01131 o WK COMMISSIONERS' COURT WORKSHOP AGENDA TUESDAY, JULY 13, 2010, 1:00 P.M. COMMISSIONERS' COURTROOM KERR COUNTY COURTHOUSE KERRVILLE, TEXAS 78028 THIS NOTICE IS POSTED PURSUANT TO THE TEXAS OPEN MEETINGS ACT. (TITLE 5, CHAPTER 551, GOVERNMENT CODE AND TITLE 5, CHAPTER 552, GOVERNMENT CODE.) This Commissioners' Court will hold a workshop at 1:00 P.M., Tuesday, July 13, 2010, in the Kerr County Commissioners' Courtroom, Kerr County Courthouse. Review and discuss FY 2010 -11 Budgets and fiscal, capital expenditure and personnel matters related thereto, for various County Departments, including, but not limited to the following departments: 198 District Attorney 216 District Attomey City /County Joint Operations 198 Adult Probation District Clerk Commissioners' Court County Judge County Attorney County Auditor County Treasurer Non - Departmental County Court at Law Human Resources Tax Assessor /Elections Capital Outlay IP Rod EPR,� oh—Y--- A 1 'n{ pn er Dem 01131 O WV. COMMISSIONERS' COURT WORKSHOP AGENDA TUESDAY, JULY 13, 2010, 1:00 P.M. COMMISSIONERS' COURTROOM KERR COUNTY COURTHOUSE KERRVILLE, TEXAS 78028 THIS NOTICE IS POSTED PURSUANT TO THE TEXAS OPEN MEETINGS ACT. (TITLE 5, CHAPTER 551, GOVERNMENT CODE AND TITLE 5, CHAPTER 552, GOVERNMENT CODE.) This Commissioners' Court will hold a workshop at 1:00 P.M., Tuesday, July 13, 2010, in the Kerr County Commissioners' Courtroom , Kerr County Courthouse. Review and discuss FY 2010 41 Budgets and fiscal, capital expenditure and personnel matters related thereto, for various County Departments, including, but not limited to the following departments: 4198` District Attorney Al 6 District Attorney "City/County Joint Operations 198` Adult Probation v/District Clerk J Commissioners' Court JCounty Judge /County Attorney 'i County Auditor County Treasurer /Non- Departmental County Court at Law iHuman Resources Tax Assessor /Elections Capital Outlay `� ---C �e`I� Datad --)ui AD.QO JN41■11715Zpock-emprparr 21-r) Y N 0v. office of the 1913th 3Cubiciat Strict Ztttornep KERR, KIMBLE, MASON, McCULLOCH, MENARD COUNTIES Jmos' ' . ?6arton, ZiStritt 'Attornep Proposed 2010 -2011 Budget EXPENSE AMOUNT ASST DA BRAD MCCULLOUGH $94,260 PARALEGAL THERESA THALER $37,584 LEGAL SECRETARY GARVENE ADAMS $37,584 LEGAL SECRETARY JERI CAUSEY $26,250 FICA @7.65% $14,961 SS TAX @6.20% $12,131 MEDI @1.45% $2,837 RETIREMENT ©11% $21,525 UTILITIES $10,800 JANITORIAL $3,000 • RENT $17,100 CONTRACT