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

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

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 45<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 55110: LOCAL HEALTH CENTER<br />

123 COUNSELOR 21,732 0 0 0 0<br />

162 CLERICAL PERSONNEL 87,966 90,009 90,009 90,009 92,502<br />

166 CUSTODIAN 43,804 44,320 44,320 44,320 47,320<br />

169 PART TIME PERSONNEL 39,627 39,500 39,500 39,500 39,500<br />

201 SOCIAL SECURITY 10,917 10,778 10,778 10,778 11,150<br />

204 STATE RETIREMENT 17,482 16,496 16,496 15,246 15,928<br />

205 EMPLOYEE INSURANCE 17,050 19,800 19,800 12,312 13,200<br />

206 EMPLOYEE INSURANCE-LIFE 747 718 718 370 388<br />

207 EMPLOYEE INSURANCE-HEALTH 32,725 30,600 30,600 28,800 30,600<br />

208 EMPLOYEE INSURANCE-DENTAL 1,925 1,800 1,800 1,800 1,800<br />

210 UNEMPLOYMENT COMPENSATION 648 648 648 648 648<br />

212 FICA-MEDICARE 2,707 2,521 2,521 2,521 2,608<br />

307 COMMUNICATION 24,226 23,486 23,486 23,486 23,486<br />

309 CONTRACTS W/GOVT AGENCIES 96,810 96,810 96,810 96,810 96,810<br />

330 LEASE PAYMENTS 3,861 0 0 0 0<br />

335 MAINTENANCE & REPAIR - BLDG 2,909 3,299 2,799 2,639 2,639<br />

336 MAINTENANCE & REPAIR - EQUIPMENT 2,194 792 792 793 793<br />

340 MEDICAL AND DENTAL SERVICES 755 0 0 0 0<br />

347 PEST CONTROL 372 522 522 522 522<br />

348 POSTAL CHARGES 4,389 0 0 0 0<br />

349 PRINTING STATIONERY & FORMS 277 0 0 0 0<br />

355 TRAVEL 1,294 500 1,000 1,000 1,000<br />

359 DISPOSAL FEES 355 0 0 0 0<br />

399 OTHER CONTRACTED SERVICES 2,866 2,732 2,732 2,732 2,732<br />

410 CUSTODIAL SUPPLIES 4,090 2,090 2,090 2,090 2,090<br />

413 DRUGS AND MEDICAL SUPPLIES 0 20 20 180 180<br />

415 ELECTRICITY 54,284 51,900 51,900 51,900 51,900<br />

435 <strong>OF</strong>FICE SUPPLIES 3,948 882 882 882 882<br />

499 OTHER SUPPLIES & MATERIALS 1,885 0 0 0 0<br />

513 WORKERS' COMPENSATION INS 299 1,000 1,000 2,451 270<br />

599 OTHER CHARGES 3,981 0 0 0 0<br />

719 <strong>OF</strong>FICE EQUIPMENT 37 0 0 0 0<br />

55110:LOCAL HEALTH CENTER 486,162 441,223 441,223 431,789 438,948

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

Saved successfully!

Ooh no, something went wrong!