CLARION COUNTY 2015 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER

Transcription

1 CLARION COUNTY 205 BUDGET WAYNE R. BROSIUS, CHAIRMAN G. "BUTCH" CAMPBELL GREGORY A. FALLER

2 COUNTY OF CLARION OFFICE OF CENTRAL ACCOUNTING 330 Main Street, 2 nd Floor, Room 27 Clarion, PA 624 (84) , Ext. 2850, Fax (84) Web Site: Donna G. Reinsel, Fiscal Director 205 County of Clarion Narrative Clarion County s budget is a dynamic document that evolves as needs and funding sources change. In order to complete the budget, the Commissioners need to be familiar with the functions of each elected row office and the numerous departments within the county. Because the county cannot foresee everything that may happen, the contingencies have to be included to the best of their ability. The major storms we had in 204 were not foreseeable, nor were the maintenance requirements that came up for the various county owned buildings. But the 204 projected expenses as a whole are coming in under budget and the forecasted revenues are on track making the year end cash position favorable. So, with that in mind we are pleased to present the 205 as balanced with no additional taxes levied. 205 Revenues The 205 Clarion county revenues are split into seven categories, as required by the Governmental Accounting Standards Board, or GASB. All revenues are used to support the operation of the county functions, but some are categorical in that they may only be used for certain expenses. Categorical revenues are listed under the grants. The first, of course is our tax revenue. It continues to climb due to refining and updating our Assessment Office records with more up to date information coming in for tax purposes. The revenues included here are real estate tax and per capita taxes. We expect the tax revenues in 205 to be about $8,30,950. Payments in Lieu of taxes are just that. The county receives monies for various tax exempt organizations to help offset the cost of county operations. Both taxes and payments in lieu fund approximately 58.5% of the County s governmental activities. Tax Claim is charged with the responsibility to collect all unpaid taxes in the county. License and permit income is solely overseen by the County Treasurer. These revenues include fishing, hunting, and small games of chance fees, as well as the interest income generated by the County s investments, which are in the capable hands of our treasurer. This amount has been very consistent. These revenues only cover about.3% of the total county budget Grants are applied for by various departments, and can only be used for specific line items. Most of the grants are used to reimburse wages and benefits for the personnel. Without the grants the county would have to support the state s mandated services completely with county taxpayer money. Grant revenues have gone down every year, but the state still mandates the services. Other grants are for agencies within the county that require the County s sponsorship. The PHARE grant is an example of these.

3 The county sponsors the grant and it is passed through to Community Action. While used only for specific expenses, grants still cover 6.5% of the overall budget. Departmental revenues are generated through the fees that numerous county departments and elected row offices charge for services. Such as marriage licenses, portions of fines and permits, and copy and miscellaneous fees, For instance, the Register and Recorder receives fees for marriage licenses and recording of deeds, while our GIS department receives fees from county citizens for maps, and the Sheriff s department reimbursements are a few examples. Each department tries to maximize these revenues wherever possible. As a result, 30% of the overall operational expense is covered. Miscellaneous revenue is revenue that cannot be otherwise categorized. Loan draws are placed here, as well as rent from the Human Services building, and any unexpected revenues that come to the county. While this revenue source is hard to budget, the county relies on historical data. In 205, miscellaneous revenues will cover 4.7% of the total county budget, including capital. 205 Expenses The county is divided into functions of government for financial statement purposes. These are reported separately on our financial statements. These are: Administrative, Judicial, Public Safety, Public Works, Economic Development, Conservation, Culture and Recreation, and Human Services. These separate functions are further broken into expense categories such as salaries, benefits, operation expenses and equipment needs. Nonunion salaries will increase 2%, and union salaries will increase an average of 2.5%, Health insurance for the county employee s has increased 7.9%, and state unemployment requirements have increased as well. However, our required contribution to the retirement system has dropped by 25%, which reflects the increase in our investments, and the out-sourcing of the agencies that occurred in 200 and 20, which reduced our liabilities. Salaries and benefits are 7% of the total operating budget for 205. Capital expenditures are included in the Administrative function of Clarion County s budget along with the actual administrative expenses of the county, including Central Accounting and Human Resources departments, which interact with all the other county departments, agencies and elected row offices. The Administrative function makes up approximately 27% of the total operational budget. The Judicial component contains all the court related offices, including, but not limited to, the Clarion County President Judge James Arner and the four District Judges along with Domestic Relations. This function of government makes up around 28% of the operating budget. Public Safety consists of the Prison, Communication, Emergency Management and Adult and Juvenile Probation. This has the County s largest share of the budget, and about 20% of the actual expenses are funded through grants and other revenues. Even so, they are 35% of the budget. Human Services is the County s share of all human service departments and agencies. The County completely supports Veteran s Affairs, and the other county agencies require a match to their state funding. This is approximately 6% of the County s budget projections. The county also supplies grants to Public Works, Economic Development, Conservation, and Culture and Recreation throughout the county, which makes up the rest of the budget. The county supports the County Park in its entirety. These combined are less than 4% of the budget.

4 Clarion County itself is an ever changing entity. We are experiencing both new construction as well as older businesses leaving the county. As of September 204, the unemployment rate is 4.9%, with a total population of 39,55. The unemployment rate for the same time period in 203 was 7.8%. Assessed valuations have increased over the past twelve months, due to the diligence of the Assessment office. This and the previously untaxed parcels such as the cell towers, translates into of additional tax revenue to the county. All the county departments and row offices have done their best to manage spending, as is reflected by the operational budget, which shows a decrease of 4% overall, in spite of the increase in employee benefits. The Clarion County Commissioners are presenting the 205 Clarion County with the goal of holding operating costs down while still preparing for the future.

