Submit Search
Upload
FOPL 2020 Budget vs Actual and 2021 Preliminary Budget
•
0 likes
•
325 views
AI-enhanced title
Stephen Abram
Follow
FOP Draft 2021 Budget Sept 25 2020
Read less
Read more
Government & Nonprofit
Report
Share
Report
Share
1 of 3
Download now
Download to read offline
Recommended
2020 State of Liberty County Address
2020 State of Liberty County Address
LCpublicrelations
Library borad 4 1-13
Library borad 4 1-13
Mike Dargan
City Council August 21, 2012 Budget Presentation
City Council August 21, 2012 Budget Presentation
City of San Angelo Texas
11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt
nelnetir
Flujo caja 2020
Flujo caja 2020
Junta de Propietarios Los Inkas Golf
Grant Writing I
Grant Writing I
dcomrie1
Green Oleander Budget And Funding
Green Oleander Budget And Funding
GreenOleander
Ejecucion de gastos a junio 2016
Ejecucion de gastos a junio 2016
German Rodriguez
Recommended
2020 State of Liberty County Address
2020 State of Liberty County Address
LCpublicrelations
Library borad 4 1-13
Library borad 4 1-13
Mike Dargan
City Council August 21, 2012 Budget Presentation
City Council August 21, 2012 Budget Presentation
City of San Angelo Texas
11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt
nelnetir
Flujo caja 2020
Flujo caja 2020
Junta de Propietarios Los Inkas Golf
Grant Writing I
Grant Writing I
dcomrie1
Green Oleander Budget And Funding
Green Oleander Budget And Funding
GreenOleander
Ejecucion de gastos a junio 2016
Ejecucion de gastos a junio 2016
German Rodriguez
Sgs Sfp 2012 15 C
Sgs Sfp 2012 15 C
marsfs
Forecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation Slides
SlideTeam
Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides
SlideTeam
Ip Final 2
Ip Final 2
Didyoufindit
Teach forchange
Teach forchange
Jennifer S. Groff
MA AMTA 52st Annual Meeting
MA AMTA 52st Annual Meeting
Curran Consulting
Financial Plan Profit And Loss Account
Financial Plan Profit And Loss Account
ruhma
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation Slides
SlideTeam
Tentative Amendments to the 2014 Executive Budget Recommendation
Tentative Amendments to the 2014 Executive Budget Recommendation
cookcountyblog
09 10 Budget Adoption 4 18 09
09 10 Budget Adoption 4 18 09
Sandra Kolbo
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation Slides
SlideTeam
Plan Vs Forecast PowerPoint Presentation Slides
Plan Vs Forecast PowerPoint Presentation Slides
SlideTeam
Finance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation Slides
SlideTeam
Finance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation Slides
SlideTeam
Budgets 2012
Budgets 2012
Jan Bendtsen
Comparative Income Statement - Nelia Victolero
Comparative Income Statement - Nelia Victolero
soss
Operational budgeting
Operational budgeting
Khiemmy dela Torre
Boe presentation 02 19-13
Boe presentation 02 19-13
angels01
2021 OC budget presentation
2021 OC budget presentation
Douglas Zylstra
Actual Cost Vs Budget Powerpoint Presentation Slides
Actual Cost Vs Budget Powerpoint Presentation Slides
SlideTeam
Hub Design Inspirations for B-Hive Zone
Hub Design Inspirations for B-Hive Zone
Stephen Abram
Passive Interactive Programming and Surveys 2.pptx
Passive Interactive Programming and Surveys 2.pptx
Stephen Abram
More Related Content
Similar to FOPL 2020 Budget vs Actual and 2021 Preliminary Budget
Sgs Sfp 2012 15 C
Sgs Sfp 2012 15 C
marsfs
Forecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation Slides
SlideTeam
Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides
SlideTeam
Ip Final 2
Ip Final 2
Didyoufindit
Teach forchange
Teach forchange
Jennifer S. Groff
MA AMTA 52st Annual Meeting
MA AMTA 52st Annual Meeting
Curran Consulting
