Library Budget

Annual Budget 2021 Adopted Budget
Income
    2020 Budget 2021 Adopted
  4000 · Fund Transfer from Reserve    $            36,000.00
  4010 · City of Peekskill - Funding  $       1,178,000.00  $       1,258,000.00
  4020 · Town of Cortlandt  $            66,654.83  $          101,826.00
  4030 · State Incentives  $              5,541.50  $              7,256.57
  4040 · Dewitt Wallace Fund    $              9,000.00
  4110 · Donations - Front Desk  $                   40.53  $                 400.00
  4120 · Donations - Corp./Foundations    $              3,000.00
  4130 · Donations - Other  $              2,228.21  $              1,000.00
  4135 · Donations - Fundraisers  $                   12.00  
  4300 · Teacher In Library Grant    $              4,500.00
  4310 · Library Live    $              1,000.00
  4325 · Friends of the Library    $              4,000.00
  4340 · Hope for Youth Grant    $              5,000.00
  4370 · Westchester Arts Grant    $              2,500.00
  4380 · Bullet Aid Grant    $            13,000.00
  4390 · Grant  $                 500.00  
  4400 · Income  $                 432.74  $              1,200.00
  4430 · Film Festival  $                 406.15  $            18,000.00
  4505 · Local History  $                 413.55  $              1,000.00
  4510 · Fines  $              1,413.60  $              5,000.00
  4520 · Microfilm and Prints  $                 866.93  $              2,500.00
  4540 · Copier  $              1,588.20  $              6,000.00
  4550 · Lost Cards  $                   86.00  $                 350.00
  4570 · Lost Books  $                 297.22  $              1,400.00
  4580 · Faxes/Scans  $                 344.25  $              1,300.00
  4590 · Computer Passes  $                 112.00  $                 600.00
  4595 · Masks  $                 100.00  
  4600 · Ear Buds  $                   29.50  $                 125.00
  4610 · Book Store Income  $            11,365.60  $            15,500.00
  4620 · Other Fundraising  $                   12.00  $                 750.00
  4630 · Sale of Invested Assets  $                 323.02  $              1,000.00
  4640 · Gallery Commission    $                 100.00
  4690 · Reimbursements  $                 960.70  
  4810 · Int/Div - Memorial Acct  $              2,212.65  $              1,800.00
  4820 · Int/Div - Old Bldg    $                 200.00
  4870 · Interest - Sav 515772    $                 500.00
       
Total Income  $       1,273,941.18  $       1,503,807.57
       
Expense
    2020 Budget 2021 Adopted
  6000 · Salaries   $          718,219.80  $          878,100.43
  6100 · Staff Appreciation  $              3,757.27  $                 900.00
  6210 · FICA/Med  $            55,495.17  $            83,044.57
  6220 · Health Insurance  $            77,922.42  $          102,891.31
  6230 · State Retirement  $            63,268.00  $            70,000.00
  6240 · Workers comp  $              9,457.00  $              9,147.00
  6250 · Disability    $                 100.00
  6400 · Recruitment Expenses  $                 239.40  $                 300.00
  6600 · Payroll Expenses  $              7,968.00  $              6,500.00
  7005 · Museum  $              2,195.00  $              3,000.00
  7010 · Books  $            29,036.58  $            35,000.00
  7055 · Video Games  $                 825.60  $              2,000.00
  7060 · Music  $              1,514.08  $              2,000.00
  7070 · Movies  $              4,381.04  $              8,000.00
  7080 · Audio Books  $              1,705.89  $              5,000.00
  7085 · YA Materials  $              2,526.78  $              5,000.00
  7090 · Children Materials  $            18,613.59  $            19,000.00
  7095 · Foreign Language Materials  $                 554.90  $              2,000.00
  7120 · Periodicals  $              3,196.31  $              4,800.00
  7310 · Westlynx  $            68,827.09  $            73,000.00
  7320 · Website  $                 310.02  $                 500.00
  8010 · Office Supplies  $            18,078.93  $            12,500.00
  8020 · Processing Supplies  $              2,036.61  $              3,000.00
  8030 · Programming - Children's Room  $              1,534.85  $              7,000.00
  8040 · Programming - Adult Room  $              2,956.56  $              5,000.00
  8045 · Local History Expense  $                 200.00  $              2,000.00
  8050 · Maint. Contract/Supplies  $            16,680.01  $            15,000.00
  8090 · COVID-19 Expenses  $              4,260.95  
  8110 · Postage  $              1,536.30  $              1,600.00
  8120 · Telephone  $              3,479.96  $              3,300.00
  8130 · Book Store Expenses  $            14,262.27  $            15,500.00
  8140 · Contract Services  $          115,191.80  $          110,000.00
  8150 · Professional Fees  $            10,700.71  $            15,000.00
  8160 · Membership Dues  $              3,880.00  $              3,200.00
  8170 · Office Equipment  $                 777.74  $              2,800.00
  8180 · Improvements & Renovations  $              3,349.00  $              3,500.00
  8210 · Insurance - Multiperil/Umbrella  $            13,979.97  $            14,000.00
  8260 · Other Publicity & Fund Raising  $              1,880.00  $              2,300.00
  8300 · Meals & Entertainment  $                   81.06  $                 100.00
  8310 · Travel/Conference/Training  $              4,720.71  $              4,000.00
  8410 · Bank Charges  $              1,402.92  $              2,500.00
  8420 · Interest/Finance Charges  $                 162.93  $                 100.00
  8430 · Square Fees  $                     8.34  $                   50.00
  8600 · Donations  $                 389.12  $                 325.00
  8800 · Miscellaneous  $              1,272.93  $              1,500.00
  8920 · Hope for Youth Grant  $                 598.47  $              5,000.00
  8925 · Friends Summer Reading Grant  $                   14.39  
  8935 · Friends Early Reader Grant  $              2,309.71  
  8940 · Library Live    $              1,000.00
  8950 · Film Festival Expenses  $              1,425.00  $              7,500.00
       