LABOR- APPEALS $24,000 TAC INSURANCE AUTO $7,856 PUBLIC OFFICIAL $2,500 LE OFFICIAL $2,500 WORKERS COMP $836 HEALTH INSURANCE $35,761 COPIER RENTAL/MAINT $2,124 MEALS/LODGING $7,436 LIBRARY $12,600 POSTAGE $2,400 TRAINING $7,200 LESS STATE SUPPLEMENT 443,200 TOTAL MONTHLY $340,045 28337.08 KERR 58.67% $199,500 16625 KIMBLE 14.08% $47,892 3991.029 MASON 3.88% 513,196 1099.625 MCCULLOCH 15.37% $52,250 4354.167 MENARD 8.00% $27,207 2267.254 TOTALS 100.00% 5340,045 28337.08 MAIN OFFICE: P.O. Box 291285, Kerrville, Texas 78029, Phone 830 -257 -7575, Fax 830- 257 -7580 JUNCTION OFFICE: P.O. Box 46, Junction, Texas 76849, Phone 325 -446 -3311, Fax 325 - 446 -4279 BRADY OFFICE: P.O. Box 1285, Brady, Texas 76825, Phone 325- 597 -1710, Fax 325 - 597 -1714 216th District Attorney 2010 -11 Budget Preliminary 09 -10 Budget Budget Est. Actual 09 -10 10 -11 Assistant 173,386 173,386 182,055 Secretary Salary 116,122 116,122 121,918 Investigator 60,117 60,117 63,123 FICA 26,847 26,847 28,189 Health Insurance 49,998 49,998 71,415 i 4,19 q Retirement 38,554 38,554 40,711 Asst DA Contract Labor 0 25,000 2,800 Auto Allowance 9,000 9,000 9,000 Bond & Insurance 800 800 800 Postage 100 100 100 Office Supplies 7,000 7,000 7,000 Books - Publications 15,000 15,000 16,500 Expert Witness 0 0 15,000 Telephone 5,500 5,500 6,000 Reimbursed Travel 2,500 2,500 2,500 Utilities 4,000 4,000 4,200 Machine Maint. 300 300 300 Office Rent 4,800 4,800 4,800 Copier Lease 2,500 2,500 2,500 Conferences 2,000 2,000 2,000 Miscellaneous 6,100 6,100 6,100 CapitalOut4ay- gok-1-w c •aA■4, 5,000 5,000 eee Su-- Operating Equipment 500 500 500 530,124 555,124 614,711 Revenue from State 37,330 Fund Balance 5,000 Amount to be Allocated 572,381 Allocation Kerr 0.389894 223,168 Kendall 0.249288 142,688 Gillespie 0.194122 111,112 Bandera 0.166696 95,414 1 572,381 NOTE: The salary figures reflect a proposed 5% increase, a retirement increase in cost of .05 %, a health insurance increase in premium of y®%. Preliminary calculations as of 6/21/10 0 r ° o ° o ° o ° o ° o °o ci Z. 0 W N 0 S N." N Q t g O 0 S S 0 0 0 0 0 0 Z,a ° 0 0 0 00 0 00 0 U M 6 O N N 00000000 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 (0 (O O M M 00000000 p 000000 0 0 0 00 0.00.000. ) " g 000 O 00 V OOOUO"� O 8 O 8 D 88 S 8 ON 0 00 00 MN W co O O' 000 0 O 00 E90 V o r nN 0 N V N N Q 0 33 Nh 8 N O 3 00 1h - M 3 M M 3 3 3 3 a- 3 M O 3 3 3 690 N Q 8 a w 4344 3 O o o 0 0 88888888888888 88888888 8 8 88888 8 O O O O O O88 8 8 88 a 888 S88“ o0 O >O OM M 00000, 0- O 000 0 0 0 S S Z 0A 8''8° O S M N N 10 r 8 4 ' M O 3 M M O n a N 3 3 .47..71 3 3 , N 3 M.o 3 3 O M 3 N' m Q w 33 I 0 8 88888888 88 ;8828W 8 8Qn8a# a " i o o n888on 28 O 066666666606 C') N ( N N ON 0000 W o �� O 0 N O 06 0 0000 W 1 0 0 N a f` 3 m 0 Q M 0 O N m N N (0 . Q 0 f` N.