AGENDA ITEM BACKGROUND TO: GOVERNING BOARD DATE FROM: PRESIDENT October 6, 2014 SUBJECT: 2014-15 One Time Budget Allocations REASON FOR BOARD CONSIDERATION ENCLOSURE(S) ITEM NUMBER Page 1 of 16 ACTION BACKGROUND: The College Planning Council discussed the importance of allocating one-time resources to support the college-wide program planning process and the strategic plan (see focus areas below). Proposals were submitted by departments and divisions to the appropriate administrators. Component councils reviewed and prioritized the proposals. A prioritized list was reviewed and revised by the Cabinet. The College Planning Council reviewed proposals on September 17, 2014. Most of the proposals will be funded through a reallocation of existing carryover and one-time funds. The college is also leveraging funding from other sources such as new grants and restricted fund allocations from the state. Facilities and Technology projects will be funded from restricted Bond, Scheduled Maintenance, Prop 39 and Parking fund allocations. Some of the allocations on the attached spreadsheets were included in the 2014-15 Final Budget as approved by the Governing Board on September 8, 2014. The list of funded and partially funded requests is included on the attached pages. The list is provided for Governing Board approval. Strategic Plan Focus Areas 1. Professional Development and Transformational Learning: Cabrillo College has long been the leader in transformational approaches to teaching and learning, technology and other processes that make the college one of the leaders in identifying methods for student success. This strategic focus identifies goals that meet the intent of our college commitment to all employee professional development and access to training, while focusing the college on learning that continues to transform our institution as we meet our mission for student success, achievement and completion. 2. Sustainable Programs and Services: Cabrillo College is undergoing changes in student demographics and enrollment levels in addition to state mandated changes in program regulations and funding. Committed to meeting student demand for transfer, basic skills, career technology and services that promote the community college mission, this strategic focus identifies areas that best meet student and industry demands for degrees and certificates as well as practices that encourage a seamless articulation of students through the basic skills sequence and into a career / transfer area. 3. Community Partnerships and Economic Vitality: The community provides Cabrillo College with partnerships and connections that benefit our students. This strategic focus identifies our unique role in providing education that promotes economic prosperity for our students, employers, and our community. Administrator Initiating Item: Victoria Lewis Academic and Professional Matter If yes, Faculty Senate Agreement Senate President Signature Yes No Yes No Final Disposition 4. Institutional Stewardship: Incumbent upon Cabrillo College is its stewardship through facilities, technology, and other operational systems. This strategic focus assures our community that we are providing high quality, sustainable and effective learning environments. 5. Institutional Responsibilities: Cabrillo College is part of a larger community college and higher education system that requires compliance with standards, legislation, and other mandates. This strategic focus plans the institutional compliance to meet ongoing and mandatory responsibilities in order to improve student success and student achievement. The District is committed to fulfilling all required mandates every year. Recent legislation and policy changes have resulted in an exceptionally large number of new mandates to implement while maintaining current obligations. These new mandates include but are not limited to the Student Success Act, accreditation site visit recommendations and updated accreditation standards. All of the items listed below will be fulfilled by the District each academic year. The items identified as priority in a given year will receive special attention to either establish new processes and procedures for new mandates or thoroughly review existing processes and procedures to identify and implement improvements. FISCAL IMPACT: $596,131 re-allocation of carryover and one-time funds $452,225 restricted fund program allocations $4,725,849 Facilities/IT funding allocations; Bond, Scheduled Maintenance, Parking Fund, Prop 39, etc. RECOMMENDATION: It is recommended that the Governing Board authorize the Vice President, Administrative Services to allocate funding as indicated above. 