YEAR: 2009 2010
GROSS BUDGET $ 2,842,332.00 $ 2,907,395.00
INCOME:
ORANGE COUNTY
AID $ 12,000.00 $ 12,000.00
FINES & FEES $ 50,000.00 $ 45,000.00
LLSA (NYS Aid) $ 15,000.00 $ 13,500.00
CASH SURPLUS $ 169,700.00 $ 180,000.00
TOWN OF WALLKILL
IDA $ 142,620.00 $ 146,000.00
CITY OF
MIDDLETOWN
IDA $ 400.00 $ 400.00
Interest $ 32,000.00 $ 17,000.00
________________________________________________________________
TOTAL: $ 421,020.00 $ 413,900.00
LIBRARY TAX LEVY $ 2,421,312.00 $ 2,493,495.00
(+$72,183; +2.98%)
Summary
CATEGORY 2009 2010
MATERIALS $ 424,000.00 $ 431,100.00
OPERATING $ 278,400.00 $ 281,400.00
SERVICE CONTRACTS/
REPAIRS & MAINTENANCE $ 59,500.00 $ 68,000.00
ADMINISTRATION $ 33,100.00 $ 35,600.00
FURNITURE & EQUIPMENT $ 25,000.00 $ 20,000.00
SALARIES FULL-TIME $ 1,186,932.00 $ 1,222,540.00
SALARIES PART-TIME $ 329,900.00 $ 326,000.00
BENEFITS $ 505,500.00 $ 522,755.00
TOTAL $ 2,842,332.00 $ 2,907,395.00
(+$65,063; +2.3%)
|