%of Total
                                                                                                                                                            Countywide o/o Reduction
Department               Strategic Progran         2006          2007       2008       2009          2010           2011           2012          Total      Reductions     to Dept
Library                  Culture & Recreati    $             $          $          $             $    304,127   $    895,560   $   264,776   $ 1,464,463         4.2%           8.1 o/o
Library-Special Use      Culture & Recreati    $             $          $          $             $              $    190,000   $             $   190,000          0.5%          1.0%
Museum                   Culture & Recreati    $             $          $          $             $              $              $    51,007   $    51,007         0.1 o/o        6.8%
Parks                    Culture & Recreati    $   502,048   $          $          $   165,000   $              $              $ 1,391,913   $ 2,058,961          5.9%         12.9%
                                                                                                                                             $ 3,764,431        10.9%
Emergency Communical Emergency Servio $             53,685   $          $          $             $    74,000    $   260,028    $   130,315   $   518,028          1.5%         18.6%
Emergency Managemen Emergency Servio $               5,000   $16,544    $          $             $     1,500    $    16,897    $    55,071   $     95,012         0.3%         14.5%
Med-Act              Emergency Servio $            207,548   $          $          $             $   292,809    $    90,999    $   166,231   $   757,587          2.2%          5.4%
                                                                                                                                             $ 1,370,627          4.0%
Developmental Supports Health & Human S        $             $          $          $             $   130,430    $   923,793    $   313,714   $ 1,367,937          4.0%          7.0%
Environmental          Health & Human S        $    18,546   $          $          $    16,887   $    19,999    $    91,916    $   102,795   $   250,143          0.7%          7.7%
Extention              Health & Human S        $    54,916   $82,500    $          $             $     4,000    $     8,500    $    96,697   $   246,613          0.7%         32.9%
Human Services         Health & Human S        $    40,500   $          $          $  13,620 $       197,026    $   140,267    $   324,433   $   715,846          2.1 o/o       3.8%
Mental Health          Health & Human S        $   138,007   $          $          $ 336,252 $       325,290    $   547,776    $   485,578   $ 1,832,903          5.3%          7.0%
Public Health          Health & Human S        $    58,781   $          $          $         $        20,000    $   233,880    $   213,968   $   526,629          1.5%          6.7%
                                                                                                                                             $ 4,940,071        14.3%
AIMS                     Infrastructure        $    14,354   $          $          $             $    31,462 $       13,000    $   119,233   $    178,049         0.5%         15.0%
Airport                  Infrastructure        $             $          $          $             $           $                 $             $                    0.0%          0.0%
Planning                 Infrastructure        $    23,964   $          $          $             $    62,336 $       42,359    $    21,824   $    150,483         0.4%         10.4%
Public Works             Infrastructure        $             $          $          $   222,000   $   222,000    $              $   677,469   $ 1,121,469          3.2%          4.1%
Stormwater               Infrastructure        $             $          $          $             $              $              $             $                    0.0%          0.0%
Transportation           Infrastructure        $    31,998   $          $          $             $   262,000    $   277,150    $   262,700   $    833,848         2.4%         10.0%
Wastewater               Infrastructure        $             $          $          $             $              $   809,187    $   399,260   $ 1,208,447          3.5%          4.3%
                                                                                                                                             $ 3,492,296        10.1%
