Kitsap County Clerk
2017 Budget Presentation
Tuesday, September 20, 2016
1:00 – 1:30 PM
Dave Peterson County Clerk
1
Kitsap County Clerk 2017 Budget Presentation Tuesday, September 20, - - PowerPoint PPT Presentation
Kitsap County Clerk 2017 Budget Presentation Tuesday, September 20, 2016 1:00 1:30 PM Dave Peterson County Clerk 1 What is the Office of County Clerk? The County Clerk is an elected official in the Executive Branch of government.
Tuesday, September 20, 2016
1:00 – 1:30 PM
Dave Peterson County Clerk
1
Executive Branch of government.
Washington State Constitution.
County Commissioners, not a Department under the commissioners.
and financial officer for the Superior Court.
2
Superior Court.
Court and maintain them in perpetuity.
all exhibits offered in court proceedings.
Court and receive the jury verdict in any action or proceeding.
3
court suit or action in Superior Court.
guardianship matters who are not represented by an attorney.
litigants by making sure pro se litigants’ paperwork is complete and filled out properly.
Clerk’s Office, all counties now have the option of also providing facilitator services to lay guardians.
4
jurors each year for Superior Court, District Court, and the four Municipal Courts.
courts in Kitsap County.
mileage plus a $125 admin fee for each panel called.
provide and run their own expensive Jury Management Systems.
5
maintain the court registry (accounting records).
court files a year.
year.
protection orders through the courts.
passport applications and take passport photos.
6
State of Washington Business Licensing Service
county but often vary from state to state.
7
charges, it does so with the County Clerk.
from the Superior Court so the Sheriff and local police can conduct lawful searches.
bail for the Jail.
8
Superior Court.
depend upon the Clerk’s Office doing its job in
ripple effect upon the others.
in funding for all offices within Law & Justice.
9
greater or less than the others, can upset the
we serve or do not serve.
doors.
10
Department 09 – Clerk Services, which is comprised of five programs or cost centers.
9091 – Core Services 9092 – Jury Administration 9094 – Courthouse Facilitator 9095 – LFO Collections 9096 – Passport Services
11
mandated to be done by the County Clerk.
associated with supporting the Superior Court.
mandated to the County and Superior Court, but not to the County Clerk.
Services for the Superior Court.
12
Department 09, Courthouse Facilitator, Collections, and Passports, are also not mandated to the County or the County Clerk.
public, the courts, and victims—and all 3 programs bring in about as much or more revenue than it costs to provide the services.
13
$14,521 more than our 2016 revenue projection.
benefits, costs over which we have no control, the County Clerk is asking for no more in expenditures for 2017 than was budgeted in 2016 to run all of our 5 programs.
juror mileage, meals, and the $10 per diem payment made to all attending jurors under Jury Services. We have little control over this item. It depends on the number and duration of jury trials needed which varies from year to year.
14
15
Line # 2016 Budget 2017/2016 1 Cat/Cost Center 9091 9092 9094 9095 9096 Totals % Totals Difference 2
Cost Center Task Core Jury CH Facilitator Collections Passports
3
Req/Opt for County? Required Required Optional Optional Optional
4
Req/Opt for Clerk? Required Optional Optional Optional Optional
5 Taxes 350 75,000 75,350 3.98% 82,729 (7,379) 6 Licenses & Permits 0.00% 7 Intergovernmental 305,000 7,500 78,127 390,627 20.64% 410,627 (20,000) 8 Charges for Services 655,050 150,600 100 170,000 975,750 51.54% 930,150 45,600 9 Fines & Forfeits 200 345,250 345,450 18.25% 364,350 (18,900) 10 Misc/Other 5,850 100,000 105,850 5.59% 90,650 15,200 11 Total Revenue 966,250 82,700 150,600 523,477 170,000 1,893,027 100.00% 1,878,506 14,521 12
% of Total 51.04% 4.37% 7.96% 27.65% 8.98% 100.00%
100.00% Line # 2016 Budget 2017/2016 13 Cat/Cost Center 9091 9092 9094 9095 9096 Totals % Totals Difference 14
Cost Center Task Core Jury CH Facilitator Collections Passports
15
Req/Opt for County? Required Required Optional Optional Optional
16
Req/Opt for Clerk? Required Optional Optional Optional Optional
17 Salaries & Benefits 2,527,784 187,250 135,511 166,800 34,209 3,051,554 86.63% 2,852,929 198,625 18 Supplies 36,300 1,600 1,000 350 4,000 43,250 1.23% 44,000 (750) 19 Services 43,833 165,600 960 4,150 250 214,793 6.10% 214,043 750 20 Interfund Payments 175,558 19,929 7,882 9,440 83 212,892 6.04% 205,133 7,759 21 Other Uses 0.00% 22 Total Expenses 2,783,475 374,379 145,353 180,740 38,542 3,522,489 100.00% 3,316,105 206,384 23
% of Total 79.02% 10.63% 4.13% 5.13% 1.09% 100.00%
100.00% 24 Rev/Exp Difference (1,817,225) (291,679) 5,247 342,737 131,458 (1,629,462) (1,437,599) (191,863) 25 FTE Employees 31.30 2.25 1.50 2.25 0.50 37.80 37.80 0.00 26 9092 Actuals 2011 2012 2013 2014 2015 5-Yr Aver 1/2 2016 2016 Proj 2017 Req 27 Services (see line 19) 263,667 184,993 267,681 161,347 225,675 220,673 94,746 189,492 165,600
5- Year Historical Trend of 9092 Jury Actual Expenditures for SERVICES (Varies with Jurors Called & Juries Used)
COUNTY CLERK -- 2017 BUDGET (Request)