5 205 County 205 Millage 20.5 Mills 205 Millage for Debt Service.5 Mills 205 County Per Capita Tax Rate: $5.00 PAGE BUDGET BY FUNCTION 3 EXPENSES BUDGET SUMMARY 4 COMMISSIONERS 5 COUNTY BUILDINGS 6 VOTER REGISTRATION 7 ELECTIONS 8 ASSESSMENT 9 TREASURER 0 TAX COLLECTORS TAX CLAIMS 2 AUDITORS 3 PLANNING 4 CENTRAL ACCOUNTING 5 HUMAN RESOURCES 6 ADMINISTRATION BUILDING 7 GEOGRAPHIC INFO SYSTEMS GIS 8 INFORMATION TECHNOLOGY 9 HUMAN SERVICES BUILDING 20 GENERAL GOVERNMENT 2 GENERAL JUDICIAL 22 REGISTER & RECORDER 23 SHERIFF 24 CORONER 25 PROTHONOTARY 26 PUBLIC DEFENDER 27 DISTRICT ATTORNEY 28 COURTS 29 DISTRICT JUSTICE DISTRICT JUSTICE DISTRICT JUSTICE DISTRICT JUSTICE DOMESTIC RELATIONS 34 CULTURE & RECREATION 35 COUNTY PARKS 36 PUBLIC WORKS 37 CONSERVATION & DEVELOPMENT 38 ECONOMIC DEVELOPMENT 39 OES COMMUNICATIONS 40 OES EMERGENCY MANAGEMENT 4 ADULT PROBATION 42 JUVENILE PROBATION 43 CORRECTIONS 44 HUMAN SERVICES 45 VETERANS AFFAIRS 46 REVENUES TAXES 47 TREASURER'S RECEIPTS 48 INTEREST 49 GRANTS 50 DEPTARTMENTAL REVENUES 5 PAYMENTS IN LIEU OF TAXES 52 OTHER REVENUE 53 CAPITAL BUDGET 54

6 By Functions of Government 205 REVENUES TAXES 8,30,950 LICENSES & PERMITS 3,500 INTEREST 0,000 GRANTS 93,220 DEPT CHARGES/REIMBURSEMENTS 4,325,770 PAYMENTS IN LIEU OF TAXES 70,800 OTHER REVENUE/ CAPITAL LOAN 4,620,795 TOTAL BUDGETED REVENUES 8,292, EXPENSES COMMISSIONERS 349,90 COUNTY BUILDINGS 20,625 VOTER REGISTRATION 48,585 ELECTIONS 55,640 ASSESSOR 294,065 TREASURER 26,085 TAX COLLECTORS 39,80 TAX CLAIMS 43,875 AUDITORS 98,205 PLANNING 47,025 CENTRAL ACCOUNTING 239,835 HUMAN RESOURCES 03,640 ADMINISTRATIVE BUILDING 22,770 GIS 05,235 INFORMATION TECHNOLOGY 20,755 HUMAN SERVICES BUILDING 283,95 MISC GENERAL GOVERNMENT 5,365,095 ADMINISTRATION/ CAPITAL 8,053,000 MISC JUDICIAL EXPENSE 664,845 REGISTER & RECORDER 206,835 SHERIFF 675,655 CORONER 59,925 PROTHONOTARY 256,265 PUBLIC DEFENDER 277,335 DISTRICT ATTORNEY 624,695 COURTS 403,720 DISTRICT JUSTICE ,45 DISTRICT JUSTICE ,830 DISTRICT JUSTICE ,35 DISTRICT JUSTICE ,850 DOMESTIC RELATIONS 30,485 TOTAL JUDICIAL 3,898,70 COUNTY LIBRARY 43,000 AIRPORT AUTHORITY 75,000 COUNTY PARKS 88,830 PUBLIC WORKS 30,050 CONSERVATION & DEVELOPMENT 2,000 ECONOMIC DEVELOPMENT 65,000 COMMUNICATIONS,359,755 EMERGENCY MANAGEMENT 236,680 ADULT PROBATION 53,790 JUVENILE PROBATION 329,035 COUNTY PRISON 2,386,95 TOTAL PUBLIC SAFETY 4,825,455 HUMAN SERVICES 767,000 VETERANS AFFAIRS 63,530 TOTAL HUMAN SERVICES 830,530 TOTAL BUDGET EXPENSE 8,292,035

7 205 County of Clarion Departmental Summary REVENUES 205 PROJECTED BUDGET TAXES LICENSES & PERMITS INTEREST GRANTS DEPT CHARGES/REIMBURSEMENTS PAYMENTS IN LIEU OF TAXES OTHER REVENUE/LOAN DRAW TOTAL REVENUES CARRYOVER COMMITTED BY RESOLUTION RESTRICTED FUND BALANCE TOTAL BUDGETED REVENUES 8,30,950 3,500 0,000 93,220 4,325,770 70,800 4,620,795 8,292, ,292,035 EXPENSES 205 PROJECTED BUDGET COMMISSIONERS 349,90 COUNTY BUILDINGS 20,625 VOTER REGISTRATION 48,585 ELECTIONS 55,640 ASSESSOR 294,065 TREASURER 26,085 TAX COLLECTORS 39,80 TAX CLAIMS 43,875 AUDITORS 98,205 PLANNING 47,025 CENTRAL ACCOUNTING 239,835 HUMAN SERVICES 767,000 HUMAN RESOURCES 03,640 ADMINISTRATIVE BUILDING 22,770 GIS 05,235 INFORMATION TECHNOLOGY 20,755 HUMAN SERVICES BUILDING 283,95 MISC GENERAL GOVERNMENT 5,365,095 MISC JUDICIAL EXPENSE 664,845 REGISTER & RECORDER 206,835 SHERIFF 675,655 CORONER 59,925 PROTHONOTARY 256,265 PUBLIC DEFENDER 277,335 DISTRICT ATTORNEY 624,695 COURTS 403,720 DISTRICT JUSTICE ,45 DISTRICT JUSTICE ,830 DISTRICT JUSTICE ,35 DISTRICT JUSTICE ,850 DOMESTIC RELATIONS 30,485 CULTURE & RECREATION 8,000 COUNTY PARKS 88,830 PUBLIC WORKS 30,050 CONSERVATION & DEVELOPMENT 2,000 ECONOMIC DEVELOPMENT 65,000 COMMUNICATIONS,359,755 EMERGENCY MANAGEMENT 236,680 ADULT PROBATION 53,790 JUVENILE PROBATION 329,035 COUNTY PRISON 2,386,95 VETERANS AFFAIRS 63,530 TOTAL EXPENSE 8,292,035

