AGENDA BLOUNT COUNTY BOARD OF COMMISSIONERS ...
AGENDA BLOUNT COUNTY BOARD OF COMMISSIONERS ... AGENDA BLOUNT COUNTY BOARD OF COMMISSIONERS ...
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 94 REPORT 010-400 APPROPRIATIONS APPROPRIATIONS FUND 128: DRUG COURT ACTUAL AMENDED ESTIMATE BASE REQD RECOMMENDED OBJECT TITLE 2010-11 2011-12 JUNE 11-12 2012-13 2012-13 ACTIVITY 00000: COST CENTER 53200: CRIMINAL COURT 105 SUPERVISOR/DIRECTOR 40,764 42,215 42,215 43,481 43,481 111 PROBATION OFFICER 24,325 66,803 66,803 68,804 68,804 161 SECRETARYS 0 19,500 19,500 25,106 25,106 169 PART-TIME PERSONNEL 15,756 0 0 0 0 201 SOCIAL SECURITY 4,752 7,962 7,962 8,519 8,519 204 STATE RETIREMENT 7,126 14,884 14,884 15,594 15,594 205 EMPLOYEE INSURANCE 5,775 6,600 6,600 6,156 6,600 206 EMPLOYEE INSURANCE - LIFE 331 648 648 379 379 207 EMPLOYEE INSURANCE - HEALTH 9,350 15,300 15,300 19,200 20,400 208 EMPLOYEE INSURANCE - DENTAL 550 900 900 600 600 210 UNEMPLOYMENT 236 288 288 288 288 212 EMPLOYER MEDICARE 1,111 1,863 1,863 1,992 1,992 307 COMMUNICATION 2,310 2,000 1,587 2,000 2,000 320 DUES & MEMBERSHIPS 320 700 700 1,000 1,000 348 POSTAL CHARGES 6 0 0 0 0 349 PRINTING, STATIONARY, & FORMS 130 0 0 200 200 355 TRAVEL 3,497 8,000 8,000 7,000 7,000 356 TUITION 2,630 4,000 3,563 3,500 3,500 399 OTHER CONTRACTED SERVICES 2,296 4,000 4,000 4,000 4,000 411 DATA PROCESSING SUP 137 200 100 200 200 429 INSTRUCTIONAL SUPPLIES 4,394 3,000 2,700 5,000 5,000 435 OFFICE SUPPLIES 599 1,000 1,000 1,000 1,000 499 OTHER SUPPLIES & MATERIALS 4,588 8,213 8,213 6,813 6,813 510 TRUSTEES COMMISSION 662 500 541 500 500 513 WORKERS' COMPENSATION 121 193 193 1,937 206 53200:CRIMINAL COURT 131,766 208,769 207,560 223,269 223,182
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 95 REPORT 010-400 APPROPRIATIONS APPROPRIATIONS FUND 128: DRUG COURT ACTUAL AMENDED ESTIMATE BASE REQD RECOMMENDED OBJECT TITLE 2010-11 2011-12 JUNE 11-12 2012-13 2012-13 ACTIVITY 00000: COST CENTER 58806: ARRA-JAG DRUG COURT 111 PROBATION OFFICERS 26,021 0 0 0 0 201 SOC SEC 1,600 0 0 0 0 204 RETIREMENT 386 0 0 0 0 205 EMP DEP INS 825 0 0 0 0 206 EMPLOYEE INSURANCE-LIFE 11 0 0 0 0 207 EMPLOYEE HEALTH INSURANCE 850 0 0 0 0 208 DENTAL INS 50 0 0 0 0 210 SUTA 272 0 0 0 0 212 MEDICARE 374 0 0 0 0 307 COMMUNICATION 45 0 0 0 0 355 TRAVEL 1,564 0 0 0 0 356 TUITION 1,525 0 0 0 0 429 INSTRUCTIONAL SUPPLIES 450 0 0 0 0 499 OTHER SUP & MAT 4,701 0 0 0 0 513 WORKERS COMP 40 0 0 0 0 58806:ARRA-JAG DRUG COURT 38,714 0 0 0 0 128:DRUG COURT 170,480 208,769 207,560 223,269 223,182
- Page 212 and 213: JUNE 11, 2012 B L O U N T C O U N T
- Page 214 and 215: JUNE 11, 2012 B L O U N T C O U N T
- Page 216 and 217: JUNE 11, 2012 B L O U N T C O U N T
- Page 218 and 219: JUNE 11, 2012 B L O U N T C O U N T
- Page 220 and 221: JUNE 11, 2012 B L O U N T C O U N T
- Page 222 and 223: JUNE 11, 2012 B L O U N T C O U N T
- Page 224 and 225: JUNE 11, 2012 B L O U N T C O U N T
- Page 226 and 227: JUNE 11, 2012 B L O U N T C O U N T
- Page 228 and 229: JUNE 11, 2012 B L O U N T C O U N T
- Page 230 and 231: JUNE 11, 2012 B L O U N T C O U N T
- Page 232 and 233: JUNE 11, 2012 B L O U N T C O U N T
- Page 234 and 235: JUNE 11, 2012 B L O U N T C O U N T
- Page 236 and 237: JUNE 11, 2012 B L O U N T C O U N T
- Page 238 and 239: JUNE 11, 2012 B L O U N T C O U N T
- Page 240 and 241: JUNE 11, 2012 B L O U N T C O U N T
- Page 242 and 243: JUNE 11, 2012 B L O U N T C O U N T
- Page 244 and 245: JUNE 11, 2012 B L O U N T C O U N T
