Budget Category | Budget | Budget | Change |
Revenue | | | |
4200 Municipal Appropriation | $2,772,166 | $2,998,356 | 8.2% |
4300 NJ State Aid | $14,000 | $14,000 | 0.0% |
4400 Interest | $2,000 | $10,000 | 400.0% |
4500 Grants,Gifts & Donations | $8,500 | $10,500 | 23.5% |
4600 Patron Revenue | $60,650 | $75,175 | 23.9% |
4700 Miscellaneous Revenue | $1,500 | $2,000 | 33.3% |
4800 Unemployment Reserve | $1,800 | $2,250 | 25.0% |
Total Revenue
| $2,860,616 | $3,112,281 | 8.8% |
Gross Revenue | $2,860,616 | $3,112,281 | 8.8% |
| | | |
Expenses | | | |
5000 Salaries and Withholdings | $1,414,035 | $1,497,500 | 5.9% |
5100 Personnel Benefits | $415,731 | $458,264 | 10.2% |
5200 Library Materials | | | |
5210 Books | $146,500 | $209,600 | 43.1% |
5220 Audio-Visual | $57,000 | $61,500 | 7.9% |
5230 Periodicals | $6,500 | $6,500 | 0.0% |
5240 Digital & Online Resources | $115,000 | $135,000 | 17.4% |
5250 Library of Things | $15,000 | $15,000 | 0.0% |
5200 Library Materials | $340,000 | $427,600 | 25.8% |
5300 Programming | $113,500 | $145,500 | 28.2% |
5400 Operating Expense | $204,795 | $228,247 | 11.5% |
5500 Professional Service | $26,000 | $12,500 | -51.9% |
5600 Fixtures, Furnishings & Equip | $8,000 | $12,000 | 50.0% |
5700 Building & Grounds | $152,975 | $177,057 | 15.7% |
Total Operating Expenses | $2,675,036 | $2,958,668 | 10.6% |
Net Operating Surplus | $185,580 | $153,614 | |
| | | |
Transfer to Capital Expenses | $185,580 | $153,614 | -17.2% |
Total Other Expenses | $185,580 | $153,614 | -17.2% |
Net Income | $- | $- | |