Financial Plan Profit And Loss Account
Financial Plan Profit And Loss Account
ruhma
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation Slides
SlideTeam
Tentative Amendments to the 2014 Executive Budget Recommendation
Tentative Amendments to the 2014 Executive Budget Recommendation
cookcountyblog
09 10 Budget Adoption 4 18 09
09 10 Budget Adoption 4 18 09
Sandra Kolbo
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation Slides
SlideTeam
Plan Vs Forecast PowerPoint Presentation Slides
Plan Vs Forecast PowerPoint Presentation Slides
SlideTeam
Finance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation Slides
SlideTeam
Finance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation Slides
SlideTeam
Budgets 2012
Budgets 2012
Jan Bendtsen
Comparative Income Statement - Nelia Victolero
Comparative Income Statement - Nelia Victolero
soss
Operational budgeting
Operational budgeting
Khiemmy dela Torre
Boe presentation 02 19-13
Boe presentation 02 19-13
angels01
2021 OC budget presentation
2021 OC budget presentation
Douglas Zylstra
Actual Cost Vs Budget Powerpoint Presentation Slides
Actual Cost Vs Budget Powerpoint Presentation Slides
SlideTeam
Similar to FOPL 2020 Budget vs Actual and 2021 Preliminary Budget
(20)
Sgs Sfp 2012 15 C
Sgs Sfp 2012 15 C
Forecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides
Ip Final 2
Ip Final 2
Teach forchange
Teach forchange
MA AMTA 52st Annual Meeting
MA AMTA 52st Annual Meeting
Financial Plan Profit And Loss Account
Financial Plan Profit And Loss Account
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation Slides
Tentative Amendments to the 2014 Executive Budget Recommendation
Tentative Amendments to the 2014 Executive Budget Recommendation
09 10 Budget Adoption 4 18 09
09 10 Budget Adoption 4 18 09
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation Slides
Plan Vs Forecast PowerPoint Presentation Slides
Plan Vs Forecast PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation Slides
Finance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation Slides
Budgets 2012
Budgets 2012
Comparative Income Statement - Nelia Victolero
Comparative Income Statement - Nelia Victolero
Operational budgeting
Operational budgeting
Boe presentation 02 19-13
Boe presentation 02 19-13
2021 OC budget presentation
2021 OC budget presentation
Actual Cost Vs Budget Powerpoint Presentation Slides
Actual Cost Vs Budget Powerpoint Presentation Slides
More from Stephen Abram
Hub Design Inspirations for B-Hive Zone
Hub Design Inspirations for B-Hive Zone
Stephen Abram
Passive Interactive Programming and Surveys 2.pptx
Passive Interactive Programming and Surveys 2.pptx
Stephen Abram
Hub Design Inspiration Graphics for inspiration
Hub Design Inspiration Graphics for inspiration
Stephen Abram
Hub Design Inspiration Graphics for Community Hubs
Hub Design Inspiration Graphics for Community Hubs
Stephen Abram
Passive Interactive Programming and Surveys 2.pptx
Passive Interactive Programming and Surveys 2.pptx
Stephen Abram
Hub Design Inspiration Graphics for Brockville Hub
Hub Design Inspiration Graphics for Brockville Hub
Stephen Abram
Hub Design Inspiration Graphics second draft
Hub Design Inspiration Graphics second draft
Stephen Abram
Brockville-Active-Transportation-Full-Plan.pdf
Brockville-Active-Transportation-Full-Plan.pdf
Stephen Abram
Draft Employment Lands 140530 L&G Front Cover.pdf
Draft Employment Lands 140530 L&G Front Cover.pdf
Stephen Abram
BrockvilleHubDesignInspirationGraphics.pptx
BrockvilleHubDesignInspirationGraphics.pptx
Stephen Abram
Caregiver Presentation and Product Inspirations Sep 2023 PDF.pdf
Caregiver Presentation and Product Inspirations Sep 2023 PDF.pdf
Stephen Abram
