Personal services |
Budget |
Executive salary |
55,539.00 |
Regular salaries |
100,041.00 |
FICA |
11,898.00 |
Retirement |
15,553.00 |
Life & health insurance |
31,289.00 |
Workers compensation |
600.00 |
Total personal services |
214,920.00 |
Operating |
Budget |
Admin & financial services |
25,000.00 |
Legal services |
3,500.00 |
Online catalog |
2,420.00 |
Drug screening |
150.00 |
EDP maintenance & licenses |
2,500.00 |
Accounting & auditing |
7,000.00 |
Travel & per diem |
6,000.00 |
Postage |
300.00 |
Dilli Interlibrary loan |
3,400.00 |
Communications & telephone |
8,500.00 |
Lease office space |
12,000.00 |
Rental & leases |
1,500.00 |
Insurance |
9,000.00 |
Repair & maintenance |
600.00 |
Printing |
2,500.00 |
Other current charges |
100.00 |
Office supplies |
2,400.00 |
Library supplies |
2,000.00 |
Lib supply/youth/prog/dix |
7,000.00 |
Operating supplies |
1,000.00 |
Oper supp/fuel & lub |
2,000.00 |
Oper supp/equip < $1000 |
7,000.00 |
Membership, dues & training |
2,200.00 |
Meeting/ workshop regist |
500.00 |
Online fees & expenses |
25,000.00 |
Total operating |
133,570.00 |
Capital outlay |
Budget |
Machinery & equipment (LSTA Grant) |
3,900.00 |
Special Projects |
437,630.00 |
Grant Aid to Others - Bell Library |
5,800.00 |
Special projects-Dixie |
15,000.00 |
Special projects-Gilchrist |
15,000.00 |
Special projects-Lafayette |
15,000.00 |
Special projects-Taylor |
15,000.00 |
Total capital outlay |
507,330.00 |
Books, publications & library material |
Budget |
Regional library material |
750.00 |
Regional material/S&H |
- |
Regional material/refernece |
300.00 |
Books, publications - Dixie |
24,000.00 |
Dixie Book Carryforward |
8,829.00 |
Books, publications - Gilchrist |
14,347.00 |
Books, publications - Lafayette |
22,000.00 |
Lafayette-Book Carryforward |
27,369.00 |
Books, publications - Taylor |
20,448.00 |
Taylor-Book Carryforward |
19,454.00 |
Total books, publications & library materials |
137,497.00 |
Reserve for contingency |
20,000.00 |
Total expenditures |
1,013,317.00 |
Change in fund balance |
- |