8 COMMISSIONERS 205 SALARIES - FULL TIME 22, EMPLOYER FICA 3, EMPLOYER MEDICARE 3, WORKMAN'S COMPENSATION 3,40.00 MEDICAL INSURANCE 48,50.00 LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 8,80.00 ADVERTISING 2, TELEPHONE 5, COMMISSIONERS POSTAGE COMMISSIONERS DUES 3, COMMISSIONERS TRAINING 4, COMMISSIONERS TRAVEL 6, OPEN RECORDS EXPENSE 5, COMMISSIONERS MATERIALS & SUPPLIES 2,00.00 COMMISSIONERS MAINTENANCE- EQUIPMENT, Total Expenditures 349,90.00

9 COUNTY BUILDINGS 205 SALARIES - FULL TIME 84, EMPLOYER FICA 5,40.00 EMPLOYER MEDICARE, WORKMAN'S COMPENSATION 5, MEDICAL INSURANCE 44, LIFE INSURANCE SUI TAX - EMPLOYER SHARE, RETIREMENT CONTRIBUTION 7, TELEPHONE CO BUILDINGS POSTAGE CO BUILDINGS MATERIALS & SUPPLIES, UTILITIES - FUEL 2, UTILITIES - ELECTRIC 5, UTILITIES - WATER/ SEWAGE 5, TRASH 2, CO BUILDINGS MAINTENANCE-EQUIPMENT 5, CO BUILDINGS MAINTENANCE- BUILDING 7, CO BUILDING MAINTENANCE GROUNDS, Total Expenditures 20,625.00

10 VOTER REGISTRATION 205 SALARIES - FULL TIME 30,50.00 EMPLOYER FICA, EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE 5,60.00 LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 2, TELEPHONE VOTER REGISTRATION POSTAGE 2, VOTER REGISTRATION TRAINING VOTER REGISTRATION TRAVEL, VOTER REGISTRATION VOTER CONFIRM EXP, VOTER REGISTRATION MATERIALS & SUPPLIES 2, MAINTENANCE EQUIPMENT Total Expenditures 48,585.00

11 ELECTIONS 205 SALARIES - FULL TIME 28, EMPLOYER FICA, EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE 4, LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 2, ELECTIONS ADVERTISING 4, TELEPHONE ELECTIONS POSTAGE ELECTIONS TRAINING ELECTIONS TRAVEL, ELECTIONS ELECTIONS OFFICERS 45, ELECTIONS MATERIALS & SUPPLIES 0, ELECTIONS HAVA GRANT SUPPLIES 2, ELECTIONS MAINTENANCE- EQUIPMENT 29, RENT-BUILDINGS 3,20.00 Total Expenditures 55,640.00

12 ASSESSMENT 205 SALARIES - FULL TIME 72,55.00 SALARIES PART TIME 0.00 EMPLOYER FICA 0, EMPLOYER MEDICARE 2, WORKMAN'S COMPENSATION MEDICAL INSURANCE 60, LIFE INSURANCE SUI TAX - EMPLOYER SHARE 2, RETIREMENT CONTRIBUTION 4, ASSESSMENT ADVERTISING TELEPHONE 4, ASSESSMENT POSTAGE, ASSESSMENT DUES ASSESSMENT TRAINING 2, ASSESSMENT TRAVEL, ASSESSMENT BOARD OF ASSESSMENT, ASSESSMENT PROFESSIONAL SERVICES 7, FARMSTEAD/ HOMESTEAD ASSESSMENT MATERIALS & SUPPLIES 5, ASSESSMENT MAINTENANCE VEHICLES 3, MAINTENANCE-COMPUTERS Total Expenditures 294,065.00

13 TREASURER 205 SALARIES - FULL TIME 85,35.00 SALARIES - PART TIME 6, EMPLOYER FICA 5, EMPLOYER MEDICARE, WORKMAN'S COMPENSATION,20.00 MEDICAL INSURANCE,25.00 LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 7, TELEPHONE 2,00.00 TREASURER POSTAGE TREASURER DUES TREASURER TRAINING TREASURER TRAVEL TREASURER PROFESSIONAL SERVICES, TREASURER MATERIALS & SUPPLIES, Total Expenditures 26,085.00

14 TAX COLLECTORS 205 SALARIES - FULL TIME 20, EMPLOYER FICA 7, EMPLOYER MEDICARE, BOND 0.00 TAX COLLECTOR MATERIALS & SUPPLIES 0, Total Expenditures 39,80.00

15 TAX CLAIMS 205 SALARIES - FULL TIME 50, EMPLOYER FICA 3,20.00 EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE 5, LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 4, TAX CLAIMS ADVERTISING 3, TELEPHONE, TAX CLAIMS POSTAGE 36, TAX CLAIMS DUES TAX CLAIMS TRAINING, TAX CLAIMS TRAVEL TAX CLAIMS POSTING TITLE SEARCHES, TAX CLAIMS PROFESSIONAL SERVICES 9,00.00 TAX CLAIMS MATERIALS & SUPPLIES 6, MAINTENANCE EQUIPMENT Total Expenditures 43,875.00