Caregiver Presentation and Product Inspirations Sep 2023 PPT.pptx
Caregiver Presentation and Product Inspirations Sep 2023 PPT.pptx
Stephen Abram
CEEED May 24 2023.pdf
CEEED May 24 2023.pdf
Stephen Abram
CEEED May 24 2023.pptx
CEEED May 24 2023.pptx
Stephen Abram
CEED Mindfulness in a time of Turbulence.pdf
CEED Mindfulness in a time of Turbulence.pdf
Stephen Abram
CEEED Webinar June 22.pdf
CEEED Webinar June 22.pdf
Stephen Abram
CIL Stats Workshop April1 2022 Abram Silk.pdf
CIL Stats Workshop April1 2022 Abram Silk.pdf
Stephen Abram
Mindfulness in a time of cholera.pptx
Mindfulness in a time of cholera.pptx
Stephen Abram
Sla canada student nov 25 2021
Sla canada student nov 25 2021
Stephen Abram
Sla job finding sites
Sla job finding sites
Stephen Abram
More from Stephen Abram
(20)
Hub Design Inspirations for B-Hive Zone
Hub Design Inspirations for B-Hive Zone
Passive Interactive Programming and Surveys 2.pptx
Passive Interactive Programming and Surveys 2.pptx
Hub Design Inspiration Graphics for inspiration
Hub Design Inspiration Graphics for inspiration
Hub Design Inspiration Graphics for Community Hubs
Hub Design Inspiration Graphics for Community Hubs
Passive Interactive Programming and Surveys 2.pptx
Passive Interactive Programming and Surveys 2.pptx
Hub Design Inspiration Graphics for Brockville Hub
Hub Design Inspiration Graphics for Brockville Hub
Hub Design Inspiration Graphics second draft
Hub Design Inspiration Graphics second draft
Brockville-Active-Transportation-Full-Plan.pdf
Brockville-Active-Transportation-Full-Plan.pdf
Draft Employment Lands 140530 L&G Front Cover.pdf
Draft Employment Lands 140530 L&G Front Cover.pdf
BrockvilleHubDesignInspirationGraphics.pptx
BrockvilleHubDesignInspirationGraphics.pptx
Caregiver Presentation and Product Inspirations Sep 2023 PDF.pdf
Caregiver Presentation and Product Inspirations Sep 2023 PDF.pdf
Caregiver Presentation and Product Inspirations Sep 2023 PPT.pptx
Caregiver Presentation and Product Inspirations Sep 2023 PPT.pptx
CEEED May 24 2023.pdf
CEEED May 24 2023.pdf
CEEED May 24 2023.pptx
CEEED May 24 2023.pptx
CEED Mindfulness in a time of Turbulence.pdf
CEED Mindfulness in a time of Turbulence.pdf
CEEED Webinar June 22.pdf
CEEED Webinar June 22.pdf
CIL Stats Workshop April1 2022 Abram Silk.pdf
CIL Stats Workshop April1 2022 Abram Silk.pdf
Mindfulness in a time of cholera.pptx
Mindfulness in a time of cholera.pptx
Sla canada student nov 25 2021
Sla canada student nov 25 2021
Sla job finding sites
Sla job finding sites
Recently uploaded
Expressive clarity oral presentation.pptx
Expressive clarity oral presentation.pptx
tsionhagos36
Junnar ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready For S...
Junnar ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready For S...
tanu pandey
Climate change and safety and health at work
Climate change and safety and health at work
Christina Parmionova
The Economic and Organised Crime Office (EOCO) has been advised by the Office...
The Economic and Organised Crime Office (EOCO) has been advised by the Office...
nservice241
Night 7k to 12k Call Girls Service In Navi Mumbai 👉 BOOK NOW 9833363713 👈 ♀️...
Night 7k to 12k Call Girls Service In Navi Mumbai 👉 BOOK NOW 9833363713 👈 ♀️...
aartirawatdelhi
Building the Commons: Community Archiving & Decentralized Storage
Building the Commons: Community Archiving & Decentralized Storage
TechSoup
Delhi Russian Call Girls In Connaught Place ➡️9999965857 India's Finest Model...
Delhi Russian Call Girls In Connaught Place ➡️9999965857 India's Finest Model...
Call Girls In Delhi Whatsup 9873940964 Enjoy Unlimited Pleasure
Top Rated Pune Call Girls Bhosari ⟟ 6297143586 ⟟ Call Me For Genuine Sex Ser...
