Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Aug 21 lib budget update
COLUMBIA HEIGHTS PUBLIC LIBRARY Accounting 2021 Line Item Description Adopted Budget Encumbered & Expended Balance % 2021 Yr to Date 8/4/2021 June July 58% 1000 ACCRUED SALARIES 25,944.05 1010 REGULAR EMPLOYEES 442,600 198,162.78 244,437 45% 1011 PART-TIME EMPLOYEES 114,100 43,026.54 71,073 38% 1020 OVERTIME REG. EMPLOYEES 1,000 261.08 739 26% 1070 INTERD. LABOR SERVICE 2,000 0.00 2,000 0% 1210 P.E.R.A. CONTRIBUTION 41,800 18,005.34 23,795 43% 1220 F.I.C.A. CONTRIBUTION 42,800 17,794.57 25,005 42% 1225 FLEX BENEFIT FICA 0 120.54 -121 #DIV/0! 1300 INSURANCE 82,100 38,894.94 43,205 47% 1510 WORKERS COMP. INS. PREMIUM 4,500 1,270.94 3,229 28% 2000 OFFICE SUPPLIES 1,200 553.40 68.51 578 52% 2010 MINOR OFFICE EQUIPMENT 500 60.49 440 12% 2011 COMPUTER EQUIPMENT 900 283.24 617 31% 2020 COMPUTER SUPPLIES 100 40.99 59 41% 2025 AUTOMATED CIRCULATION SYSTEM SUPPLIES 2,600 1,802.50 100.00 698 73% 2030 PRINTING & PRINTED FORMS 900 315.50 585 35% 2161 CHEMICALS 0 -444.07 444 #DIV/0! 2170 PROGRAM SUPPLIES 1,500 864.15 48.16 588 61% 2171 GENERAL SUPPLIES 5,000 1,325.12 29.47 3,645 27% 2175 FOOD SUPPLIES 200 31.47 169 16% 2180 BOOKS 56,000 21,742.75 2,328.88 31,928 43% 2181 PERIODICALS, MAGS. NEWSPAPERS 6,500 2,707.39 3,793 42% 2183 E-BOOKS 8,000 8,000 0% 2185 COMPACT DISCS 5,500 2,613.13 344.90 2,542 54% 2187 BOOK/CD SET 500 0.00 500 0% 2189 DVD 6,300 3,441.85 347.12 2,511 60% 2190 DOWNLOADABLE VIDEO 2,500 0.00 2,500 0% 2280 VEHICLE REPAIR AND PARTS 0 2.05 -2 #DIV/0! 2990 PURCHASE FOR RESALE 300 300 0% 3050 EXPERT & PROFESSIONAL SERVICE 18,700 4,629.26 3,426.67 10,644 43% 3105 TRAINING & EDUCATION 500 224.90 275 45% 3210 TELEPHONE 1,350 188.98 1,161 14% 3220 POSTAGE 250 80.58 169 32% 3250 OTHER COMMUNICATIONS 2,650 845.91 1,804 32% 3310 LOCAL TRAVEL EXPENSE 700 0.00 109.76 590 16% 3600 INSURANCE & BONDS 8,700 4,350.00 4,350 50% 3810 ELECTRIC 34,200 13,791.18 20,409 40% 3820 WATER UTILITIES 2,800 544.04 2,256 19% 3830 GAS 9,100 4,741.25 4,359 52% 3850 SEWER UTILITIES 3,000 1,648.75 1,351 55% 4000 REPAIR & MAINTENANCE 16,300 15,236.15 1,064 93% 4010 BUILDING MAINTENANCE: LABOR & BURDEN 38,200 19,099.98 19,100 50% 4020 BUILDING MAINTENANCE 27,100 10,601.33 1,074.00 15,425 43% 4040 INFORMATION SYSTEMS: INTERNAL SERVICES 72,100 0.00 72,100 0% 4050 GARAGE, LABOR BURDEN 400 182.70 217 46% 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 7,575.00 7,575 50% TOTAL 1,081,750 462,560.75 7,877.47 611,312 43%