16 AUDITORS 205 SALARIES - FULL TIME 5, EMPLOYER FICA 3,90.00 EMPLOYER MEDICARE WORKMAN'S COMPENSATION, MEDICAL INSURANCE 30,45.00 LIFE INSURANCE RETIREMENT CONTRIBUTION 2, AUDITORS ADVERTISING TELEPHONE AUDITORS POSTAGE AUDITORS DUES AUDITORS TRAINING AUDITORS TRAVEL 5, AUDITORS MATERIALS & SUPPLIES Total Expenditures 98,205.00

17 PLANNING 205 SALARIES - FULL TIME 69,25.00 SALARIES - PT 0, EMPLOYER FICA 4, EMPLOYER MEDICARE,60.00 WORKMAN'S COMPENSATION MEDICAL INSURANCE 20, LIFE INSURANCE SUI TAX - EMPLOYER SHARE, RETIREMENT CONTRIBUTION 5, PLANNING ADVERTISING TELEPHONE 2, PLANNING POSTAGE, PLANNING DUES PLANNING TRAINING PLANNING TRAVEL,00.00 PLANNING RECYCLING EXPENSE 5, PLANNING PROFESSIONAL SERVICES 8, PLANNING MATERIALS & SUPPLIES 2, MAINTENANCE-COMPUTERS Total Expenditures 47,025.00

18 CENTRAL ACCOUNTING 205 SALARIES - FULL TIME 38, EMPLOYER FICA 8, EMPLOYER MEDICARE 2, WORKMAN'S COMPENSATION MEDICAL INSURANCE 42, LIFE INSURANCE SUI TAX - EMPLOYER SHARE, RETIREMENT CONTRIBUTION, TELEPHONE 3, CENTRAL ACCOUNTING POSTAGE CENTRAL ACCOUNTING DUES CENTRAL ACCOUNTING TRAINING, CENTRAL ACCOUNTING TRAVEL, CENTRAL ACCOUNTING PROFESSIONAL SERVICES 22, CENTRAL ACCOUNTING MATERIALS & SUPPLIES, CENTRAL ACCOUNTING MAINTENANCE EQUIPMENT 5, Total Expenditures 239,835.00

19 HUMAN RESOURCES 205 SALARIES - FULL TIME 74, EMPLOYER FICA 4, EMPLOYER MEDICARE, WORKMAN'S COMPENSATION MEDICAL INSURANCE 6, LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 6, HR ADVERTISING TELEPHONE, HR POSTAGE HR DUES HR TRAINING 2, HR TRAVEL HR MATERIALS & SUPPLIES, HR MAINTENCE EQUIPMENT 2, Total Expenditures 03,640.00

20 ADMINISTRATIVE BUILDING 205 TELEPHONE, UTILITIES - FUEL 2, UTILITIES - ELECTRIC, UTILITIES - WATER/ SEWAGE, TRASH REMOVAL, MAINTENANCE-EQUIPMENT, MAINTENANCE-BUILDINGS 2, DEBT SERVICE-PRINCIPAL 62, DEBT SERVICE-INTEREST 38, Total Expenditures 22,770.00

21 GEOGRAPHIC INFORMATION SYSTEM AND MAPPING 205 SALARIES - FULL TIME 63, SALARIES PART TIME 0.00 EMPLOYER FICA 3, EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE 2, LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 5, TELEPHONE, GIS POSTAGE DUES GIS TRAINING, GIS TRAVEL 2, GIS PROFESSIONAL SERVICES GIS MATERIALS & SUPPLIES 4, GIS MAINTENCE EQUIPMENT 7, Total Expenditures 05,235.00

22 INFORMATION TECHNOLOGY 205 SALARIES - FULL TIME 7, EMPLOYER FICA 4, EMPLOYER MEDICARE, WORKMAN'S COMPENSATION MEDICAL INSURANCE 22,30.00 LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 6,0.00 TELEPHONE 2, IT POSTAGE IT DUES IT TRAINING, IT TRAVEL, IT MATERIALS & SUPPLIES 3, IT MAINTENCE EQUIPMENT 6, Total Expenditures 20,755.00

23 HUMAN SERVICE BUILDING 205 SALARIES - FULL TIME 24, EMPLOYER FICA, EMPLOYER MEDICARE WORKMAN'S COMPENSATION, MEDICAL INSURANCE 5,60.00 LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 2, TELEPHONE POSTAGE HS BUILDING MATERIALS & SUPPLIES 5, UTILITIES - FUEL 8, UTILITIES - ELECTRIC 25, UTILITIES - WATER/ SEWAGE 5, TRASH REMOVAL, MAINTENANCE EQUIPMENT 7, MAINTENANCE-BUILDINGS 50, INSURANCE EXPENSE 5, DEBT SERVICE-PRINCIPAL 79, DEBT SERVICE-INTEREST 49, Total Expenditures 283,95.00

24 MISCELLANEOUS GENERAL GOVERNMENT 205 TELEPHONE 2, CENTRAL POSTAGE 6, PROFESSIONAL SERVICES 00, INSURANCE EXPENSE 200, FACILITIES IMPROVEMENT 0, CONTINGENCY RESERVE 32,40.00 NEW DEBT SERVICE PRINCIPLE 0.00 NEW DEBT SERVICE INTEREST 28, DEBT SERVICE-PRINCIPAL 53, DEBT SERVICE-INTEREST 96,60.00 SINGLE AUDIT 47, INDIRECT COST AUDIT 5, PARKING EXPENSE,00.00 MOTEL TAX DISPERSEMENTS 250, MARCELLUS SHALE GRANTS 25, CCAP SAFETY GRANT EXPENSE 2, MOTEL TAX ADMIN 5, CAPITAL/ EQUIPMENT 4,290, Total Expenditures 5,365,095.00

25 MISCELLANEOUS JUDICAL 205 HOMICIDE CASES 200, ACT 98 EXPENSE 56, CLERK OF COURTS DISPERSEMENTS 35, MDJ PASS THRU 2, TREATMENT COURT PASS THRU 66,50.00 TREATMENT COURT EXPENSE 83, RESTITUTION GRANT EXPENSE,0.00 Total Expenditures 664,845.00