Top Rated Pune Call Girls Bhosari ⟟ 6297143586 ⟟ Call Me For Genuine Sex Ser...
Call Girls in Nagpur High Profile
2024: The FAR, Federal Acquisition Regulations - Part 29
2024: The FAR, Federal Acquisition Regulations - Part 29
JSchaus & Associates
Fair Trash Reduction - West Hartford, CT
Fair Trash Reduction - West Hartford, CT
accounts329278
Just Call Vip call girls Wardha Escorts ☎️8617370543 Starting From 5K to 25K ...
Just Call Vip call girls Wardha Escorts ☎️8617370543 Starting From 5K to 25K ...
Dipal Arora
VIP Russian Call Girls in Indore Ishita 💚😋 9256729539 🚀 Indore Escorts
VIP Russian Call Girls in Indore Ishita 💚😋 9256729539 🚀 Indore Escorts
aditipandeya
Regional Snapshot Atlanta Aging Trends 2024
Regional Snapshot Atlanta Aging Trends 2024
ARCResearch
Call On 6297143586 Viman Nagar Call Girls In All Pune 24/7 Provide Call With...
Call On 6297143586 Viman Nagar Call Girls In All Pune 24/7 Provide Call With...
tanu pandey
##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas Whats Up Number
##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas Whats Up Number
Ms Riya
Incident Command System xxxxxxxxxxxxxxxxxxxxxxxxx
Incident Command System xxxxxxxxxxxxxxxxxxxxxxxxx
Peter Miles
(NEHA) Bhosari Call Girls Just Call 7001035870 [ Cash on Delivery ] Pune Escorts
(NEHA) Bhosari Call Girls Just Call 7001035870 [ Cash on Delivery ] Pune Escorts
ranjana rawat
Top Rated Pune Call Girls Hadapsar ⟟ 6297143586 ⟟ Call Me For Genuine Sex Se...
Top Rated Pune Call Girls Hadapsar ⟟ 6297143586 ⟟ Call Me For Genuine Sex Se...
Call Girls in Nagpur High Profile
Zechariah Boodey Farmstead Collaborative presentation - Humble Beginnings
Zechariah Boodey Farmstead Collaborative presentation - Humble Beginnings
info695895
Rohini Sector 37 Call Girls Delhi 9999965857 @Sabina Saikh No Advance
Rohini Sector 37 Call Girls Delhi 9999965857 @Sabina Saikh No Advance
Call Girls In Delhi Whatsup 9873940964 Enjoy Unlimited Pleasure
Recently uploaded
(20)
Expressive clarity oral presentation.pptx
Expressive clarity oral presentation.pptx
Junnar ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready For S...
Junnar ( Call Girls ) Pune 6297143586 Hot Model With Sexy Bhabi Ready For S...
Climate change and safety and health at work
Climate change and safety and health at work
The Economic and Organised Crime Office (EOCO) has been advised by the Office...
The Economic and Organised Crime Office (EOCO) has been advised by the Office...
Night 7k to 12k Call Girls Service In Navi Mumbai 👉 BOOK NOW 9833363713 👈 ♀️...
Night 7k to 12k Call Girls Service In Navi Mumbai 👉 BOOK NOW 9833363713 👈 ♀️...
Building the Commons: Community Archiving & Decentralized Storage
Building the Commons: Community Archiving & Decentralized Storage
Delhi Russian Call Girls In Connaught Place ➡️9999965857 India's Finest Model...
Delhi Russian Call Girls In Connaught Place ➡️9999965857 India's Finest Model...
Top Rated Pune Call Girls Bhosari ⟟ 6297143586 ⟟ Call Me For Genuine Sex Ser...
Top Rated Pune Call Girls Bhosari ⟟ 6297143586 ⟟ Call Me For Genuine Sex Ser...
2024: The FAR, Federal Acquisition Regulations - Part 29
2024: The FAR, Federal Acquisition Regulations - Part 29
Fair Trash Reduction - West Hartford, CT
Fair Trash Reduction - West Hartford, CT
Just Call Vip call girls Wardha Escorts ☎️8617370543 Starting From 5K to 25K ...
Just Call Vip call girls Wardha Escorts ☎️8617370543 Starting From 5K to 25K ...
