|
•
<br />•
<br />•
<br />85
<br />ch
<br />01
<br />01
<br />HNNVrNN
<br />MIN
<br />N 0
<br />t0 m
<br />O O
<br />In N
<br />N
<br />a O!!1
<br />m Ito
<br />0 0
<br />°
<br />„�•
<br />O.
<br />0
<br />N
<br />NNNNNN
<br />m
<br />M O
<br />0O000
<br />01010
<br />m a
<br />4
<br />vs,
<br />0)
<br />M m
<br />NHNN
<br />o o
<br />Olm
<br />m14
<br />`
<br />;
<br />II
<br />_L
<br />..
<br />m
<br />tC
<br />^
<br />$ _ 22,646
<br />$ -37,412
<br />i
<br />o
<br />o
<br />N.I
<br />")
<br />L
<br />Im
<br />N
<br />w.NN....
<br />CNC N alto
<br />o o 0 of
<br />N 1f1 h Nl
<br />4 GI410I0 4110
<br />N ,-4 !
<br />M14 N to In
<br />4 N I4'
<br />1 1 1
<br />INi. .
<br />N'
<br />I (0
<br />N
<br />7'
<br />Y.1
<br />i m
<br />m
<br />I 4
<br />1-
<br />1 1
<br />,Y.
<br />D+010
<br />I
<br />m mi.
<br />a m!4
<br />i
<br />;
<br />w i � ILA)
<br />$ 5,060 1 $ 1,320
<br />$ 345 $ 90
<br />635......W5---_--166
<br />5 2.498 $ 652
<br />0
<br />N
<br />N
<br />a I
<br />la
<br />IN
<br />Fut
<br />1
<br />IN
<br />0
<br />N
<br />'H
<br />n
<br />N
<br />0
<br />o
<br />n
<br />r+11
<br />N�I
<br />CO
<br />N
<br />mlt
<br />O
<br />NII
<br />GRAND TOTALS $ 974,634 $ 458,078 I$233,912 I $ 224,1.66 1 58.47
<br />1
<br />l
<br />1
<br />I
<br />1
<br />I
<br />!
<br />i
<br />I
<br />I
<br />• I
<br />J
<br />1
<br />i
<br />I
<br />'
<br />I
<br />a a
<br />b
<br />n
<br />MF Yt
<br />40
<br />m 0
<br />O 4
<br />-:-.Z0
<br />n
<br />NNwN1
<br />a In
<br />N-404
<br />,-4u0,1
<br />,,re
<br />4
<br />tn,N
<br />moo
<br />N 0
<br />a O
<br />NN
<br />CAIN
<br />Min
<br />11
<br />N�YIi
<br />01M
<br />1410
<br />til
<br />!
<br />I
<br />t0001
<br />N1Nl
<br />1
<br />to
<br />1
<br />oloi
<br />tn'0�
<br />,ON
<br />1
<br />I
<br />Niw
<br />i
<br />0
<br />ti
<br />N
<br />1n
<br />N
<br />i n
<br />N
<br />M
<br />Ot
<br />t 0
<br />N
<br />4
<br />40
<br />t4
<br />N
<br />Cn
<br />M
<br />4
<br />I N
<br />N
<br />O
<br />M
<br />m
<br />mi.
<br />wNNNNN
<br />M t0
<br />0 M
<br />O m
<br />44 0 h
<br />Y1 Q N
<br />N CI N
<br />m 4 N
<br />N M�
<br />of
<br />)0
<br />O
<br />0
<br />N
<br />N
<br />T
<br />h
<br />NNH
<br />O
<br />4
<br />O in N
<br />4 .4.t M
<br />p
<br />4
<br />w-vn0-
<br />oto
<br />01m
<br />a N
<br />n 4
<br />NI4
<br />N -NN
<br />t0 ololtn
<br />4 N l
<br />j !
<br />a ,4 1?
<br />`t
<br />4 I
<br />!
<br />NINNN
<br />4
<br />a N
<br />m
<br />4
<br />4
<br />te,
<br />0
<br />'0I
<br />NI
<br />.
<br />n
<br />a
<br />m
<br />a
<br />4
<br />N
<br />1
<br />i
<br />I 10.1
<br />I
<br />IN
<br />o
<br />N
<br />I
<br />I
<br />N
<br />O
<br />4
<br />wNNVilw14
<br />I i
<br />OIO O.Nia
<br />M N IN
<br />NIN 4 Nj
<br />Mlin 4 N'
<br />I
<br />I 11
<br />i
<br />O MIWIN
<br />CA t0 4ICT
<br />4 I4,0
<br />vim IA-
<br />O W 17
<br />N CIN'
<br />O N it)
<br />"�
<br />!
<br />.1 01146
<br />NI
<br />Cit
<br />4
<br />{ m
<br />n�I
<br />An
<br />'01H=0
<br />N m o
<br />I IN a ala
<br />I• � i�`
<br />!
