The New Leader by the year 3000

www.tnl3000.com

Home     Leaders     Groups     Library     School     City     News     Other     Community     World     Link     Link2     X Sys     Companies      
See our values
Manage Time
Manage Quality
Manage Costs
Write to Inform
About us
Contact Us
Sitemap
Stated in $000,000    
200620072008200920102011Comment

Income:

       

from State

$1.8$1.7$1.6$1.5$1.4$1.3Reduced by 5% a year.

from Local Levy

$0.0

$1.0$1.0$1.0$1.0$1.0
Total Income:$1.8$2.7$2.6$2.5$2.4$2.3
       
Expenses:       

Operate our Library

$1.8$1.9$2.0$2.1$2.2$2.3Increased by 5% a year.
       
Surplus for Each Year:$0.8$0.6$0.4$0.2$0.0
       

Total Cummulative

Surplus for 5 years:

$2.0
       

How will the $2,000,000

surplus money get spent

in 2011?

If we assume that the income from the State of Ohio reduces the income for our library by 5% /year

  • and we assume that our library leaders increase the operating expenses of our library by 5% /year
  • and we assume that our library levy for $1,000,000 is approved
  • then the total cumulative surplus is about $2,000,000 by the year 2011.
  • How will the $2,000,000 surplus money get spent in 2011?