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 21<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 52310: REAPPRAISAL PROGRAM<br />

103 ASSISTANTS 159,257 188,765 0 35,505 35,505<br />

162 CLERICAL PERSONNEL 63,144 32,929 32,930 32,929 32,929<br />

201 SOCIAL SECURITY 13,217 13,745 10,386 4,243 4,243<br />

204 STATE RETIREMENT 25,776 25,695 20,433 7,931 7,931<br />

205 EMPLOYEE INSURANCE 27,500 26,400 31,350 24,624 26,400<br />

206 EMPLOYEE INSURANCE-LIFE 1,128 1,120 905 320 320<br />

207 EMPLOYEE INSURANCE-HEALTH 31,450 30,600 24,990 28,800 30,600<br />

208 EMPLOYEE INSURANCE-DENTAL 1,850 1,800 1,470 1,800 1,800<br />

210 UNEMPLOYMENT COMPENSATION 432 432 0 0 0<br />

212 EMPLOYER MEDICARE LIABILITY 3,091 3,215 2,429 992 992<br />

317 DATA PROCESSING SERVICES 15,900 16,000 15,944 7,000 7,000<br />

320 DUES & MEMBERSHIPS 175 200 0 200 200<br />

337 MAINT & REPAIR SERV-<strong>OF</strong>C EQU 0 300 0 300 300<br />

355 TRAVEL 581 1,000 381 800 800<br />

356 TUITION 0 100 0 100 100<br />

399 OTHER CONTRACTED SERVICES 0 5,000 0 2,500 2,500<br />

425 GASOLINE 414 1,000 500 500 500<br />

435 <strong>OF</strong>FICE SUPPLIES 0 300 150 300 300<br />

499 OTHER SUPPLIES & MATERIALS 240 200 100 200 200<br />

513 WORKERS COMPENSATION INSURANCE 379 333 333 965 103<br />

599 OTHER CHARGES 0 200 0 200 200<br />

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

711 FURNITURE & FIXTURES 0 400 0 400 400<br />

52310:REAPPRAISAL PROGRAM 344,534 350,234 142,301 151,109 153,823

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

Saved successfully!

Ooh no, something went wrong!