILITY RADIO PROJECT Project 821 -2306 PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 48 Project Name Silicon Valley Radio Interoperability Project (SVRIP) Police Radio System Infrastructure Project Number 841-6305 Department Police Project Manager Lieutenant JR Langer Description This project will update the existing police radio system infrastructure to be compatible with the regional interoperability requirements. Location Town of Los Gatos Civic Center Complex, 110 E Main Street and the Town of Los Gatos Police Operations Building, 15900 Los Gatos Boulevard. Project Background The Silicon Valley Radio Interoperability Authority (SVRIA) in conjunction with the City Managers Association and the County Chief’s Association is moving towards a program for regional interoperability of public safety communications for police, fire services, and public works across all jurisdictions. The Police Department, in conjunction with other public safety agencies within Santa Clara County,will be contributing to radio system infrastructure for a period of three years to allow for interoperability of public safety communications regionally. Operating Budget Impacts Staff oversight of this SVRIA project will be included in the FY 2016/17 Operating Budget. PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 49 Project Components & Estimated Timeline Summer 2015 Design Project development Winter 2016 Bid process Project bidding & contract award Summer 2018 Completion Project completion Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project SOURCE OF FUNDS to 2016/17 (with Carryfwd) GFAR - $ 129,600 $ 23,276 $ 152,876$ 176,152$ 152,876 $ - $ - $ - $ 458,628 $ TOTAL SOURCE OF FUNDS - $ 129,600 $ 23,276 $ 152,876$ 176,152$ 152,876 $ - $ - $ - $ 458,628 $ Prior Yrs Actuals 2015/16 Estimated Estimated Carryfwd 2016/17 New Funding 2016/17 Budget 2017/18 Proposed 2018/19 Proposed 2019/20 Proposed 2020/21 Proposed Total Project USE OF FUNDS to 2016/17 (with Carryfwd) GFAR Salaries and Benefits - $ - $ - $ -$ -$ - $ - $ - $ - $ - $ Services/Supplies/Equipment - - - - - - - - - - Site Acquisition & Preparation - - - - - - - - - - Consultant Services - - - - - - - - - - Project Construction Expenses - 129,600 23,276 152,876 176,152 152,876 - - - 458,628 TOTAL GFAR - $ 129,600 $ 23,276 $ 152,876$ 176,152$ 152,876 $ - $ - $ - $ 458,628 $ TOTAL USE OF FUNDS - $ 129,600 $ 23,276 $ 152,876$ 176,152$ 152,876 $ - $ - $ - $ 458,628 $ SILICON VALLEY INTEROPERABILITY PROJECT (SVRIP) SERVICE Project 841-6305 PROPOSED PUBLIC FACILITIES PROGRAM Equipment Projects E - 50