A | B | C | D | E | F | H | I | |
---|---|---|---|---|---|---|---|---|
1 | LIBRARY 2024-25 | 2021-22 | 2022-23 | 2023-24 | 2023-24 | 2024-25 | ||
2 | Account Number | Description | Actual | Actual | Original Budget | Revised Budget | REQUEST | Notes |
3 | 10 E 103 360 222200 031 | DATA PROCESSING/CODING | 518 | 673 | 0 | 0 | 0 | WSDLC moved to district level |
4 | 10 E 103 432 222200 031 | LIBRARY BOOKS | 9,831 | 15,800 | 12,000 | 17,000 | 11,000 | |
5 | 10 E 103 433 222200 031 | NEWSPAPERS | 50 | 55 | 60 | 59 | 60 | |
6 | 10 E 103 434 222200 031 | PERIODICALS | 351 | 386 | 400 | 400 | 400 | |
7 | 10 E 103 480 222200 031 | TECHNOLOGY RELATED SUPPLIES | 5,072 | 5,000 | 5,000 | 5,000 | new line | |
8 | 10 E 103 --- 222200 --- | *FES | 10,749 | 21,985 | 17,460 | 22,459 | 16,460 | |
9 | ||||||||
10 | 10 E 104 360 222200 031 | DATA PROCESSING/CODING | 518 | 673 | 0 | 0 | 0 | WSDLC moved to district level |
11 | 10 E 104 432 222200 031 | LIBRARY BOOKS | 13,411 | 15,590 | 12,000 | 17,000 | 11,000 | |
12 | 10 E 104 433 222200 031 | NEWSPAPERS | 50 | 55 | 60 | 59 | 60 | |
13 | 10 E 104 434 222200 031 | PERIODICALS | 447 | 440 | 500 | 500 | 500 | |
14 | 10 E 104 480 222200 031 | TECHNOLOGY RELATED SUPPLIES | 4,472 | 5,000 | 5,000 | 5,000 | new line | |
15 | 10 E 104 --- 222200 --- | *KES | 14,425 | 21,229 | 17,560 | 22,559 | 16,560 | |
16 | ||||||||
17 | 10 E 105 360 222200 031 | DATA PROCESSING/CODING | 518 | |||||
18 | 10 E 105 432 222200 031 | LIBRARY BOOKS | 6,502 | |||||
19 | 10 E 105 433 222200 031 | NEWSPAPERS | 50 | |||||
20 | 10 E 105 434 222200 031 | PERIODICALS | 430 | |||||
21 | 10 E 105 --- 222200 --- | *i4LCS | 7,499 | |||||
22 | ||||||||
23 | 10 E 200 360 222200 031 | DATA PROCESSING/CODING | 518 | 673 | 0 | 0 | 0 | WSDLC moved to district level |
24 | 10 E 200 432 222200 031 | LIBRARY BOOKS | 9,378 | 10,964 | 11,000 | 14,000 | 11,000 | |
25 | 10 E 200 433 222200 031 | NEWSPAPERS | 731 | 753 | 800 | 800 | 800 | |
26 | 10 E 200 434 222200 031 | PERIODICALS | 600 | 546 | 700 | 700 | 600 | |
27 | 10 E 200 480 222200 031 | TECHNOLOGY RELATED SUPPLIES | 0 | 9,771 | 5,000 | 5,000 | 5,000 | new line |
28 | 10 E 200 --- 222200 --- | *KMS | 11,226 | 22,707 | 17,500 | 20,500 | 17,400 | |
29 | ||||||||
30 | 10 E 400 360 222200 031 | DATA PROCESSING/CODING | 518 | 673 | 0 | 0 | 0 | WSDLC moved to district level |
31 | 10 E 400 431 222200 031 | AUDIO VISUAL MEDIA | 15 | 0 | 0 | 0 | 0 | |
32 | 10 E 400 432 222200 031 | LIBRARY BOOKS | 9,020 | 8,127 | 11,000 | 14,000 | 11,000 | |