Total Expense  $       1,297,185.18  $       1,548,058.31

 

 

AttachmentSize
PDF icon 2020 Budget.pdf64.01 KB
PDF icon 2019 Budget64.19 KB
PDF icon 2018 Budget63.55 KB
PDF icon 2017 Budget61.93 KB
PDF icon 2016 Budget61.78 KB

increase testosterone best men supplements increase male libido black ant male enhancement sex pills increase testosterone reddit mixing male enhancement pills cialis manufacturer coupon 2021 r1 performance male enhancement review pill for men foods that stimulate male libido natural male what is low libido for a male generic viagra pills do penis pills really work cialis dosis how to take viagra best otc erectile dysfunction pills genaric viagra ed prescription online does penis enhancement pills work canada drugs viagra where to buy big penis pills mens supplement male libido pills ways to increase your libido christopher gordon male enhancement pill convenience store male enhancement pills triple green male enhancement pills strengt male sexual performance supplements male enhancement and sex drive boosters nitrocillin male enhancement reviews best testosterone booster walgreens reviews on six star testosterone booster information on penis enlargement male sex enhancement pills cvs muscle building testosterone booster zencore plus male enhancement free testosterone pills in india vitalikor male enhancement review what otc male enhancement pill works immediatly erection pills without prescription low libido meaning in urdu t natural testosterone booster penis enlargement procedure testosterone booster for muscle mass pennywise wanna buy penis enlargement pills level t testosterone booster reviews lj100 testosterone more than two pills a day best male enhancement pills from walgreens male enhancement pills variety duraflex us male enhancement pills buy viagra in canada best penis extension pills best testosterone supplements amazon gnc penis enham not pills deflated balls cialis

where to buy cbd oil near me where to buy cbd oil in fremont what is cbd hemp flower does cbd oil prevent herpes attacks pg free cbd oil flying from canada to uk cbd oil cbd oil for tooth infection what is cbd oil good for copd patients extracting cannabis oil with olive oil hemp oil stock science behind cbd oil what are the best selling cbd oil products pure kana premium cbd oil drops keto and cbd oil how to make hemp oil lotion what is the difference between cbd oil and cannabis hemp seed carrier oil benefits non psychoactive drug cbd oil is cbd oil legal for purchase in idaho does zilis ultra cell cbd oil have soy in it cbd oil for eyelids can cbd oil treat psoriatic arthritis topical cbd oil for acne is cbd oil legal to buy online in ky is cbd oil acidic does cbd oil make your tongue numb cbd oil green roads 350 mg medicinal hemp oil colorado try brighton cbd oil sugar creek kroger cbd oil benefits of cbd oil reviews how much cbd oil can test positive review for irwin naturals cbd oil softgels copd and cbd oil cbd oil has no thc cbd oil helped my hoshimotos cbd oil and essential oils best organic non gmo cbd oil capsules cbd oil status change how many miligrams of cbd oil for anxiety effects of smoking marijuana while taking cbd oil how to use cbd oil for hot flashes where to buy green roads wellness cbd oil near me cbd oil infused recipes cbd oil effects on cholesterol can i mail cbd oil to australia cbd oil is not habit forming easy way to make cannabis oil iowa law about cbd oil does cbd oil kill small cell cancer cbd oil with labortory analysis best cbd oil for dizziness aggressive cancer and cbd oil hemp works cbd oil for seizures cbd oil 37 dollars cbd oil deliver seattle harborview

mediterranean diet book diabetic diet plan to lose weight paula deen weight loss keto diet and gout weight loss challenge app keto thermo diet reviews best weight loss snacks keto diet autism deadlift weight loss do you count calories on the keto diet r lipoic acid weight loss keto diet pork chops eating oatmeal to lose weight printable keto diet food list keto diet heart disease best extreme weight loss pills bupropion xl weight loss when to dr nk protein shakes for weight loss gabourey sidibe weight loss 2021 can a 16 year old take weight loss pills patanjali products for weight loss night time weight loss pills percentage of weight loss calculator weight loss pills for childr n body wraps weight loss gi lean diet pills testosterone booster weight loss how long before topamax works for weight loss dhea and weight loss dr approved weight loss pills how much weight can i lose in two months it works fat burning pills metabolism weight loss pills how to loss weight faster best pills for womens weight loss keto diet veggie list diet pills that work like phentermine walking loss weight keto diet adhd weight loss injections cost keto dog diet cheap weight loss pills that work fast weight loss pills suppress appetite what is keto diet foods who prescribes weight loss pills what can you not eat on keto diet lemonade diet pills estrogen pills for weight loss white pearls diet pills high fat keto diet quick diet pills that work do water pills help u lose weight fruits allowed on a keto diet where can i buy diet pills without a prescription taking fiber pills to lose weight should i take pre workout if im trying to lose weight