2014-15 Program Planning Allocation and New Funding Requests FUNDING SOURCE OPTIONS General Fund Unrestricted Other Funds Restricted Fund 12 1 Partial Funded/ Funded/ Unfunded Funded Plan P 2 Funded P 2 S P 3 S 3 4 P 5 P 6 7 8 9 Partially Funded at 50% Program Strategic Goal # Plan Link 1 4 5 Bdgt. Ctgy. C S S Program Plan Year Request 2013-14 ATH/HAWK - Assistant Athletic Trainer support. GEOG/HASS - Need student assistants to work in 2013-14 weekly labs, map exercises in lecture classes, field trips and weekly tutoring/study sessions. VPI Carryover VPI Carryover 2013-14 CIS/NAS - Fund student tutors to assist the CIS students in the CIS Data Center.Tutoring: $9,010 per year (20 hrs/week; $13.25/hr) - Lab Student Assistant 4; 34 weeks annually. VPI Carryover 2013-14 CS/NAS - Fund tutor support for programming students in computer science. This tutoring could occur in the STEM Center. Fund tutor support. (30 hrs/week; $13.25/hr- Student Assistant 4; 34 weeks, includes summer if courses offered) annually. VPI Carryover ENGR/NAS - Fund peer leader tutors for ENGR 1A, 15, 25, 26, 35, 45. (in STEM Center) - New class needing tutor: ENGR 30. Need: 30 wks/yr * 3 hrs/wk *8 sessions * $13.25/hr = $9540. Currently the department has $2520 in student hourly accounts. This leaves a shortfall of $7020 annually. VPI Carryover S 2013-14 P 10 S 2013-14 P 11 S 2013-14 S Fund Name VPI Carryover CHEM/NAS - Student hourly Chem lab support. 6 14 $1,850 One Time Funds--New Requests 2013-14 P P Carry Over Carry Over (One Time One Time Funds-- (One Time New Requests Funds) Funds) $15,000 Other Fund: 2013-14 MESA STEM/NAS - Request is for one time funds of $28,000 for tutoring. PHYS/NAS - Increase the Physics Learning Center tutor budget by $9,000/yr (from $16,000/yr to $25,000/yr). Physics has added sections, increasing the number of students served by the Physics Learning Center, which means that the student demand for tutoring and support cannot be met with the current budget. We received $6000 one-time money to increase the PLC tutor budget for the 2013-14 academic year. GEOL/NAS - Increase the student assistant budget to keep up with program growth. Student Assistants will be needed in the new Ocean 10 and ES 10 labs (about $800 annually). Need student assistants for one to two hours per week in Geology 15 and 25 (about $518 annually). S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx OneTimeRequests 092614 $79,571 VPI Carryover VPI Carryover 1 of 14 2014-15 Program Planning Allocation and New Funding Requests FUNDING SOURCE OPTIONS General Fund Unrestricted Other Funds Restricted Fund 12 Partial Funded/ Funded/ Unfunded Plan Program Strategic Goal # Plan Link Bdgt. Ctgy. Program Plan Year 10 Funded P 15 S 2013-14 11 Funded P 16 S 2013-14 12 Partially Funded P 17 S 2013-14 13 Funded P 18 P 2013-14 14 Funded P 19 P 2013-14 Request MUS/VAPA - Continue support of on-going programs. The budgets have not kept up with increased costs. The absence of any support staff position in the music department continues to be problematic for the complexities of our program (huge equipment and library assets to manage/sign-out/mainatain), and music technology classified support that IT can no longer provide per Dan Borges due to increased complexity of music technology equipment and limited IT staff. DE/TLC - Can be filled on one-time basis for 2014-15 with student hourly, as is was in 2013-14. Watsonville Center Science Lab - Student Hourly Support. GEOG/HASS - Create 10 more captioned podcasts for GEOG1 online (currently there are 5) using the CCC Confer program in the TLC/with the help of TLC staff. Requires reassigned time for program chair to create podcasts. Each of the 5 podcasts she created required 10 hours of time. Based on that it is estimated that it will require 100 hours to complete 10 more podcasts. (3 tus @ $1750). GEOG/HASS - Create digital map-reading videos for online delivery so that students in online classes (and face-to-face classes) can access required map-reading assignments without having to come to campus libraries. Since the required assignments also require the use of maps, we need to purchase digitized versions of the maps from the USGS. Work with TLC staff to streamline activity and make available via Blackboard. Request 1 tu reassigned time @ $1750 to allow program chair time to complete this task.