- N O — N O 8' M M M W M M «. WW M M 1 A S W w COO O rs. ttpp �p m M M M 00000000 W W ( 000000 M 8N 000r o g0 m 0i p S ( O p p g0 M 0 to V N�O888888 r8SS 8 00000 000 6 tfp� Hl 0 0U] C0 .- O 0 �0W ( 0 p N N M(N p 19 OD 19 000 N e- N O O ( ,-K ,-K O , f0M 0 33333333 040 0 0) � M` M 49 0 M M {9 ( p 0 0 OD o N 0) N N 0) 10 0200 N 1D 0 N c'' V O N t0 N N a0 fV O m M O 0 O N M M M 3 � M 3 N N M 3 0 3 3 0 M N N M M M tpp y 0p 00 (pp 888 88888880 (N0 ((888 000 n 000 8G888'888884 (0 (40 00 000 V 00) 0 Mao 000 8 N 66006606666 8 0 0 0 0 1 N 88 r 0 0 0 V N N M 666661-:66666 N 40.01.00,460.0,6666.-i 0 0 N M M M M 066666666666 M Q O M OODD ((1 CON 0 ON 4'00 r 0 (O fO M 0 NV M O N 3 0 (M t0 3 3 0 ( O 0 j 3 0 0 m .6 3 r O (+l N ... 3 3 8 0 K M 3 0 W N M 3 3 00000000000 Q000 0 a 00000) 00066006666 O O m 0 M N 0 o 3 M N 0 O N M n 0 0 49 r 0 N 0 0 0,- 1--6666.-66.4'66.-06 OD N 0 0 3 3 3 3 3 3 3 3 3 0 0 ' 8 Q 3 , 0W•- 0 M O N Q O M, 8 M Oa Q o M M r, O o Q 0 .- 66 19 ,. ( a pp M M di O o M 6 6 N 3 3 3 3 N tO 3 M M M 0 M W N 0 fA 0 M pp Opp 3 0 00000000000 00000000000 O M 0 0 0 0 8 V N r 8 OD 8 8 8 S N 8 8 8 8 8 8 T o 8 6 6666666666 V 0 0 0 $ 0 0 6060466666.i 0 W 0 0 0 0 O 0 0 0 000 0 0 CO .66666666666 0010069 _ i0 6 0 3 Q (� Q (0 O 0 V 0 N 0 Ll, 0 49 0 49 W M N Q ^ 0 43 49 0 3 3 49 N 0 N 0 . U! 3 8 8 88 88' 3'8828;328.888888? .7,8888888P-82 p p p p p p g: tp 6 { c. 0 6 0 0 � p p 8 u, 0 0 19 1., 199 0vo 8IA < 0 0 3 0 ;8Q3 49 r p 0 88889888800 _ N0 0000, o W8 8 8 88 0 3 000 N 8'3 0 3 0 19 M M M W 6 3 49 a9 8 M w N N N 3 w 0 CO j F w C CL w Z d 0 0 43 M 0 O o O0W a ( a : < 0 < Uwrr,M CL w Y R1-DOZP acl¢ < 0 Z j z O HO ~ 5 yA „ > www 0 zw w w z m • wmm- m crN m C 7 z � wf ( n V >� r w ii z� a � E y�z � a Nw��� �� U�ao��aad� or(nUZwi <�a z��wavM r I ¢ o o gmma a7z3W M a Z CC 0 p I O D O a 00 I( pp f O N N N M i 0 ( A OO (A N V N M V Q 1 D ^O ,- M O f p O 0 0 O 00000000 N M Q 0 ,- NOV0 N M 0 0 0 0 0 0.