|
CITY OF PEQUOT LAKES 2015 PRELIMINARY BUDGET Page: 10
<br /> Period:08/14 Aug 20,2014 01:51 PM
<br /> 01/14-08/14 2014 2015
<br /> Current year Current year Preliminary Budget Budget
<br /> Account Number Account Title Actual Budget Budget Variance Variance%
<br /> LIBRARY FUND
<br /> INTERGOVERNMENTAL REVENUES
<br /> 211-33630-000 GRANTS&AIDS FROM OTHER LOCAL 5,000 0 5,000 5,000 .00
<br /> Budget notes:
<br /> 2015 KITCHIGAMI
<br /> Total INTERGOVERNMENTAL REVENUES: 5,000 0 5,000 5,000 0
<br /> CHARGES FOR SERVICES
<br /> 211-34760-000 LIBRARY USE FEES 567 1,500 1,500 0 .00
<br /> 211-34761-000 BOOK FEES&SALES 251 0 300 300 .00
<br /> Total CHARGES FOR SERVICES: 818 1,500 1,800 300 0
<br /> ASS ESS M E NTS/P R I NC I PAL/I NTE REST
<br /> 211-36210-000 INTEREST EARNINGS 1,775 1,000 2,000 1,000 100.00%
<br /> 211-36230-000 DONATIONS 1,534 16,000 17,000 1,000 6.25%
<br /> Total ASSESSMENTS/PRINCIPAUINTEREST: 3,309 17,000 19,000 2,000 11.76%
<br /> LIBRARY
<br /> 211-45500-200 OFFICE SUPPLIES 523 1,000 2,000 1,000 100.00%
<br /> 211-45500-210 OPERATING SUPPLIES 2,150 1,500 3,500 2,000 133.33%
<br /> Budget notes:
<br /> -2015 CHAIRS$1,000,COMPUTERS$1,000,MISC$1,500
<br /> 211-45500-300 PROFESSIONAL SERVICES 507 280 500 220 78.57%
<br /> 211-45500-310 SALES&USE TAX 26 0 0 0 .00
<br /> 211-45500-313 CONTRACT SERVICES 1,000 5,000 5,000 0 .00
<br /> 211-45500-321 TELEPHONE 0 0 0 0 .00
<br /> 211-45500-350 PUBLISHING 0 150 150 0 .00
<br /> 211-45500-500 CAPITAL OUTLAY 0 2,500 2,575 75 3.00%
<br /> Budget notes:
<br /> 2015 FLOORING FOR LIBRARY
<br /> 211-45500-501 CAPITAL OUTLAY CARRYOVER 0 0 2,500 2,500 .00
<br /> Budget notes:
<br /> 2015 FLOORING FOR LIBRARY
<br /> 211-45500-590 BOOKS&MATERIALS 1,358 1,000 1,000 0 .00
<br /> 211-45500-591 KITCHIGAMI FUNDING 2,080 0 5,000 5,000 .00
<br /> 211-45500-810 REFUNDS&REIMBURSEMENTS 4 0 0 0 .00
<br /> Total LIBRARY: 7,647 11,430 22,225 10,795 94.44%
<br /> LIBRARY FUND Revenue Total: 9,127 18,500 25,800 7,300 39.46%
<br /> LIBRARY FUND Expenditure Total: 7,647 11,430 22,225 10,795 94.44%
<br /> Net Total LIBRARY FUND: 1,480 7,070 3,575 ( 3,495) -49.43%
<br />
|