|
CITY OF PEQUOT LAKES 2013 PRELIMINARY BUDGET Page: 10
<br />Period: 08/12 Aug 28, 2012 03:37PM
<br />� 01/12-08/12 2012 2013
<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
<br />Total INTERGOVERNMENTAL REVENUES:
<br />CHARGES FOR SERVICES
<br />211-34760-000 LIBRARY USE FEES
<br />211-34761-000 BOOK SALES
<br />Total CHARGES FOR SERVICES:
<br />ASSESSMENTS/PRINCIPAL/INTEREST
<br />211-36210-000 INTEREST EARNINGS
<br />211-36230-000 DONATIONS
<br />Total ASSESSMENTS/PRINCIPAUINTEREST:
<br />OTHER FINANCING SOURCES
<br />211-39203-000 TRANSFER FROM OTHER FUNDS
<br />Total OTHER FINANCING SOURCES:
<br />` 1 BRARY
<br />�.e11-45500-200 OFFICE SUPPLIES
<br />211-45500-210 OPERATING SUPPLIES
<br />Budget notes:
<br />^2013 COPIES $100, MISC $3,200
<br />211-45500-300 PROFESSIONAL SERVICES
<br />211-45500-313 CONTRACT SERVICES
<br />Budget notes:
<br />�2013 MISC $1,000, REMODELING OF 2 ENTRANCES $4,000
<br />211-45500-321 TELEPHONE
<br />Budget notes:
<br />�2013 MANAGED IP TELEPHONE SERVICE
<br />211-45500-433 DUES/LICENSING/SUBSCRIPTIONS
<br />211-45500-590 BOOKS & MATERIALS
<br />Total LIBRARY:
<br />LIBRARY FUND Revenue Total:
<br />LIBRARY FUND Expenditure Total:
<br />Net Total LIBRARY FUND:
<br />�
<br />.00 500 .00 (
<br />.00 500 .00 (
<br />1, 054 1, 500
<br />631 1,000
<br />1,685 2,500
<br />714 500
<br />20,653 5,900
<br />21,368 6,400
<br />55,628 .00
<br />55,628 .00
<br />5,488 2,100
<br />220 3,300
<br />.00 500
<br />1,210 1,300
<br />386
<br />.00
<br />581
<br />7,885
<br />78,680
<br />7,885
<br />70,796
<br />600
<br />100
<br />1,000
<br />8,900
<br />9,400
<br />8.900
<br />500
<br />1, 500
<br />500 (
<br />2,000 (
<br />500
<br />16,850
<br />17,350
<br />.00
<br />.00
<br />2,100
<br />3, 300
<br />.00 (
<br />5,000
<br />600
<br />100
<br />1,000
<br />12,100
<br />19, 350
<br />12,100
<br />7.250
<br />500) .00
<br />500) .00
<br />.00 .00
<br />500) -100.00%
<br />500) -25.00°/a
<br />.00 .00
<br />10,950 64.99%
<br />10,950 63.11 %
<br />.00 .00
<br />.00 .00
<br />.00 .00
<br />.00 .00
<br />500) .00
<br />3,700 74.00%
<br />.00 .00
<br />.00 .00
<br />.00 .00
<br />3,200 26.45%
<br />9,950 51.42%
<br />3,200 26.45%
<br />6,750 93.10%
<br />
|