Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My Public Portal
About
Oct17financial
TOWN OF WATERTOWN REPORT ORIGINAL TRANFRS APPROP '; ADJSTMTS ;' BUDGET YTD EXPENDED „ ENC/REQ': AVAILABLE PCT BUDGET .,,.USED 06r1Oz,isIBRAR, :: 510111 FULL TIME SALARIES 510112 PART TIME SALARIES 510130 OVERTIME 510141 SHIFT DIFFERENTIAL 510143 LONGEVITY 510190 CLOTHING ALLOWANCE 510195 ONE TIME PAYMENT 511111 PRIOR YEAR FULL T/ME 511112 PRIOR YEAR PART TIME TOTAL LIBRARY - PERS. SVCS. 1,478,607 10,297 1,488,904 386,913.66 .00 1,101,990.34 26.0% 464,760 2,959 467,719 122,306.26 .00 345,412.74 26.1% 25,000 0 25,000 7,881.61 .00 17,118.39 31.5% 3,719 0 3,719 926.25 .00 2,792.75 24.9% 24,948 600 25,548 4,511.23 .00 21,036.77 17.7% 2,772 0 2,772 1,386.00 .00 1,386.00 50.0% 0 2,100 2,100 2,100.00 .00 .00 100.0% 0 5,231 5,231 5,908.53 .00 -677.53 113.0% 0 1,517 1,517 278.75 .00 1,238.25 18.4% 1,999,806 22,704 2,022,510 532,212.29 .00 1,490,297.71 26.3% 520211 ELECTRICITY 127,577 0 127,577 39,198.43 .00 88,378.57 30.7% 520213 GAS 34,804 0 34,804 1,565.72 .00 33,238.28 4.5% 520240 OFFICE EQUIPMENT MAINTENANCE 3,949 0 3,949 1,343.94 1,585.14 1,019.92 74.2% 520241 BUILDING MAINTENANCE 38,455 0 38,455 14,103.35 6,621.00 17,730.65 53.9% 520244 COMPUTER MAINTENANCE 20,500 0 20,500 480.00 14,266.28 5,753.72 71.9% 530327 REGIONAL LIBRARY SERVICES 66,105 0 66,105 66,104.70 .00 .30 100.0% 1,600 530342 COMMUNICATIONS - POSTAGE 1,600 0 .00 1,600.00 .00 100.0% 540421 OFFICE SUPPLIES 11,000 0 11,000 2,783.19 4,051.07 4,165.74 62.1% 540422 PRINTING & FORMS 5,000 0 5,000 1,891.41 2,492.00 616.59 87.7% 540430 BUILDING MAINTENANCE SUP. 16,000 0 16,000 2,933.79 9,326.16 3,740.05 76.6% 550511 BOOKS 405,000 0 405,000 118,697.80 260,542.16 25,760.04 93.6% 550512 BOOK PROCESSING 39,500 0 39,500 6,933.15 11,386.71 21,180.14 46.4% 570710 IN STATE TRAVEL 500 0 500 36.00 .00 464.00 7.2% 570730 DUES & SUBSCRIPTIONS 990 0 990 340.00 650.00 .00 100.0% 570735 PROJECT LITERACY/TOWN 62,320 0 62,320 8,107.74 48,103.01 6,109.25 90.2% 570785 COMMITTEE EXPENSES 3,600 0 3,600 120.00 1,149.00 2,331.00 35.3% 570787 STAFF DEVELOPMENT 10,000 0 10,000 1,421.79 .00 8,578.21 14.2% TOTAL LIBRARY - EXPENSES 846,900 0 846,900 266,061.01 361,772.53 219,066.46 74.1% Report generated: 10/12/2017 08:50 User: nruggeri-koret Program ID: glytdbud Page 1 TOWN OF WATERTOWN REPORT EVISED BUDGET- ,.YTOEXPENDED AVAILABLE PCT ;t :ORIGINAL;> zTRANFRS , APPROP `.:= AD3STMTS 1.1,8.1 ENC/REf 580840 IMPROV/BLDG RENOV 580870 REPLACEMENT OF EQUIPMENT TOTAL LIBRARY - CAPITAL TOTAL LIBRARY TOTAL GENERAL FUND - TOWN Report generated: 10/12/2017 08:50 user: nruggeri-koret Program ID: glytdbud 41,000 0 41,000 4,380.07 .00 36,619.93 10.7% 14,000 0 14,000 482.68 517.32 13,000.00 7.1% 55,000 0 55,000 4,862.75 517.32 49,619.93 9.8% 2,901,706 22,704 2,924,410 803,136.05 362,289.85 1,758,984.10 39.9% 2,901,706 22,704 2,924,410 803,136.05 362,289.85 1,758,984.10 39.9% GRAND TOTAL 2,901,706 22,704 2,924,410 803,136.05 362,289.85 1,758,984.10 39.9% ** END OF REPORT - Generated by Natasha Ruggeri-Koret ** Page 2 WATERTOWN FREE PUBLIC LIBRARY EXPENDITURE BREAKDOWN FY18 FY18 1st QUARTER BUDGET BREAKDOWN 0161058 580870 REPLACEMENT EQUIPMENT VENDOR AMOUNT TO DATE ITEMS/COMMENTS AMAZON.COM $ 457.73 REPLACEMENT EQUIPMENT TOTAL $ 457.73 0161058 580840 IMPROVMENTS/BUILDING RENOVATIONS VENDOR AMOUNT TO DATE ITEMS/COMMENTS SHANAHAN SOUND & ELECTRONICS $ 4,380.07 WSBR AV SYSTEM TOTAL $ 4,380.07 0161052 570787 STAFF DEVELOPMENT VENDOR AMOUNT TO DATE ITEMS/COMMENTS BRITAZITIN $ 1,421.79 CONFERENCE REIMBURSEMENT TOTAL $ 1,421.79 0161052 570785 COMMITTEE EXPENSES VENDOR AMOUNT TO DATE ITEMS/COMMENTS RED LEAF CAFE $ 60.00 TRUSTEE MEETING REFRESHMENTS TOTAL $ 60.00 0161052 570735 PROJECT LITERACY VENDOR AMOUNT TO DATE ITEMS/COMMENTS AMAZON.COM $ 116.06 SUPPLIES ANNE BENAQUIST $ 107.00 TEACHING DONNA BOSCO $ 428.00 TEACHING JULIE LEGER-FULLERTON $ 321.00 STUDENT SUPPORT COORDINATOR PEARSON EDUCATION $ 1,589.94 MATERIALS SHAHRZAD INC $ 112.92 PHOTOCOPYING JACKY VAN LEEUWEN $ 12.75 PHOTOCOPYING REIMBURSEMENT VERIZON WIRELESS $ 55.17 CELL PHONE WB MASON $ 22.62 SUPPLIES TOTAL $ 2,765.46 WATERTOWN FREE PUBLIC LIBRARY EXPENDITURE BREAKDOWN FY18 0161052 540430 BUILDING MAINTENANCE SUPPLIES VENDOR AMOUNT TO DATE ITEMS/COMMENTS AMAZON.COM $ 321.87 BUILDING MAINTENANCE SUPPLIES COOLIDGE HARDWARE $ 29.65 BUILDING MAINTENANCE SUPPLIES DURON PAINTS $ 129.81 PAINT ELIZABETH HELFER $ 46.22 KEY BOX REIMBURSEMENT GRAINGER $ 31.10 BUILDING MAINTENANCE SUPPLIES KATIE KOTTAS $ 10.61 CORK BOARD INSTALLATION SUPPLIES BOB MCLAUGHLIN $ 7.97 LEADER HOSE REIMBURSEMENT STAPLES ADVANTAGE $ 250.87 BUILDING MAINTENANCE SUPPLIES WB MASON $ 673.95 BUILDING MAINTENANCE SUPPLIES TOTAL $ 1,502.05 0161052 540422 PRINTING VENDOR AMOUNT TO DATE ITEMS/COMMENTS STAPLES ADVANTAGE $ 1,268.41 PRINTING TOTAL $ 1,268.41 0161052 540421 OFFICE SUPPLIES VENDOR AMOUNT TO DATE ITEMS/COMMENTS AMAZON.COM BLUE RIDGE VISUAL COMMUNICATIONS $ 717.29 OFFICE SUPPLIES $ 478.24 CIRCULATION CORK BOARDS CAITLIN BROWNE $ 45.00 FAIRE ON THE SQUARE REGISTRATION FLOTECH $ 350.92 STAFF TONER NATASHA RUGGERI-KORET $ 38.00 NOTARY JOURNAL REIMBURSEMENT ULINE $ 42.04 OFFICE SUPPLIES WB MASON $ 466.65 OFFICE SUPPLIES TOTAL $ 2,138.14 0161052 520244 COMPUTER MAINTENANCE VENDOR AMOUNT TO DATE ITEMS/COMMENTS EMMA INC $ 480.00 EMMA EMAIL LIST TOTAL $ 480.00 WATERTOWN FREE PUBLIC LIBRARY EXPENDITURE BREAKDOWN FY18 0161052 520241 BUILDING MAINTENANCE VENDOR AMOUNT TO DATE ITEMS/COMMENTS BESAM US INC $ 1,547.85 DOOR MAINTENANCE AND CONTRACT FM EMERGENCY GENERATOR $ 399.45 GENERATOR BATTERY REPLACEMENT JC CANNISTRARO INC $ 6,182.00 HVAC MAINTENANCE AND SERVICE JOHN PAUL FLAHERTY JOHNS SEWER AND PIPE CLEANING $ 340.00 WSBR AV CABINET FRAMING $ 144.00 GREASE TRAP CLEANING SAS $ 440.00 BUILDING SECURITY SYSTEM SHANAHAND SOUND & ELECTRONICS $ 759.05 WSBR AV SYSTEM CHANGE ORDERS TOTAL $ 9,812.35 0161052 520240 EQUIPMENT MAINTENANCE VENDOR AMOUNT TO DATE ITEMS/COMMENTS CANON SOLUTIONS AMERICA $ 158.27 TECH SERVICES PHOTOCOPIER CONTRACT