(estimate 30 hours of reassigned time to make this assignment available online). S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx OneTimeRequests 092614 Carry Over Carry Over (One Time One Time Funds-- (One Time New Requests Funds) Funds) One Time Funds--New Requests Other Fund: Fund Name $5,000 VPI Carryover $4,558 VPI Carryover $2,000 VPI Carryover $5,250 $1,750 Foundation Faculty Grant for Student Success VPI Carryover 2 of 14 2014-15 Program Planning Allocation and New Funding Requests FUNDING SOURCE OPTIONS General Fund Unrestricted Other Funds Restricted Fund 12 Partial Funded/ Funded/ Unfunded Plan Program Strategic Goal # Plan Link Bdgt. Ctgy. Program Plan Year Funded P 20 O 2014-15 Funded P 20 O 2014-15 15 16 17 Funded Funded 18 19 Partically Funded P P 21 22 O O Request BIO/NAS - Purchase a classroom set of microscopes for the new lab, room 611, in the Chemistry wing of the building. The Chemistry remodel in the Dental Hygiene wing of the building provided two new lecture rooms and a new lab. The lab would also be useable for Biology if it had a classroom set of microscopes. These microscopes cannot be routinely transported between rooms without causing damage. Need 25 @ $3,000 2014-15 CIS/NAS - Lab Equipment: Fund the purchase of hardware and software to expand remote authentication network access (ANA) to students. We received onetime funding approval in 2013-14. We ordered Cisco hardware to support the new Cisco curriculum. We purchased a new router and a security appliance. Need $10,000 annually to develop the infrastructure further and stay current with latest technology. 2013-14 GEOL/NAS - Increase the supply budget to keep up with program growth. More supplies are needed to support the addition of an Environmental Science 10 lab and a new Oceanography 10 lab. P 23 O 2013-14 P 24 O 2013-14 MATH/NAS - Purchase equipment to support innovative curriculum designed for increased student success. Example: purchase two sets of graphing calculators for classroom use in our new Math 142 course ($8000). Additional needs may be identified as curriculum is revised. PHYS/NAS - Purchase new laboratory and demonstration equipment for the PHYS 4 and PHYS 2 series. The department needs to purchase a variety of new lab and demo equipment to support the Phys 4 and Phys 2 series.These courses are in high demand, and sections of Phys 4 have been added with the completion of the 800 building remodel. S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx OneTimeRequests 092614 Carry Over Carry Over (One Time One Time Funds-- (One Time New Requests Funds) Funds) $6,375 One Time Funds--New Requests Other Fund: Fund Name Foundation Faculty Grant for Student Success VPI Carryover $33,625 $10,000 Foundation Faculty Grant for Student Success $800 VPI Carryover $0 Student Grants FA2013 $5,000 VPI Carryover 3 of 14 2014-15 Program Planning Allocation and New Funding Requests FUNDING SOURCE OPTIONS General Fund Unrestricted Other Funds Restricted Fund 12 Partial Funded/ Funded/ Unfunded 20 Funded Plan Program Strategic Goal # Plan Link Bdgt. Ctgy. Program Plan Year P 25 O 2013-14 21 P 12 S 2013-14 22 P 26 O 2013-14 Request W/NAS - Maintain “industry compatible” lab supplies for Welding students by increasing the welding supply base budget. The cost of welding consumables, such as torch liners and welding tips, has doubled over the past several years yet our base supply budget has remained unchanged. (The request is for a base increase, but one time funds could be used on a year to year basis.) PHYS/NAS - Request for additional student lab assistants. W/NAS - Curriculum: fund the addition of one new welding course per year for the next four years. Welding faculty have discussed the industry-driven need for us to teach advanced architectural ironwork, aircraft aluminum, advanced TIG, flux core and silicon bronze brazing. Specialized equipment is also needed for these courses. We hope to hold a few of these courses at the SGTC. The per course cost is 3.25 tu @ $1735 = $5,639 plus about $3,000 for equipment. So, one-time funds of $8,639/yr for four years is needed. Ed Centers - Provide in-person enrollment services (A&R, financial aid, counseling) the first two weeks of classes in Scotts Valley. No services currently provided at Scotts Valley Center. Limited services first two weeks could boost enrollment. A cross-trained student assistant from ES could work with counselor (1 TU plus 36 hours SA III). HIST/HASS - Obtain new furniture in Room 426 to replace broken and inefficient student desks. The student desks are a safety hazard. 