- 1- 4-M J O N N 0 N N N N N N N a ( M M M M O M M M M M N Q M M 0000009980 a ,{ ,� � 0 0 o y < N ,gg �, N ,�, ,,..y�,, od 000 go822o0 6 o o o 22 2 o 2Wo S 2 mS 2 m0 m ° o o o ° o o g 000 0 0 0 0 0 222(o2m2222F" m2 0 0 0 O 0 8 2 0 N v 49 69 19 0 8 • 9 8 ■ 9 • ° o ° o ° o ° o ° o ° o ° o o ° o ° o g 8 2 066 N 0 0 0 8 04000 0 0 0 o m W O 0 O N 1 69 0 m 0 0 O O M V M N N 0 M O h O O O co" O I N N W 69 69 O O N M fg 0 9 N 0 0 i r9 00000000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00000000000 m 888 0 0 0 0 8 m . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . m . . 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 66666666668 0 0 0 0 0 0 0 0 0 O 666 6666 tD N 4)) 0 00 0 9 0 0 6969 9 9 9 9 9 9 0 9 9 0 9 9 0 9 9 9 9 9 9 9 9 0 9 9 hm N N N O) N10 t•) { r- w 0 N 0 N 0 M O M W N m N 9 0 8 n M fA 9 9 p a W 00 88888 W 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 M O O M m 044 Nor N W 69 O 6960 69696969N 69696969N6969 0) NN69 (000 O_ 69 9 N y V O � p . ''(.516 .9 0) V 0 0 0 0O m 6919 0 O a 190 Q p �p h r ( 0 00) 0000 N 0 0000 0 0 0 000 0 0 0 0 0 0 0 0 000 00000 � 888 W V o V f0 M 66666660 0 0 0 0 0 0 0 0 0 0 0 0 0 O 0 0 0 0 0 0 0 0 0 0 69 N N O 666 .-666 N R • 0360 0 0 9 0 0 V 0 0 0 0 0 0 9 9 9 0 9 9 69. 9 9 9 .69 9 9 9 0 0 M M 0 1.00000 696.9 69 M n 0^ N 9 r0 9 69 N O 8 N N N pp pp 69 W 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8888888882 pp O) W 888 O) r O D r N 8 66666660 0 0 .- 0 0 0 0 0 0 0 0 0 0 0 0.- 6 0 0 0 0 6900 0 69806 O 69 69 69 69 8 N O N 8 0 ( N 0 460008 00 V 0)9 0(900 M 0 0000 0 N N CO M 00 O N M yy N 0 O M O m N ' " N N 0 69 N 0 O U I 0 r9 0 0 9 � 0 0 pp 9 9 66666666 0 0 0 0 0 010 0 0 0 0 0 0 0 0 0 O O O 0 0 0 0 0 0 m N N 0 0 0 88 0 0 o N O O N o O o o N 66666646666666 0 0 0 66666666 6666661666668881 0 0 0 0 0 0 0 8 0 3 g 0 0 0 0 a 0 0 0 Q m 0 9 9 9 69 w 9 9 9 9 9 696969 9 9 A 9 V N V V p p M M H 69 00000000 0 0 8 8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 m O O 0)f0 CO 888 0 0 888 0 O O 00000000 0 66666888 0 6666666666666666 0 0 00099 9 66666606668 o m W 888 6666 69 0 00600 N O O V V V V M M f0 9 w M 0 M Oh-00009N , 0000 0 0000000000000000 0 0 0 0 0 0 0 0 0 0 0 0 C o 0 0) (9 0 coo o 0 0000 0 0 0 0 0 0 t ( N O ) , I - ° 9 co t ° 9 69 ° 9 ° 9 69 49 69. 8 9 ° 9 ° 9 8 °° 9 9 N N N 69 69 8 °9 $$$ N 8 N O c� 9 9 8 8 6666 9 N A SA 0 O V M M A 00880 0 ��w 4-) -, .69..9.. m C J J J a w > z H W r OF. a vi m U W 1- (n H W O O x Q J O 2 W N 0 m < W N N N N 2 J r a m N vi o N d > w Q OO a p ..6 ff a s a ro ° w ¢W O a =W m a zz a m Q o • w W W U w W w z o- o w N - z Q r m Q m W Q m= w N O J Q q d q ' W r r r r r r r r W r J U W D wmmo a 00.01 zHUmo a , 6 , o 0 m 00000000? w - >3Qw o A y m� o 1-w m w m m •