AGENDA BLOUNT COUNTY BOARD OF COMMISSIONERS ...

AGENDA BLOUNT COUNTY BOARD OF COMMISSIONERS ... AGENDA BLOUNT COUNTY BOARD OF COMMISSIONERS ...

19.01.2015 Views

WHERE ARE WE NOW! Fiscal Year Fiscal Year Fiscal Year 2012-2013 2012-2013 2012-2013 Fund Fund Name Recommended Revenues Recommended Expenditures Difference to Balance 101 General 44,264,426 44,264,426 - 112 Courthouse & Jail 150,400 150,400 - 114 Law Library 7,925 7,925 - 115 Public Library 2,045,317 2,045,317 - 122 Drug Control 193,000 193,000 - 126 District Attorney General 18,800 18,800 - 128 Drug Court 223,182 223,182 - 131 Highway/Public Works 6,015,000 6,015,000 - 141 General Purpose School 80,100,000 80,100,000 - 142 School Federal Projects 6,648,540 6,648,540 - 143 Food Service 5,930,000 5,930,000 - 146 Extended Day 1,578,000 1,578,000 - 151 Debt Service 16,955,720 16,955,720 - 176 Highway/Public Works Captial Fund 285,000 285,000 - Total 164,415,310 164,415,310 -

B/500 BUDGET SUMMARY REPORT 06/11/12 FUND REVENUES ADOPTED CY AMENDED CY EST JUNE CY REQUESTED RECOMMENDED 101 PROPERTY TAXES 22,984,050 22,984,050 22,939,511 23,750,185 23,750,185 101 IN LIEU OF-UTILITIES 200,000 200,000 100,159 0 0 101 IN LIEU OF-OTHER 200,000 200,000 699,957 200,000 435,376 101 HOTEL MOTEL TAX 1,749,414 1,749,414 1,862,350 1,896,541 1,896,541 101 CABLE FRANCHISE FEE 600,000 600,000 150,000 0 0 101 PROBATION FEES 580,000 580,000 580,000 600,000 600,000 101 LOCAL FEES & LIT TAX 2,632,467 2,703,808 2,720,513 3,003,557 3,008,557 101 INDIGENT BILLING 2,000,000 2,000,000 1,402,400 1,500,000 1,500,000 101 FEE OFFICES COLLECT 6,472,635 6,444,044 6,462,070 6,585,758 6,585,758 101 STATE REVENUES 2,773,821 2,654,382 3,515,199 3,112,655 3,210,089 101 QSCB INTEREST REBATE 0 720,170 720,170 720,170 720,170 101 FEDERAL PRISONERS 1,911,387 2,093,109 1,894,578 1,952,982 1,952,982 101 OTHER REVENUES 666,730 863,589 708,515 604,768 604,768 REVENUE TOTAL 42,770,504 43,792,566 43,755,422 43,926,616 44,264,426 FUND APPROPRIATIONS ADOPTED CY AMENDED CY EST JUNE CY REQUESTED RECOMMENDED 101 COMMISSION 185,029 185,769 185,769 190,712 189,566 101 MAYOR 3,753,001 3,771,369 3,125,152 3,742,391 3,758,681 101 PROBATION 356,811 356,811 333,546 454,782 454,376 101 CIVIL DEFENSE 475,924 531,276 450,289 252,142 251,887 101 SHERIFF 19,804,986 19,804,986 19,455,132 21,205,632 21,278,071 101 TRUSTEE 441,132 441,132 436,716 440,848 440,358 101 REGISTER OF DEEDS 564,687 564,687 545,966 571,924 575,034 101 PROPERTY ASSESSOR 1,189,038 1,189,038 744,933 763,636 768,429 101 COUNTY CLERK 1,070,680 1,070,680 1,062,177 1,023,233 1,044,312 101 ELECTIONS 586,389 586,389 384,015 589,662 594,582 101 COUNTY BUILDINGS 1,495,421 1,605,420 1,431,310 1,471,407 1,472,180 101 CLERK & MASTERS 457,982 419,679 415,745 478,253 477,868 101 JUDGES 945,061 945,061 932,308 975,787 970,362 101 CIRCUIT COURT CLERK 2,458,422 2,543,444 2,451,925 2,564,914 2,627,065 101 OTHER GENERAL ADMIN 1,328,845 1,400,287 1,344,667 1,441,345 1,441,345 101 OTHER EMER MGMT-E911 302,133 302,133 302,133 302,133 302,133 101 HEALTH DEPARTMENT 1,162,339 1,163,210 1,163,114 1,246,820 1,209,369 101 HELEN ROSS MCNABB 98,668 98,668 98,668 98,668 98,668 101 PARKS AND REC 569,924 569,924 569,925 653,585 653,585 101 IDB 685,542 685,542 685,542 848,021 848,021 101 VETERANS 155,240 159,640 159,640 165,051 167,065 101 HERITAGE CENTER 39,240 39,240 39,240 39,240 39,240 101 TRUSTEES COMMISSION 500,000 500,000 532,000 535,000 535,000 101 LIBRARY AND QSCB TRF 899,520 1,619,690 1,619,690 899,520 1,619,690 101 PUBLIC DEFENDER 55,029 55,029 50,829 50,113 49,856 101 FIRE PREVENTION 23,250 23,250 23,250 23,250 23,250 101 GENERAL WELFARE 24,064 18,064 18,064 0 0 101 TOURISM & VISTORS 874,033 936,033 936,033 874,033 874,033 101 INDIGENT BILLING 2,000,000 2,000,000 1,750,000 1,500,000 1,500,000 101 OTHER 206,114 206,114 206,114 400 400 101 CORONER 62,000 0 0 0 0 APPROPRIATIONS TOTAL 42,770,504 43,792,565 41,453,892 43,402,502 44,264,426