23 P 27 S 2013-14 24 P 28 F&E 2013-14 25 P 29 F&E 2013-14 ECE/HASS - Facilities and Equipment - Furniture. Tables for 1508 2013-14 Tutorials/Library - Replace 32 chairs in tutoring rooms within Tutorials. Existing chairs are unsanitary, weak, and extremely worn.Student tutors and tutees have regularly reported problems with the functionality of existing chairs. 26 Funded P 30 F&E S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx OneTimeRequests 092614 Carry Over Carry Over (One Time One Time Funds-- (One Time New Requests Funds) Funds) One Time Funds--New Requests Other Fund: Fund Name VPI Carryover $2,000 $0 $0 $0 $0 VPI Carryover $0 VPI Carryover $3,600 Basic Skills Initiative 4 of 14 2014-15 Program Planning Allocation and New Funding Requests FUNDING SOURCE OPTIONS General Fund Unrestricted Other Funds Restricted Fund 12 Partial Funded/ Funded/ Unfunded Plan Program Strategic Goal # Plan Link Bdgt. Ctgy. Program Plan Year 27 Funded P 31 2013-14 28 Funded P 32 2013-14 29 Funded P 33 2013-14 30 Funded P 34 2013-14 31 Funded P 35 2013-14 32 Funded P 36 2013-14 33 Funded P 37 2013-14 34 Funded P 38 2013-14 35 Partially Funded P 7 S 2013-14 Request Carry Over Carry Over (One Time One Time Funds-- (One Time New Requests Funds) Funds) ANTHR/HASS - Laboratory consummables. Paper for genetics testing. ANTHR/HASS - Updated lab equipment for the Watsonville Center and Aptos. Purchase two skulls for Watsonville and storage containers for the lab GEOG/HASS - Purchase new lab equipment plus maintain current equipment. Lab Equipment Budget: Purchase new lab equipment plus maintain current equipment. ETECH/NAS - Maintain “industry compatible” lab equipment for Engineering Technology students by increasing the ETech base equipment budget. GEOL/NAS - Replace old dissecting microscopes and light sources. Purchase two to three new dissecting microscopes and light sources per year. HORT/NAS - Develop Long Cane Crop (Blackberries and Raspberries) production area with temporary poly coverings. Begin work on permaculture site. Need $15,000 to complete the long cane crop production area and begin work on constructing a permaculture site. W/NAS - Lab equipment for prototyping: lathe and mill machine. A lathe was donated, but it was recently deemed unusable. Our goal is to have this equipment online by the end of F-14 so that we can teach industryrequired machining modules in all of our courses. We have current quotes on a Milltronics mill machine and turning center. W/NAS - Maintain “industry compatible” lab equipment for Welding students by increasing the Welding base equipment budget. 50% of our lab equipment is 20+ years old. If we are to remain a viable training venue, we must begin to upgrade our equipment to meet industry standards. MATH LEARNING CENTER/NAS - An increase of $15,000 in the student assistant tutoring budget. S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx OneTimeRequests 092614 5,000 One Time Funds--New Requests Other Fund: Fund Name $200 HASS Supply Budget $3,000 State Instructional Equipment $400 State Instructional Equipment $2,000 State Instructional Equipment $4,000 State Instructional Equipment $15,000 Perkins $15,000 Perkins $2,000 Perkins VPI Carryover 5 of 14 2014-15 Program Planning Allocation and New Funding Requests FUNDING SOURCE OPTIONS General Fund Unrestricted Other Funds Restricted Fund 12 Partial Funded/ Funded/ Unfunded 36 Partially Funded 37 38 39 40 Funded Funded Funded Plan Program Strategic Goal # Plan Link P 8 P 9 P P P Bdgt. Ctgy. S 39 40 41 Program Plan Year Funded S T Funded 1 2.5.2, 5.2 C VPI Carryover 1,000 0 State Instructional Equipment Tutorials - Upgrade staff workstations in Tutorials, replacing desks, keyboard trays, and chairs. Two 2013-14 workstations are impacted.Tutorials staff workstations evaluated in 2013 by the campus Safety Consultant and determined to be not ergonomically correct. $1,500 Library Suppy Budget 2014-15 2014-15 1 Fund Name $500 2013-14 2.1, 2.4, 4.1, 4.2 One Time Funds--New Requests Tutorials - Establish a modest budget for purchase of visual and kinesthetic learning aids, for use by students either working independently in Tutorials or during 2013-14 tutoring sessions. Usage of study aids is tracked, and past purchases (e.g. bone sets) have been heavily used. 41 43 Request WC/ILC - Increase the number of tutors for the Integrated Learning Center (ILC).Increase student 2013-14 assistant III funding by 10 hrs/wk x 34 weeks @ $11.75. MESA STEM/NAS - Increase STEM counseling 2013-14 adjunct TUs Carry Over Carry Over (One Time One Time Funds-- (One Time New Requests Funds) Funds) Other Fund: Tutorials - Increase temp-hourly budget for hiring tutors. Department budget provides minimal ongoing funding for hiring student tutors, requiring