26 REGISTER/RECORDER 205 SALARIES - FULL TIME 0, SALARIES-PART TIME 0.00 EMPLOYER FICA 6, EMPLOYER MEDICARE, WORKMAN'S COMPENSATION, MEDICAL INSURANCE 7, LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 9, REG & REC ADVERTISING, TELEPHONE 2, REG & REC POSTAGE, REG & REC PRINTING & REPRODUCTION 2, REG & REC DUES, REG & REC TRAINING REG & REC TRAVEL, REG & REC PROFESSIONAL SERVICES 33, REG & REC MATERIALS & SUPPLIES 5, REG & REC MAINTENCE EQUIPMENT 4, CERTIFYING DEEDS 2, Total Expenditures 206,835.00

27 SHERIFF 205 SALARIES - FULL TIME 322,50.00 SALARIES - PART TIME 90, SALARIES - OVER TIME 2, EMPLOYER FICA 26, EMPLOYER MEDICARE 6,00.00 WORKMAN'S COMPENSATION 6, MEDICAL INSURANCE 95,50.00 LIFE INSURANCE SUI TAX - EMPLOYER SHARE 7, RETIREMENT CONTRIBUTION 26, TELEPHONE 6, SHERIFF POSTAGE, SHERIFF DUES SHERIFF TRAINING 7, SHERIFF TRAVEL 5, SHERIFF UNIFORMS 4, SHERIFF GASOLINE 8, SHERIFF TRANSPORT 2, SHERIFF PROFESSIONAL SERVICES 2, SHERIFF MATERIALS & SUPPLIES 4, MAINT EQUIPMENT 2, SHERIFF TRAINING GRANT 0.00 SHERIFF MAINTENANCE VEHICLES 0, Total Expenditures 675,655.00

28 CORONER 205 SALARIES - FULL TIME 27, EMPLOYER FICA, EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE LIFE INSURANCE TELEPHONE CORONER POSTAGE CORONER DUES CORONER TRAINING CORONER TRAVEL CORONER AUTOPSY 7, CORONER TRANSPORT 5, CORONER MATERIALS & SUPPLIES, CORONER FEE EXPENSE 3, Total Expenditures 59,925.00

29 PROTHONOTARY/ CLERK OF COURTS 205 SALARIES - FULL TIME 28, SALARIES - PART TIME 6, EMPLOYER FICA 9,00.00 EMPLOYER MEDICARE 2,30.00 WORKMAN'S COMPENSATION, MEDICAL INSURANCE 44, LIFE INSURANCE SUI TAX - EMPLOYER SHARE, RETIREMENT CONTRIBUTION 2, PROTHONOTARY ADVERTISING TELEPHONE 4, PROTHONOTARY POSTAGE 6, PROTHONOTARY DUES PROTHONOTARY TRAINING PROTHONOTARY TRAVEL, PROTHONOTARY PROFESSIONAL SERVICES 9, PROTHONOTARY MATERIALS & SUPPLIES 6, Total Expenditures 256,265.00

30 PUBLIC DEFENDER 205 SALARIES - FULL TIME 95, EMPLOYER FICA 5, EMPLOYER MEDICARE, WORKMAN'S COMPENSATION MEDICAL INSURANCE 22, LIFE INSURANCE SUI TAX - EMPLOYER SHARE, RETIREMENT CONTRIBUTION 8,30.00 PUBLIC DEFENDER ADVERTISING TELEPHONE 5, PUBLIC DEFENDER POSTAGE PUBLIC DEFENDER DUES PUBLIC DEFENDER TRAINING PUBLIC DEFENDER TRAVEL, PUBLIC DEFENDER INVESTIGATORS, PUBLIC DEFENDER COURT APPOINTED 25, PUBLIC DEFENDER LAW LIBRARY 2, PUBLIC DEFENDER PROFESSIONAL 89, PUBLIC DEFENDER MATERIALS & SUPPLIES 3, UTILITIES - FUEL UTILITIES - ELECTRIC UTILITIES - WATER/ SEWAGE PD MAINTENANCE BUILDING MAINTENANCE-COMPUTERS 2, RENT-BUILDINGS 8,00.00 Total Expenditures 277,335.00

31 DISTRICT ATTORNEY 205 SALARIES - FULL TIME 350,45.00 SALARIES - PART TIME 20, EMPLOYER FICA 22, EMPLOYER MEDICARE 5, WORKMAN'S COMPENSATION 5, MEDICAL INSURANCE 7, LIFE INSURANCE SUI TAX - EMPLOYER SHARE 2, RETIREMENT CONTRIBUTION 29, TELEPHONE 6, DISTRICT ATTORNEY POSTAGE DISTRICT ATTORNEY DUES 3, DISTRICT ATTORNEY TRAINING 2, DISTRICT ATTORNEY TRAVEL 2, RASA EXPENSES DA 2, DISTRICT ATTORNEY DRUG TESTING 3, DISTRICT ATTORNEY WITNESSES, DISTRICT ATTORNEY EXTRADITION, LIBRARY, CONTRACTED SERVICES 25, DISTRICT ATTORNEY TRANSCRIBERS 2, DISTRICT ATTORNEY MATERIALS & SUPPLIES 4, DISTRICT ATTORNEY MAINTENANCE EQUIPMENT MAINTENANCE-COMPUTERS 7, RENT-BUILDINGS 5, DISTRICT ATTORNEY DRUG TASK FORCE 29, Total Expenditures 624,695.00