Corrections              Public Safety & Ju•   $   189,923   $          $          $             $   401,709    $ 1,143,364    $ 1,260,092   $ 2,995,088          8.7%         12.8%
District Attorney        Public Safety & Ju•   $             $          $          $             $              $              $     5,628   $      5,628         0.0%          0.1 o/o
District Court Trustee   Public Safety & Juo   $             $          $          $             $              $              $             $                    0.0%          0.0%
District Courts          Public Safety & Ju•   $    54,180   $          $          $             $    77,695    $   296,836    $   102,500   $   531,211          1.5%         12.0%
JIMS                     Public Safety & Ju•   $    14,842   $          $          $    17,852   $              $              $             $    32,694          0.1 o/o       1.9%
Law library              Public Safety & Ju•   $             $          $          $             $              $              $             $                    0.0%          0.0%
Sheriff                  Public Safety & Ju•   $             $          $          $   894,100   $ 2,638,819    $ 4,216,206    $ 2,791,669   $10,540,794        30.4%          17.9%
                                                                                                                                             $14,105,415        40.7%
Appraiser               Records & Taxatio      $    82,228   $          $          $    78,436   $   113,293    $   164,132    $   164,084   $   602,173          1.7%         10.5%
Elections               Records & Taxatio      $   200,000   $          $31,873    $     1,950   $   457,473    $    71,725    $    13,300   $   776,321          2.2%         35.2%
Motor Vehicle           Records & Taxatio      $    14,513   $          $          $    33,861   $    98,107    $              $    14,000   $   160,481          0.5%          5.4%
Records & Tax Administ• Records & Taxatio      $    41,092   $          $          $   143,872   $    70,399    $   183,873    $   264,188   $   703,424          2.0%         27.2%
%of Total
                                                                                                                                                          Countywide % Reduction
Department              Strategic Progran     2006           2007       2008       2009          2010           2011           2012            Total      Reductions   to Dept
Treasurer               Records & Taxatio $    21,606    $          $          $             $      1,500   $     62,975   $    123,200   $     209,281         0.6%       17.2%
                                                                                                                                          $   2,451,680         7.1%
Board of County Commi: Support Services     $            $          $          $    48,432   $    88,090    $   111,622    $   202,163    $     450,307         1.3%       22.1%
Budget Financial Plannir Support Services   $    5,000   $          $          $             $    10,000    $     1,200    $     1,000    $      17,200         0.0%        0.2%
County Manager Office Support Services      $   18,881   $          $          $             $    37,000    $   115,332    $   161,100    $     332,313         1.0%       21.0%
Facilities               Support Services   $ 125,100    $          $          $   223,723   $   213,055    $   327,930    $   220,550    $   1,110,358         3.2%        7.6%
Financial Management Support Services       $            $          $          $             $    85,646    $   173,024    $    53,674    $     312,344         0.9%       11.7%
Human Resources          Support Services   $   27,411   $          $          $             $    35,000    $   110,338    $    88,875    $     261,624         0.8%       16.6%
ITS                      Support Services   $ 157,423    $          $          $   133,253   $   150,029    $   525,240    $   635,922    $   1,601,867         4.6%       15.8%
legal                    Support Services   $   24,565   $          $          $    25,189   $    67,782    $              $              $     117,536         0.3%        7.5%
Oracle                   Support Services   $   28,707   $          $          $             $    50,000    $     11,364   $   150,497    $     240,568         0.7%       11.8%
Risk Management          Support Services   $   22,953   $          $          $             $              $            $      32,5n     $      55,530         0.2%        2.0%