annual pursuit of external funding, grants, etc. Should be ongoing, but could be one-time for starters. $20,000 Tech Refresh 2 $53,790 Provide restricted funding for tech refresh 2 for student labs and classrooms SaVE Act Compliance - Cabrilllo is required to provide prevention of sexual violence to all new students. We are imbeding this process in our new student orientation S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx OneTimeRequests 092614 $20,000 Foundation Unrestricted SIE $350,000 VPI Lottery Unrestricted general fund/VPSS $8,000 6 of 14 2014-15 Program Planning Allocation and New Funding Requests FUNDING SOURCE OPTIONS General Fund Unrestricted Other Funds Restricted Fund 12 Partial Funded/ Funded/ Unfunded 2 3 4 5 Funded Funded Funded Funded Plan P P P P Program Strategic Goal # Plan Link 3 4 5 6 2.11, 3.5, 4.16 2.11, 3.5, 4.16 2.11, 3.5, 4.16 4.2, 4.10 Bdgt. Ctgy. S Program Plan Year Request 2014-15 Outreach - Hire Student Ambassadors to assist with recruitment activities at high schools, college fairs, and agencies that work with at-risk youth Carry Over Carry Over (One Time One Time Funds-- (One Time New Requests Funds) Funds) One Time Funds--New Requests O T 2014-15 $48,000 2014-15 2014-15 Unrestricted general fund/VPSS $10,000 Outreach - Purchase recruitment supplies, college fair fees, mileage, development of activities to attract prospective students to campus, subcribe to Zinch/Chegg, staff training Enrollment Services - Document Imaging implementation of the Student Planning module has made it necessary for transcripts to be in an electronic format. Unrestricted general fund/VPSS $17,000 Unrestricted general fund/VPSS $10,000 C&ESS - Purchase a new copier for Counseling. 6 7 1 2 3 4 5 6 Funded Funded Fully Funded Fully Funded Fully Funded Fully Funded Fully Funded Fully Funded 7 4.2 S 1 3.1, 3.2, 3.3 1.1, 1.2, 1.3 S 3 3.1, 3.2 S&P P 8 F&E O/C 2014-15 2014-15 O 2014-15 O 2014-15 2.1, 5.4 O 2014-15 S&P 2.1, 2.4 T 2014-15 S&P 2.2, 2.4 T 2014-15 S&P 2.1, 3.5, 3.5.1 T 2014-15 Unrestricted general fund/VPSS $7,000 Fast Track to Work - Hire a 50% Job Developer. Categorially funded and required in the 2014-15 contract with the County WIA/CalWorks programs. President's Office: Professional Development: Strategic Plan focus area #1; goals 1-3 President's Office: Economic Development: Strategic Plan focus areas 3; goals 1-2 PRO: Hire part-time hourly employee to complete in process projects and provide transition support PRO: Temp hourly worker for survey administrator support PRO: Survey software updates $25,000 $25,000 $10,000 $2,000 $2,000 $1,500 Marketing: Funding of a temp hourly (or overtime with a current Cabrillo employee) to work in DataTel with PRO and send outbound e-mails to targeted programs needing enrollment. (This idea needs to be further researched with Terrence but it is what Extension is doing using the SQl Database to increase enrollments in specific classes.) S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx OneTimeRequests 092614 Fund Name Community Foundation Outreach - For publications and web site enhancement that we will need to recruit prospective students O Other Fund: WIA/restricted funds Pres Office Carryover Pres Office Carryover Pres Office Carryover Pres Office Carryover Pres Office Carryover Pres Office Carryover $2,000 7 of 14 2014-15 Program Planning Allocation and New Funding Requests FUNDING SOURCE OPTIONS General Fund Unrestricted Other Funds Restricted Fund 12 Partial Funded/ Funded/ Unfunded 7 8 1 Fully Funded Fully Funded F Plan S&P S&P P Program Strategic Goal # Plan Link Program Plan Year Request O 3.5.2 T SP 4 C 2014-15 2014-15 Bus Off Compliance: Implementation of Health Care Reform. 50% of a .40 Classified Hourly FTE Accounting Specialist position. The remaining 50% listed under HR as implementation efforts will required an ongoing partnerhsip between departments. F P 1&4 SP 4 C 2014-15 3 F P 4 SP 2 T 2014-15 2014-15 2014-15 Professional Development: Colleague, Accounting, Audit, Budget, Internal Controls, State Compliance Requirements, Excel, Database, Financial Aid Audit FPPO Help Desk pilot--assess and implement. P P 3 4 SP 1 SP 4 P T 6 PF P 3 SP 1 P 2014-15 7 PF P 2 SP 4.2 F&E 2014-15 8 PF P 4 Facilities Plan O 2014-15 9 PF P 3 SP 1 P 2014-15 Fund Name $5,000 Marketing: Purchase of WorkZone software package to enable marketing workflow and facilitate online 2 PF PF One Time Funds--New Requests Pres Office Carryover 2014-15 HR Compliance: Identify, develop and implement procedures and technology solutinos to ensure District compliance with Health Care Reform; establish classified hourly position to support implementation. This cost represents 50% of a .40 classified hourly FTE Accounting Specialist position. Bus Off Hardware Updates: Technology. Equipment purchase and replacement. 