Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Jan 25, 2021 2020 accounting
COLUMBIA HEIGHTS PUBLIC LIBRARY Accounting 2020 Line Item Description Adopted Budget Encumbered & Expended Balance % 2020 Yr to Date Feb 3 2021 12/31/2020 Jan-21 100% 1000 ACCRUED SALARIES 27,558.61 1010 REGULAR EMPLOYEES 428,800 406,634.70 22,165 95% 1011 PART-TIME EMPLOYEES 114,000 70,473.86 43,526 62% 1020 OVERTIME REG. EMPLOYEES 900 431.59 468 48% 1070 INTERD. LABOR SERVICE 2,500 0.00 2,500 0% 1210 P.E.R.A. CONTRIBUTION 40,800 36,500.92 4,299 89% 1220 F.I.C.A. CONTRIBUTION 41,800 35,657.29 6,143 85% 1225 FLEX BENEFIT FICA 0 309.96 -310 #DIV/0! 1300 INSURANCE 73,900 74,750.02 -850 101% 1400 UMEMPLOYMENT COMPENSATION 0 4,016.76 -4,017 #DIV/0! 1510 WORKERS COMP. INS. PREMIUM 4,000 3,221.22 779 81% 2000 OFFICE SUPPLIES 1,200 1,127.71 72 94% 2010 MINOR OFFICE EQUIPMENT 500 1,619.95 -1,120 324% 2011 COMPUTER EQUIPMENT 200 278.59 -79 139% 2020 COMPUTER SUPPLIES 100 68.86 31 69% 2025 AUTOMATED CIRCULATION SYSTEM SUPPLIES 2,600 2,643.50 100.00 -144 106% 2030 PRINTING & PRINTED FORMS 900 605.35 295 67% 2161 CHEMICALS 0 -459.32 459 #DIV/0! 2170 PROGRAM SUPPLIES 1,800 1,862.33 33.98 -96 105% 2171 GENERAL SUPPLIES 5,000 2,801.44 2,199 56% 2175 FOOD SUPPLIES 100 35.04 65 35% 2180 BOOKS 58,000 47,785.53 2,798.56 7,416 87% 2181 PERIODICALS, MAGS. NEWSPAPERS 6,000 6,781.73 169.50 -951 116% 2183 E-BOOKS 8,000 7,267.27 733 91% 2185 COMPACT DISCS 5,500 4,102.62 271.93 1,125 80% 2187 BOOK/CD SET 400 547.61 -148 137% 2189 DVD 6,000 5,274.01 428.72 297 95% 2190 DOWNLOADABLE VIDEO 1,800 1,800 0% 2280 VEHICLE REPAIR AND PARTS 0 583.61 -584 #DIV/0! 2990 PURCHASE FOR RESALE 400 0.00 400 0% 3050 EXPERT & PROFESSIONAL SERVICE 17,000 12,588.06 3,704.36 708 96% 3105 TRAINING & EDUCATION 500 0.00 500 0% 3210 TELEPHONE 700 634.77 65 91% 3220 POSTAGE 200 193.05 7 97% 3250 OTHER COMMUNICATIONS 2,650 2,430.54 219 92% 3310 LOCAL TRAVEL EXPENSE 700 238.69 62.05 399 43% 3600 INSURANCE & BONDS 8,100 8,100.00 0 100% 3810 ELECTRIC 35,600 32,435.46 3,165 91% 3820 WATER UTILITIES 2,700 2,562.50 138 95% 3830 GAS 10,100 6,003.74 4,096 59% 3850 SEWER UTILITIES 3,000 3,053.60 -54 102% 4000 REPAIR & MAINTENANCE 15,000 14,354.65 167.00 478 97% 4010 BUILDING MAINTENANCE: LABOR & BURDEN 38,200 38,199.96 0 100% 4020 BUILDING MAINTENANCE 27,000 20,041.23 1,094.75 5,864 78% 4040 INFORMATION SYSTEMS: INTERNAL SERVICES 70,200 70,200.00 0 100% 4050 GARAGE, LABOR BURDEN 200 695.18 -495 348% 4310 CREDIT CARD FEES 300 0.00 300 0% 4330 SUBSCRIPTION, MEMBERSHIP 600 630.00 -30 105% 4375 VOLUNTEER RECOGNITION 200 0.00 200 0% 7100 OPERATING TRANSFER OUT 14,500 14,499.96 0 100% TOTAL 1,052,650 969,342.15 8,830.85 74,477 93%