<br />INNNN
<br />Y BUDGETS WORKSHEET • FY19-20 ; ST. LUCIE - MARTIN
<br />Ar1AErYp EU I PROJECTED........... 47°%u 24%_
<br />O07,0,-.000z
<br />C
<br />m
<br />N
<br />I4
<br />O In
<br />n
<br />4610
<br />/00M
<br />O 4
<br />N N
<br />al
<br />01
<br />4
<br />M N
<br />N N
<br />N
<br />o 0
<br />N N1
<br />N m
<br />N
<br />N Ni
<br />0
<br />IN
<br />M
<br />4I
<br />='I wi
<br />0,
<br />0
<br />0
<br />0
<br />w
<br />t0
<br />N
<br />M
<br />a
<br />w
<br />s 45 $ 21 1-T-'
<br />�$ .l$ --
<br />45 __.,- 23 ¢ 11
<br />. __�- 500 $ 235 $ - 120
<br />5 164,485 $ 77.308 5 39.476
<br />ala
<br />min
<br />NIN
<br />.
<br />N N
<br />i
<br />CAIN
<br />m o
<br />0JM
<br />..« tri
<br />4i
<br />iN'1 Nlw
<br />mII O
<br />4400004414
<br />4 4
<br />Ot7tr,
<br />NI
<br />{
<br />NIN
<br />CNS/2-Factor Authentication (151.3/nio) - 75 Licenses 156,156 $ 2,893 $ 1,477
<br />CNS/Cloud Backup4 999.40 Annual) '-- "`- - I.
<br />_-�---.-_($yL_---- __-- ($ 5,000 s 2,350 $ 1.200
<br />Olin
<br />N,N
<br />NIN
<br />I ICO
<br />4
<br />•• �4
<br />O
<br />(
<br />0.0
<br />m;�
<br />IN,!M
<br />1 1
<br />11
<br />a
<br />N
<br />W1w
<br />m
<br />N a
<br />4 4
<br />M
<br />N
<br />N
<br />0
<br />y
<br />x
<br />w
<br />v
<br />v
<br />N
<br />t°'i
<br />°
<br />i
<br />leer Contractual Services/Reimbursement for (61 State C7 Positions I10/01/19LQ9/30/201, S 377,437 5-177,395 $ 00,585
<br />o
<br />a
<br />t0
<br />01
<br />4
<br />INI
<br />104
<br />to
<br />O
<br />MI
<br />o
<br />N
<br />IN
<br />1
<br />i
<br />I
<br />i
<br />1
<br />1
<br />{
<br />I I
<br />1
<br />I
<br />Itn
<br />iN
<br />110
<br />I4
<br />IN1
<br />IPI
<br />I
<br />i
<br />I
<br />I
<br />I
<br />I
<br />I
<br />1,0
<br />I
<br />!.
<br />I.-
<br />to
<br />ij
<br />I•`
<br />:_
<br />1,.
<br />lct
<br />m
<br />Ir
<br />Ir
<br />k
<br />0!
<br />0
<br />O
<br />NI
<br />4
<br />(
<br />of
<br />O
<br />04
<br />Appnss lusticeXchange System - 2 annual licenses (renews 12/27/2017) (.12/28/18 = 12/27/19) $ 465
<br />_----.------- -_ ..... $ 219 $ 112
<br />CDV✓-G (Hardware,_.._.__-._..-._-....__- -._. _._.._.-__._._ --- ..._..__.. ___.._._ S- 25 000 E s 11,750 5 6 000 Es 11,750 s 6,000
<br />00
<br />COW -G (Software) __
<br />0 40114 a
<br />t0 1n1N O
<br />i 0
<br />.i1N1
<br />•in'NINTN.
<br />O1Imlo o
<br />04 0114 O
<br />Nltn, a
<br />ril
<br />1
<br />H NN
<br />o N 0
<br />Nl0!O m
<br />m'0ji. m
<br />a�4!
<br />141
<br />I
<br />Ok . w
<br />Positive SSLWildcard DV
<br />---- -- - - ----------------------_ .._.- _..-._-•-----_.. '}j'-'---304 5 14-1 $ 72
<br />Bates Stamp Licenses ONF Additional.(5 Licenses)_ _-_--- - $ 5 $ 242 t 123
<br />Bar Code Scanners (IRC - 1� (51-/Mlsd 61 $ 2,160 $ 1,015 $ 518
<br />a 0l
<br />Q o{O
<br />; Ni:01
<br />r(
<br />N 44
<br />N O1N�
<br />m o;N
<br />t. al
<br />0
<br />NNIN
<br />elm
<br />unto
<br />40 0{y1
<br />4
<br />C
<br />N
<br />,
<br />1
<br />40>N11
<br />1.41
<br />I
<br />IN!
