Office of the SecretaryDepartment ExpendituresAccount 2010 Actual 2011 <strong>Budget</strong> <strong>2012</strong> <strong>Budget</strong>Personnel Services $ 88,297 $ 105,835 $ 102,280Materials & Supplies $ 620 $ 680 $ 680Contractual Services $ 6,685 $ 13,510 $ 12,000Total $ 95,602 $ 120,025 $ 114,960Personnel FTE 1.75 1.75 1.75$125,000.00$110,000.00$95,000.00$80,000.002010 2011 <strong>2012</strong>2011 AccomplishmentsScanned 4,000 Deeds out of 4,300. The remaining 300 deeds are delicate and in need of anarchivist.Scanned Superintendent letters dated from 2008 to current and made them available online.Scanned approximately one-third of the 1,000 agreements housed in the Secretary’s Office.Worked in conjunction with the Board of Commissioner’s office to create the online public commentform that is currently available online.Finalized and produced a board process that is 70% electronic, reducing paper usage by more than50%.<strong>2012</strong> GoalsReorganize the Board of Commissioners page to make downloads easier to access.Publish past Journal of Proceedings dating back to 1980 for Public viewing.Produce a board process that is 100% electronic.104
Board of Commissioners and Office of SuperintendentBoard of CommissionersDepartment ExpendituresAccount 2010 Actual 2011 <strong>Budget</strong> <strong>2012</strong> <strong>Budget</strong>Personnel Services $ 273,276 $ 286,701 $ 289,710Materials & Supplies $ 1,761 $ 2,200 $ 1,980Contractual Services $ 23,142 $ 55,500 $ 17,270Total $ 298,179 $ 344,401 $ 308,960Personnel FTE 3 3 3$350,000.00$325,000.00$300,000.00$275,000.002010 2011 <strong>2012</strong>General Superintendents OfficeDepartment ExpendituresAccount 2010 Actual 2011 <strong>Budget</strong> <strong>2012</strong> <strong>Budget</strong>Personnel Services $ 262,924 $ 274,149 $ 266,428Materials & Supplies $ 1,429 $ 1,000 $ 1,000Contractual Services $ 9,136 $ 26,850 $ 11,650Total $ 273,489 $ 301,999 $ 279,078Personnel FTE 2 2 2$325,000.00$275,000.00$225,000.00$175,000.00$125,000.00$75,000.002010 2011 <strong>2012</strong>General Superintendent – Chief’s OfficeDepartment ExpendituresAccount 2010 Actual 2011 <strong>Budget</strong> <strong>2012</strong> <strong>Budget</strong>Personnel Services $ 610,418 $ 556,456 $ 566,031Materials & Supplies $ 8,418 $ 4,250 $ 4,250Contractual Services $ 46,893 $ 31,016 $ 23,816Total $ 665,729 $ 591,722 $ 594,097Personnel FTE 5 5 5Legal InvestigationsDepartment ExpendituresAccount 2010 Actual 2011 <strong>Budget</strong> <strong>2012</strong> <strong>Budget</strong>Personnel Services $ - $ 313,849 $ 263,239Materials & Supplies $ - $ 3,000 $ 3,000Small Tools & Equipment $ - $ 1,000 $ 500Contractual Services $ - $ 73,000 $ 67,000Total $ - $ 390,849 $ 333,739Personnel FTE 0 4 3$680,000.00$660,000.00$640,000.00$620,000.00$600,000.00$580,000.00$560,000.00$540,000.00$400,000$350,000$300,000$250,000$200,0002010 2011 <strong>2012</strong>2010 2011 <strong>2012</strong>105