FLOTECH $ 128.00 ADMIN PHOTOCOPIER SERVICESTAR DOCUMENT MGMT $ 899.00 MICROREADER/SCANNER CONTRACT VERIZON WIRELESS $ 158.67 CUSTODIAL/HATCH CELL PHONES TOTAL $ 1,343.94 FY18 FUNDS AND GRANTS Fund or Grant 7/1/2017 Available to spend balance as of 7/1/2017 Deposits YTD I Expended YTD Current available balance Notes Book Funds Pratt (includes Pratt Stock) 113,800.63 _ 1,996.17 731.25 - 1,996.17 80% of int on periodicals Whitney 2,674.24 2,674.24 13.10 - 2,687.34 Mead 6,564.45 3,564.45 32.13 - 3,596.58 _ Charles 2,146.21 1,946.21 10.50 - 1,956.71 Armenian History books Barry 3,045.22 3,045.22 14.89 - 3,060.11 McGuire 2,873.14 1,873.14 14.06 - 1,887.20 W. Pierce 22,881.76 _ 2,881.76 112.18 - 2,993.94 MacDonald 8,282.73 3,282.73 40.57 - 3,323.30 Grief related books O'Reilly 7,581.01 7,081.01 37.14 - 7,118.15 Fiction Stone 1,526.22 1,526.22 13.47 - 1,539.69 Campbell 4,332.90 3,332.90 26.71 400.92 2,958.69 Large print books Santoro 1,853.26 253.26 9.08 - 262.34 Art Brown 2,733.73 1,733.73 13.40 - 1,747.13 Sci-fi books Keith 3,496.82 2,496.82 17.12 146.00 2,367.94 Wat history books Drucker 2,412.15 2,412.15 11.81 - 2,423.96 Humanities books Special Gifts 13,475.38 13,475.38 (5,245.94) 3,077.39 5,152.05 Unrestricted - Cohen Fund 12,195.19 12,195.19 - _ 149.61 12,045.58 Cookbook and Mysteries - Makerspace Fund 4,152.63 4,152.63 5,467.20 5,302.58 4,317.25 Makerspace materials Other Funds & Grants Kaveny 31,737.59 3,366.10 155.43 - 3,521.53 Benefit of the library Masters 3,657.30 950.30 17.92 - 968.22 Trustees discretion B. Pierce 1,828.84 1,828.84 8.96 - 1,837.80 Trustees discretion LIG/MEG 73,495.92 73,495.92 - 6,727.00 66,768.92 Revolving Printing Account 16,850.03 16,850.03 5,745.50 3,426.46 _ 19,169.07 Friends of Project Literacy Fundraising 614.52 614.52 33,971.00 7,055.70 27,529.82 McCall Gift Fund 78,147.23 78,147.23 - - 78,147.23 For children's dept only Griffin 144,788.70 144,788.70 15,736.97 5,000.00 155,525.67 CASH VERIZON AVAILABLE INTEREST/ INVESTMENT STOCK CASH HELD FOR MONTH ENDING BEG BAL ADDED WITHDRAWN DIVIDENDS MKT VAL ADJ MKT VAL ADJ END BAL FOR INV SPENDING INV FY17 BAL FWD 144,788.70 31 -Jul 144,788.70 31 -Aug 156,426.27 30 -Sep 160,525.67 31 -Oct 160,525.67 30 -Nov 160,525.67 31 -Dec 160,525.67 31 -Jan 160,525.67 28 -Feb 160,525.67 31 -Mar 160,525.67 30 -Apr 160,525.67 31 -May 160,525.67 30 -Jun 160,525.67 FY18 TOTAL $ 144,788.70 $ 2,154.54 $ 7,390.21 $ 135,243.95 3.97 5.94 11,627.66 $ 156,426.27 $ $ 7,400.12 $ 146,871.61 1,828.48 3.80 2,267.12 $ 160,525.67 $ 718.18 $ 8,514.22 $ 149,138.73 $ 160,525.67 $ $ 8,514.22 $ 149,138.73 $ 160,525.67 $ - $ 8,514.22 $ 149,138.73 $ 160,525.67 $ - $ 8,514.22 $ 149,138.73 $ 160,525.67 $ - $ 8,514.22 $ 149,138.73 $ 160,525.67 $ - $ 8,514.22 $ 149,138.73 $ 160,525.67 $ - $ 8,514.22 $ 149,138.73 $ 160,525.67 $ - $ 8,514.22 $ 149,138.73 $ 160,525.67 $ - $ 8,514.22 $ 149,138.73 $ 160,525.67 $ - $ 8,514.22 $ 149,138.73 $ 160,525.67 $ $ 8,514.22 $ 149,138.73 1,832.45 9.74 13,894.78 $ 15,736.97 2,872.72 8,514.22 $ 149,138.73