19.01.2015 Views

AGENDA BLOUNT COUNTY BOARD OF COMMISSIONERS ...

AGENDA BLOUNT COUNTY BOARD OF COMMISSIONERS ...

AGENDA BLOUNT COUNTY BOARD OF COMMISSIONERS ...

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

JUNE 11, 2012 B L O U N T C O U N T Y , T E N N E S S E E PAGE 9<br />

REPORT 010-400<br />

APPROPRIATIONS<br />

APPROPRIATIONS<br />

FUND<br />

101: GENERAL GOVERNMENT<br />

ACTUAL AMENDED ESTIMATE BASE REQD RECOMMENDED<br />

OBJECT TITLE 2010-11 2011-12 JUNE 11-12 2012-13 2012-13<br />

ACTIVITY 00000:<br />

COST CENTER 51710: DEVELOPMENT<br />

103 ASSISTANTS 0 159,053 0 163,825 165,053<br />

105 SUPERVISOR/DIRECTOR 0 64,900 0 66,847 66,400<br />

161 SECRETARY 0 28,000 0 28,840 29,500<br />

162 <strong>OF</strong>FICE MANAGER / CLERICAL 0 29,070 0 29,942 30,570<br />

189 OTHER SALARIES & WAGES 0 144,357 0 148,688 148,688<br />

201 SOCIAL SECURITY 0 26,374 26,374 27,165 27,293<br />

204 STATE RETIREMENT 0 49,302 49,302 49,728 49,964<br />

205 EMPLOYEE INSURANCE 0 46,200 46,200 43,092 46,200<br />

206 EMPLOYEE INSURANCE-LIFE 0 2,016 2,016 1,163 1,168<br />

207 EMPLOYEE INSURANCE-HEALTH 0 45,900 45,900 43,200 45,900<br />

208 EMPLOYEE INSURANCE-DENTAL 0 2,100 2,250 2,100 2,100<br />

210 UNEMPLOYMENT COMPENSATION 0 720 720 720 720<br />

212 MEDICARE 0 6,169 6,169 6,352 6,383<br />

302 ADVERTISING 0 610 0 610 610<br />

320 DUES & MEMBERSHIPS 0 5,290 4,890 5,290 5,290<br />

330 LEASE PAYMENTS 0 3,100 3,100 3,100 3,100<br />

332 LEGAL NOTICES 0 2,490 2,490 2,490 2,490<br />

337 MAINTENANCE & REPAIR-<strong>OF</strong>FICE EQUIPMENT 0 167 0 167 167<br />

338 MAINT. & REPAIR SERVICES-VEHICLES 0 3,800 3,800 3,800 3,800<br />

348 POSTAL CHARGES 0 1,209 600 1,209 1,209<br />

349 PRINTING, STATIONERY & FORMS 0 2,990 2,000 2,990 2,990<br />

355 TRAVEL 0 23,389 23,389 20,000 20,000<br />

356 TUITION 0 2,460 2,460 2,460 2,460<br />

399 OTHER CONTRACTED SERVICES 0 5,921 4,771 5,921 5,921<br />

410 CUSTODIAL SUPPLIES 0 1,200 1,200 1,200 1,200<br />

414 DUPLICATING SUPPLIES 0 1,518 200 1,518 1,518<br />

425 GASOLINE 0 7,966 7,966 7,966 7,966<br />

429 DUPLICATING SUPPLIES 0 525 250 525 525<br />

435 <strong>OF</strong>FICE SUPPLIES 0 6,000 5,062 6,000 6,000<br />

451 UNIFORMS 0 451 451 451 451<br />

452 UTILITIES 0 4,299 0 0 0<br />

499 OTHER SUPPLIES & MATERIALS 0 1,180 1,180 1,180 1,180<br />

513 WORKERS COMPENSATION INSURANCE 0 639 639 6,178 661<br />

599 OTHER CHARGES 0 8,360 8,093 8,360 5,887<br />

708 COMMUNICATION EQUIPMENT 0 450 300 450 450<br />

709 DATA PROCESSING 0 1,000 0 1,000 1,000<br />

711 FURNITURE & FIXTURES 0 1,625 0 1,625 1,625<br />

719 <strong>OF</strong>FICE EQUIPMENT 0 540 0 540 540<br />

735 FIELD EQUIPMENT 0 2,800 1,500 2,800 2,800<br />

51710:DEVELOPMENT 0 694,140 253,272 699,492 699,779

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!