                                            $ 2.1n.n1    $99,044    $31,873    $2,354,427    $ 6,542,576    $ 12,056,473 $ 11 ,362,003    $   4,499,647       13.0%

                                                                                                                                          $ 34,624,167

Budget cuts2

  • 1.
    %of Total Countywide o/o Reduction Department Strategic Progran 2006 2007 2008 2009 2010 2011 2012 Total Reductions to Dept Library Culture & Recreati $ $ $ $ $ 304,127 $ 895,560 $ 264,776 $ 1,464,463 4.2% 8.1 o/o Library-Special Use Culture & Recreati $ $ $ $ $ $ 190,000 $ $ 190,000 0.5% 1.0% Museum Culture & Recreati $ $ $ $ $ $ $ 51,007 $ 51,007 0.1 o/o 6.8% Parks Culture & Recreati $ 502,048 $ $ $ 165,000 $ $ $ 1,391,913 $ 2,058,961 5.9% 12.9% $ 3,764,431 10.9% Emergency Communical Emergency Servio $ 53,685 $ $ $ $ 74,000 $ 260,028 $ 130,315 $ 518,028 1.5% 18.6% Emergency Managemen Emergency Servio $ 5,000 $16,544 $ $ $ 1,500 $ 16,897 $ 55,071 $ 95,012 0.3% 14.5% Med-Act Emergency Servio $ 207,548 $ $ $ $ 292,809 $ 90,999 $ 166,231 $ 757,587 2.2% 5.4% $ 1,370,627 4.0% Developmental Supports Health & Human S $ $ $ $ $ 130,430 $ 923,793 $ 313,714 $ 1,367,937 4.0% 7.0% Environmental Health & Human S $ 18,546 $ $ $ 16,887 $ 19,999 $ 91,916 $ 102,795 $ 250,143 0.7% 7.7% Extention Health & Human S $ 54,916 $82,500 $ $ $ 4,000 $ 8,500 $ 96,697 $ 246,613 0.7% 32.9% Human Services Health & Human S $ 40,500 $ $ $ 13,620 $ 197,026 $ 140,267 $ 324,433 $ 715,846 2.1 o/o 3.8% Mental Health Health & Human S $ 138,007 $ $ $ 336,252 $ 325,290 $ 547,776 $ 485,578 $ 1,832,903 5.3% 7.0% Public Health Health & Human S $ 58,781 $ $ $ $ 20,000 $ 233,880 $ 213,968 $ 526,629 1.5% 6.7% $ 4,940,071 14.3% AIMS Infrastructure $ 14,354 $ $ $ $ 31,462 $ 13,000 $ 119,233 $ 178,049 0.5% 15.0% Airport Infrastructure $ $ $ $ $ $ $ $ 0.0% 0.0% Planning Infrastructure $ 23,964 $ $ $ $ 62,336 $ 42,359 $ 21,824 $ 150,483 0.4% 10.4% Public Works Infrastructure $ $ $ $ 222,000 $ 222,000 $ $ 677,469 $ 1,121,469 3.2% 4.1% Stormwater Infrastructure $ $ $ $ $ $ $ $ 0.0% 0.0% Transportation Infrastructure $ 31,998 $ $ $ $ 262,000 $ 277,150 $ 262,700 $ 833,848 2.4% 10.0% Wastewater Infrastructure $ $ $ $ $ $ 809,187 $ 399,260 $ 1,208,447 3.5% 4.3% $ 3,492,296 10.1% Corrections Public Safety & Ju• $ 189,923 $ $ $ $ 401,709 $ 1,143,364 $ 1,260,092 $ 2,995,088 8.7% 12.8% District Attorney Public Safety & Ju• $ $ $ $ $ $ $ 5,628 $ 5,628 0.0% 0.1 o/o District Court Trustee Public Safety & Juo $ $ $ $ $ $ $ $ 0.0% 0.0% District Courts Public Safety & Ju• $ 54,180 $ $ $ $ 77,695 $ 296,836 $ 102,500 $ 531,211 1.5% 12.0% JIMS Public Safety & Ju• $ 14,842 $ $ $ 17,852 $ $ $ $ 32,694 0.1 o/o 1.9% Law library Public Safety & Ju• $ $ $ $ $ $ $ $ 0.0% 0.0% Sheriff Public Safety & Ju• $ $ $ $ 894,100 $ 2,638,819 $ 4,216,206 $ 2,791,669 $10,540,794 30.4% 17.9% $14,105,415 40.7% Appraiser Records & Taxatio $ 82,228 $ $ $ 78,436 $ 113,293 $ 164,132 $ 164,084 $ 602,173 1.7% 10.5% Elections Records & Taxatio $ 200,000 $ $31,873 $ 1,950 $ 457,473 $ 71,725 $ 13,300 $ 776,321 2.2% 35.2% Motor Vehicle Records & Taxatio $ 14,513 $ $ $ 33,861 $ 98,107 $ $ 14,000 $ 160,481 0.5% 5.4% Records & Tax Administ• Records & Taxatio $ 41,092 $ $ $ 143,872 $ 70,399 $ 183,873 $ 264,188 $ 703,424 2.0% 27.2%
  • 2.
    %of Total Countywide % Reduction Department Strategic Progran 2006 2007 2008 2009 2010 2011 2012 Total Reductions to Dept Treasurer Records & Taxatio $ 21,606 $ $ $ $ 1,500 $ 62,975 $ 123,200 $ 209,281 0.6% 17.2% $ 2,451,680 7.1% Board of County Commi: Support Services $ $ $ $ 48,432 $ 88,090 $ 111,622 $ 202,163 $ 450,307 1.3% 22.1% Budget Financial Plannir Support Services $ 5,000 $ $ $ $ 10,000 $ 1,200 $ 1,000 $ 17,200 0.0% 0.2% County Manager Office Support Services $ 18,881 $ $ $ $ 37,000 $ 115,332 $ 161,100 $ 332,313 1.0% 21.0% Facilities Support Services $ 125,100 $ $ $ 223,723 $ 213,055 $ 327,930 $ 220,550 $ 1,110,358 3.2% 7.6% Financial Management Support Services $ $ $ $ $ 85,646 $ 173,024 $ 53,674 $ 312,344 0.9% 11.7% Human Resources Support Services $ 27,411 $ $ $ $ 35,000 $ 110,338 $ 88,875 $ 261,624 0.8% 16.6% ITS Support Services $ 157,423 $ $ $ 133,253 $ 150,029 $ 525,240 $ 635,922 $ 1,601,867 4.6% 15.8% legal Support Services $ 24,565 $ $ $ 25,189 $ 67,782 $ $ $ 117,536 0.3% 7.5% Oracle Support Services $ 28,707 $ $ $ $ 50,000 $ 11,364 $ 150,497 $ 240,568 0.7% 11.8% Risk Management Support Services $ 22,953 $ $ $ $ $ $ 32,5n $ 55,530 0.2% 2.0% $ 2.1n.n1 $99,044 $31,873 $2,354,427 $ 6,542,576 $ 12,056,473 $ 11 ,362,003 $ 4,499,647 13.0% $ 34,624,167