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 14<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 51800: <strong>COUNTY</strong> BUILDINGS<br />

105 SUPERVISOR/DIRECTOR 60,403 62,421 62,421 64,294 64,294<br />

161 SECRETARY 0 27,057 24,646 27,057 27,057<br />

162 CLERICAL PERSONNEL 24,645 0 0 0 0<br />

166 CUSTODIAL PERSONNEL 148,831 187,548 158,289 180,675 180,675<br />

167 MAINTENANCE PERSONNEL 115,013 82,071 78,361 82,071 82,071<br />

169 PART-TIME PERSONNEL 33,810 19,743 19,743 19,743 19,743<br />

188 BONUS PAYMENTS 3,114 0 0 0 0<br />

201 SOCIAL SECURITY 23,206 25,224 20,675 23,178 23,178<br />

204 STATE RETIREMENT 41,286 47,153 37,032 40,190 40,190<br />

205 EMPLOYEE INSURANCE 44,550 46,200 39,875 36,936 39,600<br />

206 EMPLOYEE INSURANCE-LIFE 1,722 1,988 1,592 939 939<br />

207 EMPLOYEE INSURANCE-HEALTH 62,900 66,300 60,775 57,600 61,200<br />

208 EMPLOYEE INSURANCE-DENTAL 3,700 3,900 3,575 3,600 3,600<br />

210 UNEMPLOYMENT COMPENSATION 1,143 1,152 354 1,152 1,152<br />

212 EMPLOYER MEDICARE LIABILITY 5,427 5,898 4,739 5,420 5,420<br />

307 COMMUNICATION 100 0 100- 0 0<br />

334 MAINTENANCE AGREEMENTS 40,249 38,234 38,139 35,474 35,474<br />

335 MAINT. & REPAIR SERVICES-BUILDINGS 37,563 46,087 46,087 30,775 30,775<br />

336 MAINT. & REPAIR SERVICES-EQUIPMENT 75,616 49,576 42,982 32,952 32,952<br />

337 REPAIRS & MAINT. - <strong>OF</strong>FICE EQUIP. 831 581 581 581 581<br />

338 MAINT & REPAIR SERV-VEHICLE 225 3,776 3,775 2,000 2,000<br />

347 PEST CONTROL 3,630 3,550 3,480 3,830 3,830<br />

361 PERMITS 1,555 2,180 2,180 2,180 2,180<br />

399 OTHER CONTRACTED SERVICES 1,531 0 0 0 0<br />

410 CUSTODIAL SUPPLIES 43,016 28,701 28,700 41,584 41,584<br />

418 EQUIPMENT & MACHINERY PARTS 215 0 0 0 0<br />

425 GASOLINE 6,190 5,346 5,345 5,346 5,346<br />

434 NATURAL GAS 74,345 94,991 92,991 115,788 115,788<br />

435 <strong>OF</strong>FICE SUPPLIES 421 510 487 510 510<br />

437 PERIODICALS 117 0 0 0 0<br />

451 UNIFORMS 2,002 1,506 1,506 2,704 2,704<br />

452 UTILITIES 587,191 613,800 513,153 636,631 635,851<br />

499 OTHER SUPPLIES & MATERIALS 7,060 2,758 2,758 5,818 5,818<br />

513 WORKERS COMPENSATION INSURANCE 663 611 611 5,272 561<br />

707 BUILDING IMPROVEMENTS 0 136,558 136,558 7,107 7,107<br />

717 MAINTENANCE EQUIPMENT 11 0 0 0 0<br />

51800:<strong>COUNTY</strong> BUILDINGS 1,452,281 1,605,420 1,431,310 1,471,407 1,472,180

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

Saved successfully!

Ooh no, something went wrong!