VIP Russian Call Girls in Indore Ishita 💚😋 9256729539 🚀 Indore Escorts
VIP Russian Call Girls in Indore Ishita 💚😋 9256729539 🚀 Indore Escorts
Regional Snapshot Atlanta Aging Trends 2024
Regional Snapshot Atlanta Aging Trends 2024
Call On 6297143586 Viman Nagar Call Girls In All Pune 24/7 Provide Call With...
Call On 6297143586 Viman Nagar Call Girls In All Pune 24/7 Provide Call With...
##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas Whats Up Number
##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas Whats Up Number
Incident Command System xxxxxxxxxxxxxxxxxxxxxxxxx
Incident Command System xxxxxxxxxxxxxxxxxxxxxxxxx
(NEHA) Bhosari Call Girls Just Call 7001035870 [ Cash on Delivery ] Pune Escorts
(NEHA) Bhosari Call Girls Just Call 7001035870 [ Cash on Delivery ] Pune Escorts
Top Rated Pune Call Girls Hadapsar ⟟ 6297143586 ⟟ Call Me For Genuine Sex Se...
Top Rated Pune Call Girls Hadapsar ⟟ 6297143586 ⟟ Call Me For Genuine Sex Se...
Zechariah Boodey Farmstead Collaborative presentation - Humble Beginnings
Zechariah Boodey Farmstead Collaborative presentation - Humble Beginnings
Rohini Sector 37 Call Girls Delhi 9999965857 @Sabina Saikh No Advance
Rohini Sector 37 Call Girls Delhi 9999965857 @Sabina Saikh No Advance
FOPL 2020 Budget vs Actual and 2021 Preliminary Budget
1.
Federation of Ontario
Public Libraries 2020 Budget vs Actual 2021 Preliminary Acct. Revenue 2020 Budget Actual Aug 31/20 Difference 2021 Budget 4010 Sponsorships 0.00 0.00 0.00 -$ 4020 Membership Fees 250,000.00 196,050.00 53,950.00 250,000.00$ 4030 Grants 70,000.00 58,000.00 12,000.00 10,000.00$ 4040 Sale of Material 500.00 21.73 478.27 100.00$ 4050 Other Revenues 17,500.00 0.00 17,500.00 15,000.00$ 4051 Special Peer Comparisons Fees 1,500.00 2,250.00 -750.00 1,500.00$ 4060 Accreditation Audit Fees 0.00 0.00 -$ 4070 Interest Income 2,400.00 907.80 1,492.20 900.00$ TOTAL REVENUE 341,900.00 257,229.53 84,670.47 277,500.00$ Expense Acct. Payroll Expenses 5010 Full-time Permanent Salaries 35,000.00 29,890.67 5,109.33 36,000.00$ 5020 Contract and Temporary Staff 91,000.00 57,100.86 33,899.14 91,000.00$ 5025 EI Expense 880.00 679.41 200.59 900.00$ 5030 CPP Expense 1,500.00 1,442.31 57.69 1,500.00$ 5050 Parking Expense 0.00 0.00 -$ 5055 Professional Development 1,000.00 1,000.00 1,000.00$ Total Payroll Expense 129,380.00 89,113.25 40,266.75 130,400.00$ Acct. Meeting & Business Travel 5110 General Meeting Expenses 1,500.00 359.74 1,140.26 1,000.00$ 5115 Business Expenses 15,000.00 9,398.50 5,601.50 10,000.00$ 5120 Annual General Meeting 950.00 174.23 775.77 100.00$ 5130 Accreditation Program 0.00 0.00 0.00 -$ 5131 Library Training & Development 1,000.00 0.00 1,000.00 1,000.00$ Total Meeting & Business Travel 18,450.00 9,932.47 8,517.53 12,100.00$ Acct. Material & Supplies 5210 General Office Supplies 500.00 23.47 476.53 500.00$ 5215 Postage & Courier 500.00 119.74 380.26 500.00$ 5220 Photocopying Supplies 250.00 0.00 250.00 -$ 5225 Printing 500.00 0.00 500.00 500.00$ Total Materials & Supplies 1,750.00 143.21 1,606.79 1,500.00 Acct. Expense 2019 Budget Actual Aug 31/20 Difference 2021 Budget 5310 Furniture 0.00 0.00 0.00
2.