B/500 BUDGET SUMMARY REPORT 06/11/12<br />

FUND REVENUES ADOPTED CY AMENDED CY EST JUNE CY REQUESTED RECOMMENDED<br />

101 PROPERTY TAXES 22,984,050 22,984,050 22,939,511 23,750,185 23,750,185<br />

101 IN LIEU <strong>OF</strong>-UTILITIES 200,000 200,000 100,159 0 0<br />

101 IN LIEU <strong>OF</strong>-OTHER 200,000 200,000 699,957 200,000 435,376<br />

101 HOTEL MOTEL TAX 1,749,414 1,749,414 1,862,350 1,896,541 1,896,541<br />

101 CABLE FRANCHISE FEE 600,000 600,000 150,000 0 0<br />

101 PROBATION FEES 580,000 580,000 580,000 600,000 600,000<br />

101 LOCAL FEES & LIT TAX 2,632,467 2,703,808 2,720,513 3,003,557 3,008,557<br />

101 INDIGENT BILLING 2,000,000 2,000,000 1,402,400 1,500,000 1,500,000<br />

101 FEE <strong>OF</strong>FICES COLLECT 6,472,635 6,444,044 6,462,070 6,585,758 6,585,758<br />

101 STATE REVENUES 2,773,821 2,654,382 3,515,199 3,112,655 3,210,089<br />

101 QSCB INTEREST REBATE 0 720,170 720,170 720,170 720,170<br />

101 FEDERAL PRISONERS 1,911,387 2,093,109 1,894,578 1,952,982 1,952,982<br />

101 OTHER REVENUES 666,730 863,589 708,515 604,768 604,768<br />

REVENUE TOTAL 42,770,504 43,792,566 43,755,422 43,926,616 44,264,426<br />

FUND APPROPRIATIONS ADOPTED CY AMENDED CY EST JUNE CY REQUESTED RECOMMENDED<br />

101 COMMISSION 185,029 185,769 185,769 190,712 189,566<br />

101 MAYOR 3,753,001 3,771,369 3,125,152 3,742,391 3,758,681<br />

101 PROBATION 356,811 356,811 333,546 454,782 454,376<br />

101 CIVIL DEFENSE 475,924 531,276 450,289 252,142 251,887<br />

101 SHERIFF 19,804,986 19,804,986 19,455,132 21,205,632 21,278,071<br />

101 TRUSTEE 441,132 441,132 436,716 440,848 440,358<br />

101 REGISTER <strong>OF</strong> DEEDS 564,687 564,687 545,966 571,924 575,034<br />

101 PROPERTY ASSESSOR 1,189,038 1,189,038 744,933 763,636 768,429<br />

101 <strong>COUNTY</strong> CLERK 1,070,680 1,070,680 1,062,177 1,023,233 1,044,312<br />

101 ELECTIONS 586,389 586,389 384,015 589,662 594,582<br />

101 <strong>COUNTY</strong> BUILDINGS 1,495,421 1,605,420 1,431,310 1,471,407 1,472,180<br />

101 CLERK & MASTERS 457,982 419,679 415,745 478,253 477,868<br />

101 JUDGES 945,061 945,061 932,308 975,787 970,362<br />

101 CIRCUIT COURT CLERK 2,458,422 2,543,444 2,451,925 2,564,914 2,627,065<br />

101 OTHER GENERAL ADMIN 1,328,845 1,400,287 1,344,667 1,441,345 1,441,345<br />

101 OTHER EMER MGMT-E911 302,133 302,133 302,133 302,133 302,133<br />

101 HEALTH DEPARTMENT 1,162,339 1,163,210 1,163,114 1,246,820 1,209,369<br />

101 HELEN ROSS MCNABB 98,668 98,668 98,668 98,668 98,668<br />

101 PARKS AND REC 569,924 569,924 569,925 653,585 653,585<br />

101 IDB 685,542 685,542 685,542 848,021 848,021<br />

101 VETERANS 155,240 159,640 159,640 165,051 167,065<br />

101 HERITAGE CENTER 39,240 39,240 39,240 39,240 39,240<br />

101 TRUSTEES COMMISSION 500,000 500,000 532,000 535,000 535,000<br />

101 LIBRARY AND QSCB TRF 899,520 1,619,690 1,619,690 899,520 1,619,690<br />

101 PUBLIC DEFENDER 55,029 55,029 50,829 50,113 49,856<br />

101 FIRE PREVENTION 23,250 23,250 23,250 23,250 23,250<br />

101 GENERAL WELFARE 24,064 18,064 18,064 0 0<br />

101 TOURISM & VISTORS 874,033 936,033 936,033 874,033 874,033<br />

101 INDIGENT BILLING 2,000,000 2,000,000 1,750,000 1,500,000 1,500,000<br />

101 OTHER 206,114 206,114 206,114 400 400<br />

101 CORONER 62,000 0 0 0 0<br />

APPROPRIATIONS TOTAL 42,770,504 43,792,565 41,453,892 43,402,502 44,264,426

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

Saved successfully!

Ooh no, something went wrong!