32 COURTS 205 SALARIES - FULL TIME 93, SALARIES - PART TIME 6, EMPLOYER FICA 6, EMPLOYER MEDICARE, WORKMAN'S COMPENSATION MEDICAL INSURANCE 34, LIFE INSURANCE SUI TAX - EMPLOYER SHARE, RETIREMENT CONTRIBUTION 8, TELEPHONE 8, COURTS POSTAGE 9, DUES COURTS TRAINING 2, COURTS TRAVEL, BOARD OF VIEWERS, COURT REPORTERS 60, COURT MEDIATION 20, COURT JURORS 25, LIBRARY 39, COURTS COURT APPOINTED 50, COURTS PROFESSIONAL SERVICES 0, ARBITRATION 7, COURTS MATERIALS & SUPPLIES 8, COURTS MAINTENANCE-EQUIPMENT, COURTS DISCRETIONARY FUND 5, COURT COSTS 3, Total Expenditures 403,720.00

33 DISTRICT JUDGE SALARIES - FULL TIME 45, SALARIES PART-TIME 0, EMPLOYER FICA 3, EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE,25.00 LIFE INSURANCE 5.00 SUI TAX - EMPLOYER SHARE, RETIREMENT CONTRIBUTION 3, TELEPHONE 2, DJ POSTAGE 6, DJ TRAINING DJ TRAVEL, DJ CONSTABLE FEES, DJ CUSTODIAN SERVICES, DJ MATERIALS & SUPPLIES 3, UTILITIES - ELECTRIC 4, UTILITIES - WATER/ SEWAGE BOND DJ MAINTENANCE-BUILDING DJ MAINTENANCE-EQUIPMENT RENT-BUILDINGS 5, Total Expenditures 4,45.00

34 DISTRICT JUDGE SALARIES - FULL TIME 48, EMPLOYER FICA 3, EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE 5, LIFE INSURANCE 5.00 SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 4,30.00 TELEPHONE 4, DJ POSTAGE 3, DJ TRAINING DJ TRAVEL, DJ CONSTABLE FEES, BOND DJ MATERIALS & SUPPLIES 3, DJ MAINTENANCE-EQUIPMENT INSURANCE Total Expenditures 78,830.00

35 DISTRICT JUDGE SALARIES - FULL TIME 62, EMPLOYER FICA 3,00.00 EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE 3, LIFE INSURANCE SUI TAX - EMPLOYER SHARE, RETIREMENT CONTRIBUTION 5, TELEPHONE 2, DJ POSTAGE 4, DJ TRAINING DJ TRAVEL, BOND 0.00 DJ CONSTABLE FEES, DJ CUSTODIAN SERVICES, DJ MATERIALS & SUPPLIES 3, DJ MAINTENANCE-EQUIPMENT DJ MAINTENANCE-BUILDING RENT-BUILDINGS 3, INSURANCE Total Expenditures 33,35.00

36 DISTRICT JUDGE SALARIES - FULL TIME 50, EMPLOYER FICA 3,30.00 EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE 2, LIFE INSURANCE 5.00 SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 4, TELEPHONE 2,00.00 DJ POSTAGE 5, DJ TRAINING DJ TRAVEL, BOND DJ CONSTABLE FEES, DJ CUSTODIAN SERVICES, DJ MATERIALS & SUPPLIES 4,00.00 UTILITIES - FUEL 2, UTILITIES - ELECTRIC, UTILITIES - WATER/ SEWAGE DJ MAINTENANCE-EQUIPMENT DJ MAINTENANCE-BUILDING RENT-BUILDINGS 9, INSURANCE Total Expenditures 9,850.00

37 DOMESTIC RELATIONS 205 SALARIES - FULL TIME 30, SALARIES - PART TIME 0, EMPLOYER FICA 8, EMPLOYER MEDICARE 2, WORKMAN'S COMPENSATION MEDICAL INSURANCE 28, LIFE INSURANCE SUI TAX - EMPLOYER SHARE 2,25.00 RETIREMENT CONTRIBUTION, TELEPHONE 6, DOMESTICS POSTAGE 8, DUES DOMESTICS TRAINING DOMESTICS TRAVEL, CONSTABLES 2, DOMESTICS PROFESSIONAL SERVICES 5, DOMESTICS PATERNITY TESTING 3, DOMESTICS JCP FEES 5, SECURITY 5, DOMESTICS MATERIALS & SUPPLIES 5, DOMESTICS MAINTENANCE-EQUIPMENT MAINTENANCE-BUILDINGS 0.00 RENT-BUILDINGS 22, INDIRECT COSTS 2, COURT/ LEGAL COSTS 20, Total Expenditures 30,485.00

38 CULTURE/ RECREATION 205 AIRPORT AUTHORITY 75, COUNTY LIBRARY 43, Total Expenditures 8,000.00

39 COUNTY PARKS 205 SALARIES - FULL TIME 0.00 SALARIES - PART TIME 40, EMPLOYER FICA 2, EMPLOYER MEDICARE WORKMAN'S COMPENSATION, SUI TAX - EMPLOYER SHARE, RETIREMENT 0.00 TELEPHONE, POSTAGE PARKS UNIFORMS, GASOLINE 3, PARKS MATERIALS & SUPPLIES 8, UTILITIES - FUEL 4, UTILITIES - ELECTRIC 9, UTILITIES - WATER/ SEWAGE 2, TRASH REMOVAL 2, PARKS MAINTENANCE EQUIPMENT 3, PARKS MAINTENANCE GROUNDS 9, Total Expenditures 88,830.00

40 PUBLIC WORKS 205 GNAT ERADICATION 22, ALLEGHENY VALLEY LAND TRUST 50, COMPREHENSIVE PLAN 30, MARCELLUS SHALE LEGACY 33, MARCELLUS SHALE BRIDGE 50, SUBDIVISION AND LAND ORDINANCE 5, Total Expenditures 30,050.00