4 5 Carry Over Carry Over (One Time One Time Funds-- (One Time New Requests Funds) Funds) Marketing: Media Effectiveness Survey to determine what media national students, Cabrillo students and the local community are paying attention to, (student piece = $3500 and community piece - $1500) 3.1, 3.5, 3.5.1 1 Bdgt. Ctgy. Other Fund: FPPO: Building Operators certification program to addreess hands on needs associated with facilities care. It would also address professional development for leadership and basic safety trainings. FPPO Maintenance Dept: Hydro Scrubber/Cable Camera/ Hand tools. Equipment replacement essential for staff to perform daily work. FPPO: Gradually increase facilities maintenance budget by 5% per year to address scheduled and deferred campus-wide maintenance needs. HR Professional and Staff Development. Enhance cross training and staff development S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx OneTimeRequests 092614 $5,500 Pres Office Carryover VPAS Carryover $ 9,030 VPAS Carryover $ 9,030 $ 2,400 VPAS Carryover VPAS Carryover $ - $ $ 4,000 39,833 VPAS Carryover VPAS Carryover $ 15,000 $ 10,383 $ 34,911 $ 2,000 VPAS Carryover VPAS Carryover VPAS Carryover 8 of 14 2014-15 Program Planning Allocation and New Funding Requests FUNDING SOURCE OPTIONS General Fund Unrestricted Other Funds Restricted Fund 12 Partial Funded/ Funded/ Unfunded Plan 10 PF P 1 11 PF P 3 12 PF P 13 PF P 14 F P 15 F P 16 F P Plan P S T F Program Strategic Goal # Plan Link Bdgt. Ctgy. Program Plan Year SP 5 O 2014-15 SP 1 P 2014-15 O 2014-15 C 2014-15 Development C 2014-15 O 2014-15 O 2014-15 implementation 1 SP5: comp/ institutional resp 1 SP 1 1 SP5: comp/ institutional resp 1, 2, 3, 4 SP 1, SP 5 1, 2, 3, 4 SP 1, SP 5 Request HR Professional Services/Consultants. Given HR staffing shortage and workload surplus, request funds to cover cost of engaging project support. IT: Professional Development page 57: Client services goal #3 Carry Over Carry Over (One Time One Time Funds-- (One Time New Requests Funds) Funds) One Time Funds--New Requests $ 10,000 $ 20,000 $ 1,000 $ 1,000 $ 2,000 $ 10,000 Purchasing, Warehouse, Mailroom Professional Confidential Records Management Inventory System Improvement: Study, data, scanning Inventory System Improvement: Comprehensive Program Plan Strategic Plan Tech Plan Facility Master Plan (FMP) S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx OneTimeRequests 092614 Fund Name VPAS Carryover Purchasing department supplies Total Budget Category Key: F&E: Furniture & Equipment O: Operating T: Temporary/Hourly S: Student Employment P: Professional Development H: Health and Safety C: Compliance Mandates T: Technology solution Other Fund: $ 157,154 $ $ 30,000 438,977 $ 427,225 $ 25,000 Unrestricted General Fund (Carry Over 14 & One Time 17) Restricted Other Total VPAS Carryover VPAS Carryover VPAS Carryover VPAS Carryover VPAS Carryover VPAS Carryover $ $ $ $ $ 596,131 452,225 1,048,356 9 of 14 2014-15 Health Safety / Scheduled Maintenance Projects Updated: September, 2014 Priority/Strat egic Plan Generated By Fund Source Timeline Project Status Old cast iron pipes are failing and require saw cutting floor removal and replacement. Some sleaving may be accomplished in under slab and clay pipes recommend replacement of restroom fixtures and partitions 1.A / SP4.4 Critical needs: This project is a health & safety issue. 2014-15 SM 2014-15 Underground sewer lines upper campus repair/replace (200, 300, 350, 500, 600, 700, 800, 900 & 1000) 1.B / SP4.4 Critical needs: This project is vital to the infrastructure of the Bldg. 2014-15 SM 2014-15 1.C / SP4.4 Health & Safety issues to be identified Funded; GF Facilities 1.D/ SP4.4 Critical needs: This project is a health & safety issue. 1.E / SP4.4 Funds Needed Type $ 450,000 Renovation Replace existing flooring The flooring in the 1300, 1400, 1500, 1550 bldgs. throughout bldgs. 1300, Has reached the end of its useful life and requires 1400, 1500, 1550 removal and replacement $ 300,000 Renovation 2014-15 TBD Facilities projects TBD $ 350,000 Repairs 2014-15 SM 2014-15 Stair and Hand Rail Repairs Pickets are deteriorated and unsafe: 500 & 700 Buildings. Pedestrian Bridge over Soquel Drive – Hand and stair rails are deteriorated and require replacement. $ 125,000 Repair Critical needs: This project is a health & safety issue. 