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 07, 2012 B L O U N T C O U N T Y , T E N N E S S E E PAGE 14<br />

REPORT 280-101<br />

FUND ACCOUNTING SYSTEM<br />

R E V E N U E C O M P A R I S O N R E P O R T<br />

ACTUAL COLLECTIONS TO ESTIMATED REVENUE FOR FISCAL YEAR<br />

THRU THE MONTH <strong>OF</strong> MAY 2012<br />

COLLECTIONS TO DATE ESTIM REVENUE<br />

PERCENT<br />

FND C.C. OBJECT PROJ --------------ACCOUNT TITLE--------------- THIS YEAR THIS YEAR BALANCE COLLECTED<br />

263 00000 44160 00264 RETIREES HEALTH 26,020.60 0.00 26,020.60- *******<br />

263 00000 44160 00264 RETIREES HEALTH GEN CO 50,430.00 90,000.00 39,570.00 56.03<br />

263 00000 44160 00264 RETIREES HEALTH HIGHWAY 400.00 0.00 400.00- *******<br />

263 00000 44160 00264 RETIREES HEALTH 141 SCHOOL 3,600.00 0.00 3,600.00- *******<br />

263 00000 44160 00264 RETIREES HEALTH CAFE 100.00 0.00 100.00- *******<br />

263 00000 44161 00264 COBRA HEALTH 9,285.12 0.00 9,285.12- *******<br />

263 00000 44161 00264 COBRA GEN CO 3,929.46 0.00 3,929.46- *******<br />

263 00000 44161 00264 COBRA SCHOOL 141 6,416.07 0.00 6,416.07- *******<br />

263 00000 44170 00264 MISCELLANEOUS REFUNDS 36.71 0.00 36.71- *******<br />

263 00000 44520 00264 INSURANCE RECOVERY 164,824.18 250,000.00 85,175.82 65.92<br />

263 00000 44990 00264 WORK COMP HEALTH 22,434.61 50,000.00 27,565.39 44.86<br />

263 00000 44990 00264 WC/LOA HEALTH HIGHWAY 50.00 0.00 50.00- *******<br />

263 00000 44990 00264 WC/LOA HEALTH 141 SCHOOLS 50.00 0.00 50.00- *******<br />

263 00000 44990 00264 WC/LOA HEALTH CAFE 850.00 0.00 850.00- *******<br />

263 00000 44990 00264 LOA GENERAL SCHOOLS 400.00 0.00 400.00- *******<br />

***********OTHER LOCAL REVENUES*********** 354,996.02 440,000.00 85,003.98 80.68<br />

263 00000 49700 00263 INSURANCE RECOVERY - GEN LIAB 5,930.93 0.00 5,930.93- *******<br />

263 00000 49700 00264 INSURANCE RECOVERY 441,014.64 0.00 441,014.64- *******<br />

263 00000 49700 00266 INSURANCE RECOVERY 12,500.00 0.00 12,500.00- *******<br />

263 00000 49700 00264 INS RECOVERY HLTH GEN CO 17.76 0.00 17.76- *******<br />

*******OTHER SOURCES (NON-REVENUE)******** 459,463.33 0.00 459,463.33- 0.00<br />

FUND TOTAL 18,309,335.99 20,031,373.00 1,722,037.01 91.40<br />

265 00000 43101 00000 SELF INS EMPLOYER PD GEN CO 110,806.15 151,200.00 40,393.85 73.28<br />

265 00000 43101 00000 SELF INS EMPLOYER PD HIGHWAY 18,025.00 22,500.00 4,475.00 80.11<br />

265 00000 43101 00000 SELF INS EMPLOYER PD 141 SCHOOLS 248,522.18 311,200.00 62,677.82 79.85<br />

265 00000 43101 00000 SELF INS EMPLOYER PD EXT DAYCARE 15,094.33 43,500.00 28,405.67 34.69<br />

265 00000 43101 00000 SELF INS EMPLOYER PD CAFETERIA 5,850.00 6,300.00 450.00 92.85<br />

265 00000 43101 00000 SELF INS EMPLOYER PD FEDERAL SCHOOLS 4,725.00 0.00 4,725.00- *******<br />

265 00000 43101 00000 SELF INS EMPLOYER PD DRUG COURT 9,025.00 18,000.00 8,975.00 50.13<br />

265 00000 43101 00000 SELF INS EMPLOYER PD LIBRARY 2,642.43 4,500.00 1,857.57 58.72<br />

265 00000 43102 00000 OTHER EMPLOYEE PD INS GEN CO 293,399.44 518,800.00 225,400.56 56.55<br />

265 00000 43102 00000 OTHER EMPLOYEE PD INS HIGHWAY 4,114.00 0.00 4,114.00- *******<br />

265 00000 43102 00000 OTHER EMPLOYEE PD INS 141 SCHOOLS 55,968.00 0.00 55,968.00- *******<br />

265 00000 43102 00000 OTHER EMPLOYEE PD INS EXT DAYCARE 13,838.00 0.00 13,838.00- *******<br />

265 00000 43102 00000 OTHER EMPLOYEE PD INS CAFETERIA 4,285.00 0.00 4,285.00- *******<br />

265 00000 43102 00000 OTHER EMPLOYEE PD INS FEDERAL SCHOOLS 6,684.00 0.00 6,684.00- *******<br />

265 00000 43102 00000 OTHER EMPLOYEE PD INS LIBRARY 770.00 0.00 770.00- *******

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

Saved successfully!

Ooh no, something went wrong!