Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Jun 21 lib budget update
COLUMBIA HEIGHTS PUBLIC LIBRARY Accounting 2021 Line Item Description Adopted Budget Encumbered & Expended Balance % 2021 Yr to Date 6/2/2021 April May 42% 1000 ACCRUED SALARIES 20,651.49 1010 REGULAR EMPLOYEES 442,600 130,010.70 312,589 29% 1011 PART-TIME EMPLOYEES 114,100 28,318.83 85,781 25% 1020 OVERTIME REG. EMPLOYEES 1,000 152.30 848 15% 1070 INTERD. LABOR SERVICE 2,000 2,000 0% 1210 P.E.R.A. CONTRIBUTION 41,800 11,987.43 29,813 29% 1220 F.I.C.A. CONTRIBUTION 42,800 11,680.79 31,119 27% 1225 FLEX BENEFIT FICA 0 80.36 -80 #DIV/0! 1300 INSURANCE 82,100 25,874.92 56,225 32% 1510 WORKERS COMP. INS. PREMIUM 4,500 872.69 3,627 19% 2000 OFFICE SUPPLIES 1,200 330.29 5.97 864 28% 2010 MINOR OFFICE EQUIPMENT 500 500 0% 2011 COMPUTER EQUIPMENT 900 118.62 781 13% 2020 COMPUTER SUPPLIES 100 40.99 59 41% 2025 AUTOMATED CIRCULATION SYSTEM SUPPLIES 2,600 1,602.50 100.00 898 65% 2030 PRINTING & PRINTED FORMS 900 76.50 185.00 639 29% 2160 CHEMICALS 0 -444.07 444 #DIV/0! 2170 PROGRAM SUPPLIES 1,500 647.59 82.54 770 49% 2171 GENERAL SUPPLIES 5,000 1,105.60 6.99 3,887 22% 2175 FOOD SUPPLIES 200 200 0% 2180 BOOKS 56,000 13,415.86 4,523.70 38,060 32% 2181 PERIODICALS, MAGS. NEWSPAPERS 6,500 1,862.39 845.00 3,793 42% 2183 E-BOOKS 8,000 8,000 0% 2185 COMPACT DISCS 5,500 1,553.03 881.14 3,066 44% 2187 BOOK/CD SET 500 500 0% 2189 DVD 6,300 2,626.32 559.21 3,114 51% 2190 DOWNLOADABLE VIDEO 2,500 2,500 0% 2280 VEHICLE REPAIR 0 2.05 #DIV/0! 2990 PURCHASE FOR RESALE 300 0.00 300 0% 3050 EXPERT & PROFESSIONAL SERVICE 18,700 4,478.06 14,222 24% 3105 TRAINING & EDUCATION 500 25.00 475 5% 3210 TELEPHONE 1,350 116.62 1,233 9% 3220 POSTAGE 250 53.15 197 21% 3250 OTHER COMMUNICATIONS 2,650 603.09 2,047 23% 3310 LOCAL TRAVEL EXPENSE 700 0.00 700 0% 3600 INSURANCE & BONDS 8,700 2,900.00 5,800 33% 3810 ELECTRIC 34,200 6,534.25 27,666 19% 3820 WATER UTILITIES 2,800 167.03 2,633 6% 3830 GAS 9,100 3,845.32 5,255 42% 3850 SEWER UTILITIES 3,000 825.40 2,175 28% 4000 REPAIR & MAINTENANCE 16,300 10,275.14 272.69 5,752 65% 4010 BUILDING MAINTENANCE: LABOR & BURDEN 38,200 12,733.32 25,467 33% 4020 BUILDING MAINTENANCE 27,100 3,215.52 287.00 23,597 13% 4040 INFORMATION SYSTEMS: INTERNAL SERVICES 72,100 72,100 0% 4050 GARAGE, LABOR BURDEN 400 121.80 278 30% 4310 CREDIT CARD FEES 300 300 0% 4330 SUBSCRIPTION, MEMBERSHIP 650 650 0% 4375 VOLUNTEER RECOGNITION 200 200 0% 7100 OPERATING TRANSFER OUT 15,150 5,050.00 10,100 33% TOTAL 1,081,750 303,510.88 7,749.24 770,490 29%