2014-15 SM 2014-15 400/500/700 Buildings – Treads on the stairs have become unsafe Stair Tread Replacement $ 75,000 Repair 1.F / SP4.4 Critical needs: This project is a health & safety issue. 2014-15 SM 2014-15 1G/ SP4.4 Critical needs Bond 2014-15 1.H / SP4.4 Critical needs: This project is vital to the infrastructure of the Bldg. Bond 2014-15 1.I / SP4.4 1.J / SP4.4 1.K / SP4.4 FP &PO Bond 2014-15 Bond 2014-15 FP &PO Critical needs: health & 2014-15 safety issue. Prop 39 2014-15 This phase of security systems installation will address Replace security systems various building s on upper campus and will include $ upper campus surveillance cameras and burglar alarms in order to protect advancements in technology. Watsonville Building A Need paint, carpet and minor upgrades to appearance $ Repairs of the space. Leaks have been observed at the change in pitch, near Re-roof 1100 bldg. partial the porches on the east elevation of the 1100 building. $ repair A survey of the remaining walkways and repairs to the roofing system will be needed HVAC controls & equipment repair/ replacement 1550 Bldg. The boiler that operates this building and the associated components are over 30 years old and require a complete overhaul HVAC controls & equipment Replace existing HVAC systems 300,000 Renovation 50,000 Repair 150,000 Repair $ 208,780 $ 685,230 The fire pump motors have failed and are required as a life safety measure in the case of fire at the Horticulture - Fire Pump Horticulture site. These pump motors will need to be $ Motors / Recital hall replaced. The lightiing in the recital hall - VAPA lighting 5000 have many failed lamps that are difficult to reach. LED lights have been specified and will extend thelife cycle reducing replacement. 160,644 repair/ replacement 1600 Bldg. S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx FPPO2014-15Districtwide OctBD Plumbing 10 of 14 2014-15 Health Safety / Scheduled Maintenance Projects Updated: September, 2014 Priority/Strat egic Plan Generated By Fund Source Timeline Project Status Funds Needed Type Repair 1.L / SP4.4 Critical needs: This project is a health & safety issue. Bond 2014-15 Repair existing 21kv / An inspection and repair/replacement of existing 21kv / 480 step down transformers are needed in order to 480v step down transformers campus wide ensure safe operation. $ 142,000 1.M / SP4.4 Health & Safety issue Bond 2014-15 Biology cadaver area repairs Chemical fumes and condensation from this area create a potential health and safety concern as well a a potential mold issue $ 250,000 Renovation 2014-15 SM 2014-15 Buildings 1400, 1500 HVAC Design $ 100,000 Planning Parking Lot Fund 2014-15 Parking Lots – M and Horticulture. Both parking lots are in dire need of seal coat. If seal coat is applied before heavy deterioration occurs, additional costs can be avoided. $ 55,000 Roads 2014-15 Perimeter/Hort Rd (40,000 SQFT) 2,000 S.F. of grind out/overlay; 200 L.F. concrete dike; 40,000 slurry seal; 4,000 L.F. of striping; and 100 S.F. of truncated domes are currently needed in order to prevent increase cost to future deterioration. $ 66,880 Repair P Lot (34000 SQFT) 10,000 slurry seal and 3,000 L.F. of striping are currently needed in order to prevent increase cost to future deterioration. $ 8,000 Repair H Lot (4000 SQFT) 2,000 S.F. of grind out/overlay; 200 L.F. concrete dike; 2,000 slurry seal; 1,200 L.F. of striping; and 10 S.F. of truncated domes are currently needed in order to prevent increase cost to future deterioration. $ 25,655 Repair F/G Lot (10, 000 SQFT) 2,000 S.F. of grind out/overlay; 200 L.F. concrete dike; 8,000 slurry seal; 3,400 L.F. of striping; and 10 S.F. of truncated domes are currently needed in order to prevent increase cost to future deterioration. $ 32,555 Repair E Lot (8000 SQFT) 2,000 S.F. of grind out/overlay; 200 L.F. concrete dike; 6,000 slurry seal; 3,400 L.F. of striping; and 10 S.F. of truncated domes are currently needed in order to prevent increase cost to future deterioration. $ 30,755 Repair 1.N / SP4.4 2.A / SP4.4 Health & Safety issue Critical needs Preventative 2.B / SP 2 Maintenance Parking Lot Fund Preventative Maintenance Parking Lot Fund 2.C / SP 2 2014-15 Preventative 2.D / SP 2 Maintenance Parking Lot Fund 2014-15 Preventative 2.E / SP 2 Maintenance Parking Lot Fund 2014-15 Preventative 2.F / SP 2 Maintenance Parking Lot Fund 2014-15 S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx FPPO2014-15Districtwide OctBD 11 of 14 2014-15 Health Safety / Scheduled Maintenance Projects Updated: September, 2014 Priority/Strat egic Plan Generated By Preventative 2.G / SP 2 