- Page 246 and 247: JUNE 11, 2012 B L O U N T C O U N T
- Page 248 and 249: JUNE 11, 2012 B L O U N T C O U N T
- Page 250 and 251: JUNE 11, 2012 B L O U N T C O U N T
- Page 252 and 253: JUNE 11, 2012 B L O U N T C O U N T
- Page 254 and 255: JUNE 11, 2012 B L O U N T C O U N T
- Page 256 and 257: JUNE 11, 2012 B L O U N T C O U N T
- Page 258 and 259: JUNE 11, 2012 B L O U N T C O U N T
- Page 260 and 261: JUNE 11, 2012 B L O U N T C O U N T
- Page 264 and 265: JUNE 11, 2012 B L O U N T C O U N T
- Page 266 and 267: JUNE 11, 2012 B L O U N T C O U N T
- Page 268 and 269: JUNE 11, 2012 B L O U N T C O U N T
- Page 270 and 271: JUNE 11, 2012 B L O U N T C O U N T
- Page 272 and 273: JUNE 11, 2012 B L O U N T C O U N T
- Page 274 and 275: JUNE 11, 2012 B L O U N T C O U N T
- Page 276 and 277: JUNE 11, 2012 B L O U N T C O U N T
- Page 278 and 279: JUNE 11, 2012 B L O U N T C O U N T
- Page 280 and 281: JUNE 11, 2012 B L O U N T C O U N T
- Page 282 and 283: JUNE 11, 2012 B L O U N T C O U N T
- Page 284 and 285: JUNE 11, 2012 B L O U N T C O U N T
- Page 286 and 287: JUNE 11, 2012 B L O U N T C O U N T
- Page 288 and 289: JUNE 11, 2012 B L O U N T C O U N T
- Page 290 and 291: JUNE 11, 2012 B L O U N T C O U N T
- Page 292 and 293: JUNE 11, 2012 B L O U N T C O U N T
- Page 294 and 295: JUNE 11, 2012 B L O U N T C O U N T
- Page 296 and 297: JUNE 11, 2012 B L O U N T C O U N T
- Page 298 and 299: JUNE 11, 2012 B L O U N T C O U N T
- Page 300 and 301: JUNE 11, 2012 B L O U N T C O U N T
- Page 302 and 303: JUNE 11, 2012 B L O U N T C O U N T
- Page 304 and 305: JUNE 11, 2012 B L O U N T C O U N T
- Page 306 and 307: JUNE 11, 2012 B L O U N T C O U N T
- Page 308 and 309: JUNE 11, 2012 B L O U N T C O U N T
- Page 310 and 311: JUNE 11, 2012 B L O U N T C O U N T
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 94<br />
REPORT 010-400<br />
APPROPRIATIONS<br />
APPROPRIATIONS<br />
FUND<br />
128: DRUG COURT<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 53200: CRIMINAL COURT<br />
105 SUPERVISOR/DIRECTOR 40,764 42,215 42,215 43,481 43,481<br />
111 PROBATION <strong>OF</strong>FICER 24,325 66,803 66,803 68,804 68,804<br />
161 SECRETARYS 0 19,500 19,500 25,106 25,106<br />
169 PART-TIME PERSONNEL 15,756 0 0 0 0<br />
201 SOCIAL SECURITY 4,752 7,962 7,962 8,519 8,519<br />
204 STATE RETIREMENT 7,126 14,884 14,884 15,594 15,594<br />
205 EMPLOYEE INSURANCE 5,775 6,600 6,600 6,156 6,600<br />
206 EMPLOYEE INSURANCE - LIFE 331 648 648 379 379<br />
207 EMPLOYEE INSURANCE - HEALTH 9,350 15,300 15,300 19,200 20,400<br />
208 EMPLOYEE INSURANCE - DENTAL 550 900 900 600 600<br />
210 UNEMPLOYMENT 236 288 288 288 288<br />
212 EMPLOYER MEDICARE 1,111 1,863 1,863 1,992 1,992<br />
307 COMMUNICATION 2,310 2,000 1,587 2,000 2,000<br />
320 DUES & MEMBERSHIPS 320 700 700 1,000 1,000<br />
348 POSTAL CHARGES 6 0 0 0 0<br />
349 PRINTING, STATIONARY, & FORMS 130 0 0 200 200<br />
355 TRAVEL 3,497 8,000 8,000 7,000 7,000<br />
356 TUITION 2,630 4,000 3,563 3,500 3,500<br />
399 OTHER CONTRACTED SERVICES 2,296 4,000 4,000 4,000 4,000<br />
411 DATA PROCESSING SUP 137 200 100 200 200<br />
429 INSTRUCTIONAL SUPPLIES 4,394 3,000 2,700 5,000 5,000<br />
435 <strong>OF</strong>FICE SUPPLIES 599 1,000 1,000 1,000 1,000<br />
499 OTHER SUPPLIES & MATERIALS 4,588 8,213 8,213 6,813 6,813<br />
510 TRUSTEES COMMISSION 662 500 541 500 500<br />
513 WORKERS' COMPENSATION 121 193 193 1,937 206<br />
53200:CRIMINAL COURT 131,766 208,769 207,560 223,269 223,182