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 20<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 52300: PROPERTY ASSESSORS <strong>OF</strong>FICE<br />

101 <strong>COUNTY</strong> <strong>OF</strong>FICIAL/ADMINISTRATIVE <strong>OF</strong>FICER 73,944 73,944 73,944 73,944 73,944<br />

103 ASSISTANTS 282,782 221,765 156,911 139,757 139,757<br />

162 CLERICAL PERSONNEL 180,597 180,605 167,736 127,164 127,164<br />

201 SOCIAL SECURITY 32,237 29,532 23,522 21,134 21,134<br />

204 STATE RETIREMENT 62,276 55,205 45,683 39,506 39,506<br />

205 EMPLOYEE INSURANCE 47,850 46,200 39,600 43,092 46,200<br />

206 EMPLOYEE INSURANCE-LIFE 2,586 2,264 1,840 1,595 1,595<br />

207 EMPLOYEE INSURANCE-HEALTH 61,200 56,100 45,900 52,800 56,100<br />

208 EMPLOYEE INSURANCE-DENTAL 3,900 3,300 2,700 3,300 3,300<br />

210 UNEMPLOYMENT COMPENSATION 864 720 0 0 0<br />

212 EMPLOYER MEDICARE LIABILITY 7,539 6,907 5,501 4,942 4,942<br />

317 DATA PROCESSING SERVICES 53,199 25,000 0 15,000 15,000<br />

320 DUES & MEMBERSHIPS 1,987 3,650 2,905 2,500 2,500<br />

330 LEASE PAYMENTS 3,236 3,950 3,950 3,950 3,950<br />

331 LEGAL FEES 3,250 6,000 3,500 6,000 6,000<br />

337 MAINT & REPAIR SERVICES-<strong>OF</strong>FICE EQUIPT. 1,072 500 0 500 500<br />

338 MAINTENANCE & REPAIR - VEHICLES 1,463 2,500 1,527 2,500 2,500<br />

349 PRINTING, STATIONERY & FORMS 2,835 2,250 711 2,250 2,250<br />

355 TRAVEL 3,375 5,500 3,245 4,000 4,000<br />

356 TUITION 685 500 410 500 500<br />

399 OTHER CONTRACTED SERVICES 0 7,000 0 5,000 5,000<br />

411 DATA PROCESSING SUPPLIES 0 300 0 3,000 3,000<br />

414 DUPLICATING SUPPLIES 635 750 658 750 750<br />

425 GASOLINE 3,356 3,000 2,977 2,000 2,000<br />

435 <strong>OF</strong>FICE SUPPLIES 583 1,500 831 1,500 1,500<br />

499 OTHER SUPPLIES & MATERIALS 66 1,000 700 1,000 1,000<br />

513 WORKERS COMPENSATION INSURANCE 821 715 715 4,807 511<br />

599 OTHER CHARGES 99,809 90,310 10,986 45,000 45,000<br />

707 BUILDING IMPROVEMENTS 0 500 0 500 500<br />

709 DATA PROCESSING EQUIPMENT 0 500 0 500 500<br />

711 FURNITURE & FIXTURES 0 500 0 500 500<br />

719 <strong>OF</strong>FICE EQUIPMENT 0 500 0 500 500<br />

52300:PROPERTY ASSESSORS <strong>OF</strong>FICE 932,147 832,967 596,452 609,491 611,603

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

Saved successfully!

Ooh no, something went wrong!