41 CONSERVATION/ DEVELOPMENT 205 PENN STATE EXTENSION 72, SOIL CONSERVATION 40, Total Expenditures 2,000.00

42 ECONOMIC DEVELOPMENT 205 ECONOMIC DEVELOPMENT 65, Total Expenditures 65,000.00

43 9 COMMUNICATIONS 205 SALARIES - FULL TIME 502, SALARIES - PART TIME 85, SALARIES - OVER TIME 67, EMPLOYER FICA 40, EMPLOYER MEDICARE 9, WORKMAN'S COMPENSATION, MEDICAL INSURANCE 29, LIFE INSURANCE,00.00 SUI TAX - EMPLOYER SHARE 9, RETIREMENT CONTRIBUTION 49, COMMUNICATIONS ADVERTISING TELEPHONE 200, COMMUNICATIONS TRAINING 2, COMMUNICATIONS TRAVEL 4, COMMUNICATIONS UNIFORMS, COMMUNICATIONS PROFESSIONAL SERVICES 5, COMMUNICATIONS MATERIALS & SUPPLIES 3, UTILITIES - FUEL UTILITIES - ELECTRIC 4, COMMUNICATIONS MAINTENANCE EQUIPMENT 40, COMMUNICATIONS MAINTENANCE BUILDING 7, MAINTENANCE-COMPUTERS 25, RENT-BUILDINGS 50, Total Expenditures,359,755.00

44 EMERGENCY MANAGEMENT 205 SALARIES - FULL TIME 08,00.00 ON CALL 2, EMPLOYER FICA 6, EMPLOYER MEDICARE, WORKMAN'S COMPENSATION MEDICAL INSURANCE 5, LIFE INSURANCE SUI TAX - EMPLOYER SHARE, RETIREMENT CONTRIBUTION 9,85.00 TELEPHONE 9, EMERGENCY MANAGEMENT POSTAGE, EMERGENCY MANAGEMENT DUES EMERGENCY MANAGEMENT TRAINING EMERGENCY MANAGEMENT TRAVEL, EMERGENCY MANAGEMENT UNIFORMS, EMERGENCY MANAGEMENT HAZ MAT TEAM GASOLINE, EMERGENCY MANAGEMENT MATERIALS & SUPPLIES 2, UTILITIES - ELECTRIC 28, EMERGENCY MANAGEMENT MAINTENANCE EQUIPMENT 3, EMERGENCY MANAGEMENT MAINTENANCE VEHICLES MAINTENANCE-COMPUTERS 4, Total Expenditures 236,680.00

45 ADULT PROBATION 205 SALARIES - FULL TIME 286, SALARY-ON CALL 7, EMPLOYER FICA 8, EMPLOYER MEDICARE 4, WORKMAN'S COMPENSATION 3, MEDICAL INSURANCE 82, LIFE INSURANCE SUI TAX - EMPLOYER SHARE 4, RETIREMENT CONTRIBUTION 23, ADVERTISING TELEPHONE 3, PROFESSIONAL SERVICES, AP POSTAGE 7, AP DUES 3, AP TRAINING AP TRAVEL 7, AP DRUG TESTING 3, AP CUSTODIAN SERVICES, AP MATERIALS & SUPPLIES 3, UTILITIES - FUEL, UTILITIES - ELECTRIC 4, UTILITIES - WATER/ SEWAGE MAINTENANCE-EQUIPMENT,00.00 MAINTENANCE-BUILDINGS AP MAINTENANCE VEHICLES 4, MAINTENANCE-COMPUTERS 2, RENT-BUILDINGS 6, INSURANCE EXPENSE, AP TREATMENT COURT INCENTIVE Total Expenditures 53,790.00

46 JUVENILE PROBATION/ GRANT IN AID 205 SALARIES - FULL TIME 72,00.00 SALARY-ON CALL 7, EMPLOYER FICA, EMPLOYER MEDICARE 2, WORKMAN'S COMPENSATION 9, MEDICAL INSURANCE 43,30.00 LIFE INSURANCE SUI TAX - EMPLOYER SHARE 2,20.00 RETIREMENT CONTRIBUTION 2, ADVERTISING TELEPHONE 3, JP POSTAGE 2, JP DUES PROFESSIONAL SERVICES, JP TRAINING 6, JP TRAVEL 7, JP DRUG TESTING, JP CUSTODIAN SERVICES, JP MATERIALS & SUPPLIES 3, UTILITIES - FUEL, UTILITIES - ELECTRIC 4, UTILITIES - WATER/ SEWAGE JP MAINTENANCE EQUIPMENT MAINTENANCE-BUILDINGS JP MAINTENANCE VEHICLES 4, RENT-BUILDINGS 6, Total Expenditures 329,035.00

47 CORRECTIONS 205 SALARIES - FULL TIME,33, SALARIES - PART TIME 66, SALARIES - OVER TIME 50, EMPLOYER FICA 77, EMPLOYER MEDICARE 8, WORKMAN'S COMPENSATION 62, MEDICAL INSURANCE 274, LIFE INSURANCE, SUI TAX - EMPLOYER SHARE 6, RETIREMENT CONTRIBUTION 00, PRISON ADVERTISING TELEPHONE 3, PRISON POSTAGE PRISON DUES PRISON TRAINING 5, PRISON TRAVEL 3, PRISON UNIFORMS 8, PRISON FOOD/ KITCHEN SUPPLIES 55, PRISON INMATE MEDICAL 200, PRISON WORK RELEASE 6, PRISON MATERIALS & SUPPLIES 20, PRISON PASS THRU 36, UTILITIES - FUEL, UTILITIES - ELECTRIC 52, UTILITIES - WATER/ SEWAGE 46, TRASH REMOVAL, PRISON MAINTENANCE EQUIPMENT 3, PRISON MAINTENANCE BUILDING 3, PRISON MAINTENANCE VEHICLES, Total Expenditures 2,386,95.00