<br />1
<br />w!•
<br />79,119 $ 37,186 18 989
<br />N CT CIO
<br />4 a
<br />Im �u11a
<br />N nit
<br />1N NNIN
<br />4 O Nlo
<br />m O r0,a
<br />O N ONO
<br />4,1'1 l '
<br />4
<br />'
<br />oIo
<br />ono
<br />+
<br />OIN
<br />NIN
<br />'_-_--- .__.
<br />AT&T hl,ed Intemet Services with Managed Router/x831-000.4986 463/Upoeted [ntr.raef tiandwuRli Pri�.in,l per RTNi. y 22 000 10,340 $ 5280
<br />St. Lucie County Information Technology (200hi8 FPUA Fiber 218 5 2n St (shared 1/1) 5 1.500 5 705 s 169
<br />t0
<br />0 00
<br />to
<br />N
<br />a
<br />o o
<br />0 4
<br />.4 0,1
<br />f NIwN
<br />o
<br />t0
<br />•i' JJ 0)
<br />N
<br />N I0
<br />C
<br />N 10+
<br />C°
<br />.4
<br />HI
<br />4 14
<br />to :O
<br />40 !N'
<br />+i 1N
<br />ltn�
<br />)(lice Depof/TenerType%Staples/CDW_G/M x b5is (LT Supphe) � t 45,000 21-L150 S 10,800
<br />CO
<br />N
<br />m
<br />N
<br />H•
<br />43,754 $ 20,564
<br />23,200 5 10,904
<br />12,500 $ 5,875
<br />$ 825 $ 388
<br />in 0000040
<br />W00000.
<br />t0
<br />4
<br />w
<br />V
<br />V)
<br />01
<br />N
<br />o
<br />10
<br />c
<br />v
<br />c•
<br />T.,:
<br />0
<br />40
<br />o
<br />0 •
<br />3:
<br />mi
<br />qi
<br />titALwen^ A00,01\l/ :5P P06.1Al. Oct 2019 -Sent 2020
<br />STAC Development Hours - 100 prepaid Oct 2019 - Sept 2020 "we have 224.32 hes In books - --'-
<br />- CrossMatch - (Guardian Scanner/Software/System Peripheral - annually)(Renewal - 05/01/19 - 04/30/29^
<br />Max Davis Assoc. SIT Maintenance - Actual Copies Marie -+- Supp/res)
<br />„1St, Lucie County.Information Technology (System Security & Administration)
<br />- -
<br />oDaddye ros my nma n Name Registration Renewals (.NET) Vert Renewal - 04✓:t1i2020%2 Yrs _
<br />Go Daddy Web Hosting/Domain Name Registration Renewals (S5L Certificate) Next Renewal 03/24/2020/2 Yrs
<br />CNS (Computer Network Services) Support ($81,885 + 582,600+ $10,000)
<br />__- -...._-
<br />NS/Der rcated WI -Fl Improved Security Y., Functionality Project ($19,0351-14,750-1$34D - SL, h� IR
<br />Rock Road Data Ctr Relocation ($3.50/Month SLC Space) I CNS Device Monitoring ($75/ -lo)
<br />vem2u0 Cenular triunes (g) $755/mo ---"`
<br />St. Lucie es... Information Technology tswpon -- rirepn n,S) ----- --' -- '-'---`-`-----
<br />Replacement Telghone Equipment/Telephone System_
<br />_._...___-_ AT&T Announcement Line_ Billed under V11-3541 (772-461-09991_ -
<br />GRAND TOTAL(
<br />>-*
<br />��
<br />o
<br />r'm
<br />V E
<br />14.4 I" M
<br />{ I
<br />I
<br />I
<br />i
<br />'°'
<br />I
<br />cnI
<br />If..
<br />�1
<br />1
<br />1
<br />1
<br />!
<br />II
<br />'
<br />I
<br />I
<br />!
<br />l 1
<br />3,
<br />1
<br />i
<br />i t
<br />!
<br />I j
<br />1 1
<br />lm
<br />V
<br />ip
<br />IS
<br />IQ
<br />1 '
<br />y1 u)I
<br />0 1 I I
<br />1
<br />i 1 ti 1 I(
<br />Iy 3 1 I l I l
<br />1 I
<br />1 1
<br />II
<br />1
<br />i
<br />+
<br />1 I I vi
<br />l i t I0
<br />i ,
<br />t b'
<br />I; 14LLI
<br />l .1
<br />EI '1
<br />1r,r
<br />vl
<br />-��^,
<br />l
<br />1 1
<br />(
<br />1
<br />t
<br />!i
<br />I it
<br />I I0.4j
<br />i �N
<br />11�
<br />_
<br />`
<br />i
<br />i
<br />i
<br />'(
<br />1
<br />i
<br />7
<br />85
<br />
|