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

cialis reviews mens health best male enhancement pills penis enlargement implant best supplement for libido before sex do you want penis enlargement pills clown best price on viagra 100mg best natural pills for male enhancement working out increase testosterone what are the best testosterone pills prescriptions viagra flomax vs cialis enlargement pills for male cialis patient assistance viagra free trial pack beast male enhancement pills impotence pills youtube male enhancement pills horny sexual how to increase a mans libido does niacin work like viagra free testosterone booster big penis male enhancement is testosterone pills prescription drugs hercules stamina pills best sex pills men how penis enlargement works how old do you have to be to take viagra enzyte male enhancement commercial betterman supplement vaso ultra male enhancement reviews penis enlargement instrument male enhancement sling natural pills for penis enlargement auctus male enhancement increasing sex stamina male what food is good for erectile dysfunction how to pleasure a man with erectile dysfunction best natural male enhancement pills for work out xl bigger penis pills black 4k male enhancement pills in case tekmale male enhancement tri steel male enhancement pills bigger penis with no pills or tools where can i get breast enhancement pills for male does viagra increase size red hot pill male enhancement non prescription sex enhancement pills black 3k premium male sexual enhancement pill what works better than viagra pills for bigger balls and more testosterone testosterone booster homeopathic medicine

randy jackson weight loss egg diet keto alcohol on keto diet weight loss pill for diabetes how fast do you lose weight on keto prescription diet pills adipex supplement for weight loss will water pills help u lose weight 21 day water fast weight loss results keto crotch what is it fish diet for weight loss chia seed dr nk recipes for weight loss texas weight loss center san antonio phentermine diet pills dr g test average weight loss per month how much sodium per day to lose weight tamela mann weight loss surgery smoothies for weight loss starting weight loss chef anne burrell weight loss can you lose weight during pregnancy the best working diet pills ketones weight loss pills acai berry diet weight loss detox cleanse pill 1200 infrared sauna weight loss miracle prayer for weight loss new weight loss dr gs shake dr nks to lose weight organic apple cider vinegar and weight loss how much weight can you lose by drinking water how did tanisha thomas lose weight healthy salad recipes for weight loss throwing up to lose weight fast can you eat sweet potatoes on a keto diet how to make yourself poop to lose weight fast weight loss slimming pills forskolin diet pills does walmart sell weight loss pills hellfire diet pills reviews grapefruit juice and weight loss best diet pills for appetite suppressant weight loss shark tank keto diet pizza diet pills best 2021 nv clinical weight loss pills reviews diet pills that contain ephedr ne alcachofa diet pills reviews 100lb weight loss stacker 3 xplc diet pills safe diet pills fda approved keto diet without vegetables can i eat canned tuna on keto diet

too much cbd oil plus cbd oil gold review reddit cbd oil for sleep reviews extracting thc with coconut oil benefits of hemp seed oil for skin how do i know im getting good cbd oil pcr hemp seed oil cbd oil for sale nh pure thc oil for sale cbd oil lake worth cannabidiol oil benefits how do i find out if my insurance covers cbd oil is cbd oil good for nausea where to buy cbd oil saugus ca active cbd oil reviews highedt quality cbd oil cbd oil manufacturing cbd oil for anoxic brain injury strokes the best cbd oil online mental labs cbd oil legally get cbd oil cbd oil mixingh can cbd oil be mixed with tea swiss cbd oil is it ok to take cbd oil with other medicine can you test positive for thc when taking cbd oil effects of cbd oil on cancer cbd oil and colon cbd oil increases blood flow to injured area cannabis oil in sc ham shop media cbd oil where to by cbd oil walmart buy charlottesweb cbd oil 600mg full spectrum cbd oil cbd oil bursisitia cannaplus cbd oil shaw strength cbd oil is cbd oil bad for you why cant i buy cbd oil whats the difference between cannabis oil and cbd oil becks gas station lasalle illinois cbd oil what is cbd flower what time of day to take cbd oil for sleep is cbd oil legal west virginia 2021 cbd oil cause medix tru cbd oil where to buy cbd oil ia cbd oil legal in nebraska december 2021 cheapest cbd oil portland oregon thc coconut oil what cbd oil helps sleep thc in cbd oil