Maintenance Fund Source Timeline Parking Lot Fund Project Status Funds Needed Type C/D Lot (7000 SQFT) 2,000 S.F. of grind out/overlay; 200 L.F. concrete dike; 5,000 slurry seal; 3,400 L.F. of striping; and 10 S.F. of truncated domes are currently needed in order to prevent increase cost to future deterioration. $ 29,855 Repair A/B Lot (150,000 SQFT) 12,500 L.F. of striping; and 100 S.F. of truncated domes are currently needed in order to prevent increase cost to future deterioration. $ 12,500 Repair $ 153,750 Repair $ 46,340 Repair $ 233,270 Repair $ 75,000 Security $ 4,116,214 $ $ $ $ $ $ $ 4,116,214 1,351,151 350,000 724,560 1,486,010 160,644 43,849 2014-15 2.H / SP 2 Preventative Maintenance Parking Lot Fund 2014-15 10,000 S.F. of grind out/overlay; 2000 L.F. concrete Preventative 2.I / SP 2 Maintenance In-Fill Service Roads Upper dike; 14,000 slurry seal; 4,000 L.F. of striping; and & Lower Campus (20,000 100 S.F. of truncated domes are currently needed in SQFT) Parking Lot Fund order to prevent increase cost to future deterioration. 2014-15 1,000 S.F. of grind out/overlay; 200 L.F. concrete Preventative 2.J / SP 2 Maintenance Parking Lot Fund Cabrillo College Dr (20,000 dike; 20,000 slurry seal; 7,100 L.F. of striping; and SQFT) 100 S.F. of truncated domes are currently needed in 2014-15 2.K / SP 4 Preventative Maintenance 2.L/ SP 4 Critical needs SP 1: SP 2: SP 3: SP 4: SP 5: order to prevent increase cost to future deterioration. 3,200 S.F. of gring out/overlay; 200 L.F. concrete Additional Quoted items @ Parking dike; 75,000 slurry seal; 3 speed bumps; and 7,206 M, N, Hort, K, R, S, I/J, planter fill in and artificial turf are currently needed in Lot Fund 2013-14 and Connect order to rpevent increase cost to future deterioration. 2014-15 Parking Lot Fund 2014-15 Improve Security 2014-15 Subtotal Professional Development Sustainable Programs & Services Community Partnerships and Economic Vitality Institutional Stewardship Institutional Responsibilities Develop Security Plan: as technology classroom investments increase, security needs to increase-evaluate campus needs Total All Projects Available funding 2014-15 Sched Maint Available funding General Fund & Reserve Available funding Parking Fund & Others Bond Projects Prop 39 Funds Funding needed: S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx FPPO2014-15Districtwide OctBD 12 of 14 IT Requests Funded/ Unfunded Plan 1 Funded 2012 Tech Plan 2 Funded 2012 Tech Plan 3 Funded 2012 Tech Plan 4 Funded 2012 Tech Plan Partially 5 Funded 2012 Tech Plan 6 2012 Tech Plan 7 2012 Tech Plan 8 2012 Tech Plan 9 2012 Tech Plan Strategic Program Program Plan Bdgt. Plan Link Goal # Ctgy. Year Op#2 CS#1 Op#5 Op#3 Op#2 Op#2 SP 4 SP 4 SP 4 SP 4 SP 4 SP 4 SP 5 OpLT#1 Op#5 SP 2 SP 4 Request Carry Over (One Time Funds) One Time Funds--New Requests C IPAM for DNS, 2014-15 DHCP (Infoblox) C Tech Refresh: 2014-15 Unrestricted C Tech Refresh: 2014-15 Restricted (Academic) T Identity Management: 2014-15 security $ T Cisco ISE (Radius 2014-15 VPN) T TrustSec: device 2014-15 security $ 54,000 H Video surveillance: 2014-15 protect infrastructure $ 27,000 T WIFI upgrade: 2014-15 improve coverage $ 35,000 T Fiber 600, 1000, 1050: bad 2014-15 infrastructure $ 27,000 S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx IT ASM 081314 $ - - Carry Over One Time (One Time Funds--New Requests Funds) Fund Name District Equipment Carryover Carryover/ One-time (VPs) VP Instruction/ SS SIE/Lottery $ 45,000 $ 91,035 $ 350,000 $ 75,000 Bond $ 37,000 Bond/AS Carryover 13 of 14 IT Requests Funded/ Unfunded Plan Strategic Program Program Plan Bdgt. Plan Link Goal # Ctgy. Year SP 4 T SP 4 T VDI for staff: 2014-15 promote efficiencies SP 5 H Emergency phones: 2014-15 phase 3 $ SP 4 C Firewall Service Mod 2014-15 (EOL/failed recently) $ 155,400 SP 4 C Repl UPS batteries: 2014-15 EOL: power off issue $ 55,000 Op#5 SP 4 C Premises switches: 2014-15 EOL $ 78,000 Op#5 SP 4 C 2014-15 Voice Gateway: EOL $ 51,825 10 11 2012 Tech Plan Partially 12 Funded 2012 Tech Plan OpLT#3 13 2012 Tech Plan Op#5 14 2012 Tech Plan Op#5 15 2012 Tech Plan 16 2012 Tech Plan 2012 Tech Plan One Time Funds--New Requests Cisco Prime NCS 2014-15 licenses 2012 Tech Plan 17 Request Carry Over (One Time Funds) CS#1 SP 3 C $ 10,000 $ 35,000 22,400 $ 2014-15 Sesnon/Video: $ 42,000 Total 2014-15 $ 592,625 Total Funded S:\President_Cabinet\092614BudAugReqsTemplate2014-15-All.xlsx IT ASM 081314 Carry Over One Time (One Time Funds--New Requests Funds) 11,600 Fund Name Emergency prep. Budget carryover President will work with Sesnon users to fund $ 609,635 14 of 14