48 HUMAN SERVICES 205 SALARIES - FULL TIME PART TIME SALARIES EMPLOYER FICA EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION TELEPHONE POSTAGE CUSTODIAN SERVICES RENT-BUILDINGS CLARION COUNTY COMMUNITY ACTION 35, TRANSPORTATION ADMIN EXPENSES 50, CHILD CARE INFO SERVICES 3, CYS MATCH 520, CLARION COUNTY'S PROMISE 5, MH/MR/EI MATCH 5, SAFE 4, PASSAGES 4, COMMUNITY ACTION HOUSING GRANT 4, INDIRECT COSTS 5, Total Expenditures 767,000.00

49 VETERANS AFFAIRS 205 SALARIES - FULL TIME 28, EMPLOYER FICA, EMPLOYER MEDICARE WORKMAN'S COMPENSATION MEDICAL INSURANCE 5,60.00 LIFE INSURANCE SUI TAX - EMPLOYER SHARE RETIREMENT CONTRIBUTION 2, TELEPHONE VETERANS AFFAIRS POSTAGE VETERANS AFFAIRS DUES VETERANS AFFAIRS TRAVEL, VETERANS AFFAIRS BURIAL EXPENSE 4, VETERANS AFFAIRS PROFESSIONAL VETERANS AFFAIRS MATERIALS &, FLAGS & MARKERS 4, VETERANS AFFAIRS MAINTENANCE, Total Expenditures 63,530.00

50 Tax Revenues 205 REAL ESTATE TAXES-CURRENT YEAR 7,642, REAL ESTATE TAXES-DEBT SERVICE 559, PER CAPITA TAXES-CURRENT YEAR 90, PER CAPITA TAXES-PRIOR YEARS 0, Total Revenues 8,30,950.00

51 Treasurer Receipts 205 TREASURER'S RECEIPTS 3, Total Revenues 3,500.00

52 Interest 205 INTEREST INCOME 0, Total Revenues 0,000.00

53 Grant Revenue 205 DRUG TASK FORCE 29, GRANT IN AID 53, ADULT PROBATION-IPP GRANT - JUVENILE PROBATION-TRAINING 3, CHILD DAY CARE CFDA , EMA GRANT CFDA # , HAVA GRANT CFDA , HAZARD MITIGATION (HMPG) GRANT - JUV PROBATION GIA JCJC, RASA GRANT VICTIM SUPPORT 26, VOJO GRANT 6,30.00 ACT 98 REVENUE 56, BYRNE JUSTICE CFDA DRUG TESTING JCJC RESTITUTION GRANT CDA , TITLE IV D 200, TREATMENT CT GRANT/IPP 65, PHARE 4, GRANT IN AID DRUG TESTING - COMPREHENSIVE GRANT 5, ALLEGHANY LAND GRANT 50, Total Revenues 93,220.00

54 Departmental Revenue 205 COURTS REVENUE 68, CORONER VITAL STATS REVENUE 3, REGISTER/RECORDER 250, SHERIFF 03, SHERIFF-REIMBURSEMENTS 50, SHERIFF TRANSPORT REVENUE 0, PROTHONOTARY 85, DJ , DJ , DJ , DJ , MDJ PASS-THRU REVENUE 2, ADULT PROBATION PBPP ACT 35 05, DOMESTIC RELATIONS REVENUE 58, JURY REIMBURSEMENT CLERK OF COURTS/ PASS THRU 35, CLERK OF COURTS REVENUE 39, JCP REVENUE DOMESTICS 5, COURT MEDIATION REVENUE 0, TAX NOTICES 2, PARK REVENUE 0, IT REVENUE 5, VA-SALE OF FLAGS MOTEL TAX PASS THRU REVENUE 250, MOTEL TAX ADMIN REVENUE 2, VOTER REGISTRATION/ELECTIONS 2, GIS REVENUE 60, ASSESSORS REVENUE 8, HUMAN SERVICES REVENUE - TAX CLAIMS-BUREAU,75, TAX CLAIMS-POSTINGS 2, PARKING FEES, PLANNING REVENUE 40, CENTRAL ACCOUNTING 35, INDIRECT COST REIMBURSEMENT 0, DA REIMBURSEMENT 8, COMMUNICATIONS 288, VOIP 50, E9 WIRELESS 579, PRISON 40, TR COURT REVENUE 83, CENTRAL BOOKING FEES 23, VICTIM WITNESS FEE 29, TRANSPORTATION ADMIN REVENUE 50, Total Revenues 4,325,770.00

55 Payments in Lieu of Taxes 205 PAYMENTS IN LIEU 60, PUBLIC UTILITY REAL ESTATE 0, Total Revenues 70,800.00

56 Miscellaneous Revenues 205 STATE EQUALIZATION WORK RELEASE REVENUE 20, MISCELLANEOUS - OTHER REVENUE 80, SAFETY GRANT REIMBURSEMENT 2, MARCELLUS SHALE/ CAPITAL 98, MARCELLUS SHALE LEGACY 37, CAMA CAPITAL CARRYOVER - MARCELLUS SHALE BRIDGE 55, LOAN DRAW 4,000, TRANSFER IN SALDO/SOLID WASTE - RENTAL INCOME-HUMAN SERV BLDG 283,95.00 MARCELLUS SHALE 35, Total Revenues 4,620,795.00

57 CAPITAL PURCHASES 205 ASSESSMENT 25,30 AP JP PHONES 6,000 COUNTY WIDE ANTI VIRUS 3 YEAR 9,300 AERIAL PHOTOGRAPHY 0,000 AIRPORT CAPITAL 0,000 PARKS TRACTOR 35,000 BUILDING RENOVATIONS-ALL 4,000,000 COURTS LAPTOP LEASE 2,800 9 CAPITAL 68,000 COURTS COPIER 2,500 JPO COPIER LEASE,70 PROBATION- LAPTOP LEASE 5,500 SHERIFF-VEHICLE 5,000 Total Capital Expenditures: 4,290,400