Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Oct 21 lib budget update
COLUMBIA HEIGHTS PUBLIC LIBRARY Accounting 2021 Line Item Description Adopted Budget Encumbered & Expended Balance % 2021 Yr to Date 10/6/2021 August September 75% 1000 ACCRUED SALARIES 14,660.05 1010 REGULAR EMPLOYEES 442,600 283,006.96 159,593 64% 1011 PART-TIME EMPLOYEES 114,100 60,896.61 53,203 53% 1020 OVERTIME REG. EMPLOYEES 1,000 369.85 630 37% 1070 INTERD. LABOR SERVICE 2,000 0.00 2,000 0% 1210 P.E.R.A. CONTRIBUTION 41,800 25,411.31 16,389 61% 1220 F.I.C.A. CONTRIBUTION 42,800 25,400.08 17,400 59% 1300 INSURANCE 82,100 51,914.96 30,185 63% 1510 WORKERS COMP. INS. PREMIUM 4,500 1,762.53 2,737 39% 2000 OFFICE SUPPLIES 1,200 621.91 283.61 294 75% 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% 2030 PRINTING & PRINTED FORMS 900 315.50 52.00 533 41% 2161 CHEMICALS 0 -444.07 444 #DIV/0! 2170 PROGRAM SUPPLIES 1,500 1,471.96 52.76 -25 102% 2171 GENERAL SUPPLIES 5,000 3,191.64 317.52 1,491 70% 2175 FOOD SUPPLIES 200 31.47 169 16% 2180 BOOKS 56,000 30,414.26 2,761.90 22,824 59% 2181 PERIODICALS, MAGS. NEWSPAPERS 6,500 2,707.39 3,793 42% 2183 E-BOOKS 8,000 7,125.14 875 89% 2185 COMPACT DISCS 5,500 3,453.13 107.96 1,939 65% 2187 BOOK/CD SET 500 0.00 500 0% 2189 DVD 6,300 4,390.47 1,910 70% 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 300 253.84 46 85% 3050 EXPERT & PROFESSIONAL SERVICE 18,700 10,545.18 162.75 7,992 57% 3105 TRAINING & EDUCATION 500 676.04 -176 135% 3210 TELEPHONE 1,350 236.30 1,114 18% 3220 POSTAGE 250 87.18 163 35% 3250 OTHER COMMUNICATIONS 2,650 1,292.53 1,357 49% 3310 LOCAL TRAVEL EXPENSE 700 109.76 590 16% 3600 INSURANCE & BONDS 8,700 5,800.00 2,900 67% 3810 ELECTRIC 34,200 24,210.81 9,989 71% 3820 WATER UTILITIES 2,800 544.04 2,256 19% 3830 GAS 9,100 5,068.21 4,032 56% 3850 SEWER UTILITIES 3,000 1,648.75 1,351 55% 4000 REPAIR & MAINTENANCE 16,300 15,620.60 235.09 444 97% 4010 BUILDING MAINTENANCE: LABOR & BURDEN 38,200 25,466.64 12,733 67% 4020 BUILDING MAINTENANCE 27,100 14,729.88 1,437.85 10,932 60% 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 0.00 300 0% 4330 SUBSCRIPTION, MEMBERSHIP 650 0.00 650 0% 4375 VOLUNTEER RECOGNITION 200 0.00 200 0% 7100 OPERATING TRANSFER OUT 15,150 10,100.00 5,050 67% TOTAL 1,079,150 633,660.38 5,411.44 440,078 59%