5315 Equipment 0.00
0.00 0.00 5320 Information Technology Hardware 0.00 0.00 0.00 5325 Information Technology Software 500.00 4,953.92 -4,453.92 5,000.00$ Total Furniture & Equipment 500.00 4,953.92 5,453.92 5,000.00 5410 Telephone 500.00 218.31 281.69 500.00$ 5415 Long Distance Charges 0.00 0.00 0.00 -$ 5420 Cellular Phone 0.00 0.00 0.00 -$ 5425 Data Communications 0.00 0.00 0.00 -$ 5430 Telecommunication 900.00 714.74 185.26 900.00$ Total Telecommunications 1,400.00 933.05 466.95 1,400.00 5510 Bank Charges & Interest 1,500.00 1,355.72 144.28 1,500.00$ 5515 Credit Card Fees 250.00 167.00 83.00 250.00$ Total Banking 1,750.00 1,522.72 227.28 1,750.00 5610 Conferences & Exhibitions 1,500.00 996.60 503.40 -$ 5615 Advertising & Promotions 1,500.00 0.00 1,500.00 -$ 5620 Special Events 500.00 0.00 500.00 500.00$ 5625 Publications 0.00 0.00 0.00 -$ 5630 Recognition 150.00 0.00 150.00 -$ 5635 Other 0.00 0.00 0.00 -$ Total Marketing & Public Relations 3,650.00 996.60 2,653.40 500.00 5710 Contract Services 850.00 1,231.44 -381.44 1,200.00$ 5715 TT 0.00 0.00 0.00 -$ 5720 Insurance 1,700.00 1,661.04 38.96 1,700.00$ 5725 Audit & Accounting 6,400.00 6,780.00 -380.00 6,800.00$ 5730 IT and Web Services 4,100.00 4,072.07 27.93 4,100.00$ 5735 Legal 0.00 0.00 0.00 -$ 5740 Translation 0.00 0.00 0.00 -$ 5745 Other Professional Services 15,000.00 -11,121.20 26,121.20 11,500.00$ 5751 Projects - Marketing Plan 0.00 0.00 0.00 -$ 5752 Projects - Provincial Funding Formu 26,000.00 0.00 26,000.00 26,000.00$ 5753 Projects - Public Opinion Survey 0.00 0.00 0.00 20,000.00$ 5754 Information Technology Guidelines 0.00 -$ 5755 Projects - Website Redesign 0.00 0.00 0.00 -$ 5756 Projects - Hemson 30,000.00 0.00 30,000.00 -$ 5757 Projects-Copyright Research 0.00 -$ 5758 Projects - OpenMediaDesk 0.00 0.00 0.00 -$ 5759 Projects - MINE-Ont. Trillium Grant 59,000.00 16,356.10 42,643.90 15,000.00$ Total Professional & Consulting 143,050.00 2,623.35 81,426.65 71,300.00$ 2020 Budget Actual Aug 31/20 Difference 2021 Budget 5810 FOPL Memberships 3,000.00 3,000.00 0.00 3,000.00$ 5815 Subscriptions 0.00 0.00 -$
3.
5820 Other 0.00
0.00 0.00 -$ Total Memberships & Subscriptions 3,000.00 3,000.00 0.00 3,000.00$ 5910 Rental - Equipment & Furniture 0.00 0.00 0.00 -$ 5915 Rental - Real Property 0.00 0.00 0.00 -$ 5920 Common Area Maintenance 0.00 0.00 0.00 -$ 5925 Property Tax 0.00 0.00 0.00 -$ Total Properties Rental & Taxes 0.00 0.00 0.00 -$ 5990 Write-off 0.00 0.00 0.00 -$ 5995 CELUPL Expenses 600.00 619.86 -19.86 500.00$ Total 600.00 619.86 -19.86 500.00 Total General & Admin. Expenses 303,530.00 113,838.43 140,599.41 227,450.00 TOTAL REVENUE - EXPENSE -38,370.00 -143,391.10 -50,050.00 NET INCOME 38,370.00 143,391.10 50,050.00
Download now