Clerk Has LITTLE/NO Control over WHITE fields & Jury Services Clerk Has Control over BLUE fields (lines 18 & 19)
PROPOSED 2017 REVENUE PROPOSED 2017 EXPENSES
16 Category/Cost Center 9091 9092 9094 9095 9096 Totals
Cost Center Task Core Jury CH Facilitator Collections Passports Req/Optional for County? Required Required Optional Optional Optional Req/Optional for Clerk? Required Optional Optional Optional Optional
Supplies - 2017 36,300 1,600 1,000 350 4,000 43,250 Services - 2017 43,833 165,600 960 4,150 250 214,793 Total Expenses - 2017 80,133 167,200 1,960 4,500 4,250 258,043 Category/Cost Center 9091 9092 9094 9095 9096 Totals Supplies - 2016 36,900 1,600 1,000 500 4,000 44,000 Services - 2016 43,833 165,600 960 3,400 250 214,043 Total Expenses - 2016 80,733 167,200 1,960 3,900 4,250 258,043 2017 Exp +or- 2016 Exp (600) 600 Category/Cost Center 9091 9092 9094 9095 9096 Totals Total Revenue - 2017 966,250 82,700 150,600 523,477 170,000 1,893,027 Total Revenue - 2016 981,050 90,129 135,000 552,327 120,000 1,878,506 2017 Rev +or- 2016 Rev (14,800) (7,429) 15,600 (28,850) 50,000 14,521 Category/Cost Center 9091 9092 9094 9095 9096 Totals
FTE Employees - 2017 31.30 2.25 1.50 2.25 0.50 37.80 FTE Employees - 2016 31.55 2.25 1.50 2.25 0.25 37.80 Change 2017 over 2016 (0.25) 0.00 0.00 0.00 0.25 0.00
Change in FTE Employees
COUNTY CLERK -- SUPPLIES & SERVICES: 2017 to 2016
Expenditure Items over which Clerk has Control (S&B and Interfund Removed)
Clerk has Minimal Control over Services in Jury (9092)
PROPOSED 2017 EXPENSES BUDGETED 2016 EXPENSES 2016 & 2017 REVENUE COMPARISON
supervisors and staff to Continually Review all Office Practices (CROP) to make sure those practices are efficient, effective and make the best use of staff while delivering the best product and
all practices and procedures within their units.
and/or increase revenue, we make the changes.
requires no extra overhead or staff.
Kitsap County and pass along savings and new revenue to the County budget.
17
voluntarily took over the job of collecting legal financial
(DOC) for the State.
month in adult criminal LFO’s in Kitsap County.
total of almost $15 million—meaning more return to the State, the County, and restitution to the victims.
for them—it was originally about $40,000 a year.
18
photo services.
sure it looks good and then we give you 4 photos for passport, visa, and other uses.
brought in $117,880 in photo revenue we would have otherwise not received—about $14,735 per year.
passports and take 3,600 passport photos.
19
started using an e-commerce software service called ClerkePass.
via the internet, both certified and non-certified, Kitsap Superior Court documents.
requested documents.
the software to locate and send out the documents without staff intervention.
service and our first customer used the service while in Italy.
20
Superior Court records over the Internet by subscription to the legal community and news media through a “Clerk’s Online Records Access” (CORA) portal.
additional revenue. We now have over 82 CORA full-fee subscribers and several partial-fee subscribers which annually brings in about $40,000 yearly in new, additional revenue.
instead of by US Mail. As a result, we will save almost $1,000 annually in postage and preparation time.
profit agencies such as the NW Justice Project, Kitsap Legal Services, and other government agencies such as the FBI, state government, cities of Bremerton and Port Orchard, and contracted PD attorneys.
21
juvenile offender files each year.
is expected to increase in the coming years.
document in a file and manually re-assemble them as one sealed image.
for each file in Stellent.
electronically consolidate the original scanned images into the one sealed image.
assembling the files.
through the new process.
22
territorial days either imaged or available on microfilm.
cases for use by the judges, attorneys, and the public.
State Administrative Office of the Courts (AOC) and Mentis Technology, stopped using paper files and started using all electronic files by the judges in the courtrooms and in chambers through a software program for judges called aiSmartBench.
23
costs.
pull, verify, and re-file every file used by the Court, attorneys, and the public.
as well as perform quality control duties in the Records Unit to help ensure the integrity
24
cost of paper file folders alone.
electronic access and expanded searching and retrieval capabilities for the judges while on the bench, in chambers, or anywhere there is internet service.
paper file storage and commit it to office space and other uses.
25
working on a multi-year project to replace SCOMIS, a 1977 legacy case management system or CMS, with a new CMS called Odyssey for use by the County Clerk and Superior Court.
Odyssey on November 1, 2017.
(DMS) is no longer supported and needs to be replaced by new, third-party software or by the State DMS that comes with Odyssey.
working together to make these transitions as painless as possible for all involved.
26
is a status quo request in staff, supplies and services.
computers, printers, desks, supplies, we manage and absorb from our regular, on-going budget allocations.
fluctuates depending on juries needed and is basically
amount is returned to the general fund. If it is
submitted.
27
28