33 | 10 E 400 433 222200 031 | NEWSPAPERS | 1,122 | 1,337 | 1,400 | 1,400 | 1,200 | |
34 | 10 E 400 434 222200 031 | PERIODICALS | 1,122 | 966 | 1,100 | 1,100 | 1,200 | |
35 | 10 E 400 480 222200 031 | TECHNOLOGY RELATED SUPPLIES | 11,611 | 5,000 | 5,000 | 5,000 | new line | |
36 | 10 E 400 --- 222200 --- | *KHS | 11,796 | 22,714 | 18,500 | 21,500 | 18,400 | |
37 | ||||||||
38 | 10 E 860 342 222100 000 | EMPLOYEE TRAVEL | 871 | 779 | 1,000 | 1,000 | 1,000 | |
39 | 10 E 860 386 222100 000 | PAYMENT TO CESA | 368 | 390 | 400 | 440 | 450 | |
40 | 10 E 860 940 222100 000 | DUES AND FEES | 480 | 452 | 500 | 499 | 500 | |
41 | 10 E 860 --- 222100 --- | *DIRECTOR OF LIBRARY/MEDIA SERVICES | 1,719 | 1,621 | 1,900 | 1,939 | 1,950 | |
42 | ||||||||
43 | 10 E 860 360 222200 031 | DATA PROCESSING/CODING | 16,299 | 18,140 | 22,000 | 36,793 | 35,000 | WSDLC and any digital subscriptions |
44 | 10 E 860 411 222200 000 | GENERAL SUPPLIES | 1,974 | 2,307 | 2,200 | 2,200 | 2,200 | |
45 | 10 E 860 439 222200 031 | REFERENCE BOOKS | 0 | 807 | 500 | 500 | 500 | Realia |
46 | 10 E 860 480 222200 031 | TECHNOLOGY RELATED SUPPLIES | 13,548 | 7,260 | 10,000 | 14,000 | 15,000 | Destiny, Overdrive Marketplace |
47 | 10 E 860 940 222200 000 | DUES AND FEES | 281 | 281 | 300 | 261 | 300 | WiLS subscription, BOB |
48 | 10 E 860 --- 222200 --- | *SCHOOL LIBRARY | 32,101 | 28,795 | 35,000 | 53,754 | 53,000 | |
49 | ||||||||
50 | ||||||||
51 | DISTRICT WIDE LIBRARY | 89,516 | 119,051 | 107,920 | 142,711 | 123,770 | ||
52 | ||||||||
53 | Common School Eligible | 85,541 | 114,842 | 103,520 | 138,311 | 119,320 | ||
54 | ||||||||
55 | 10 R 800-613-500000 | Common School Revenues | 82,210 | 110,943 | 100,000 | 134,791 | 115,000 | |
56 | ||||||||
57 | CSF Eligible Costs Minus CSF Funds | 3,331 | 3,899 | 3,520 | 3,520 | 4,320 | ||
58 | (Can't be a negative number) | |||||||
59 | ||||||||
60 | ||||||||
61 | ||||||||
62 | ||||||||
63 | ||||||||
64 | ||||||||
65 | ||||||||
66 | ||||||||
67 | ||||||||
68 | ||||||||
69 | ||||||||
70 | ||||||||
71 | ||||||||
72 | ||||||||
73 | ||||||||
74 | ||||||||
75 | ||||||||
76 | ||||||||
77 | ||||||||
78 | ||||||||
79 | ||||||||
80 | ||||||||
81 | ||||||||
82 | ||||||||
83 | ||||||||
84 | ||||||||
85 | ||||||||
86 | ||||||||
87 | ||||||||
88 | ||||||||
89 | ||||||||
90 | ||||||||
91 | ||||||||
92 | ||||||||
93 | ||||||||
94 | ||||||||
95 | ||||||||
96 | ||||||||
97 | ||||||||
98 | ||||||||
99 | ||||||||
100 |