CUYAHOGA COUNTY PUBLIC LIBRARY
BUDGET EXPENDITURE STATUS
Fiscal 2024 January 8.3% of Year
Acct. General Fund 2024 2023 C/O
2023 Final 2024 MTD 2023 MTD
2024 YTD 2023 YTD 2024 Enc + 2024 2024% 2024
No. Line Item Description Appropriation Encumbrance
Expended Expended
Expended Expended Expended PY Enc Exp+Enc Exp+Enc Balance
1000s
SALARIES & BENEFITS
47.6%
1110 Salaries $31,500,000.00 $0.00
$31,084,592.55 $2,346,342.26 $2,357,172.70
$2,346,342.26
$2,357,172.70
$0.00 $2,346,342.26 7.4% $29,153,657.74
1400 Retirement Benefits-Employer $4,410,000.00 $0.00
$4,328,516.25 $329,214.82 $324,681.18
$329,214.82
$324,681.18
$0.00 $329,214.82 7.5% $4,080,785.18
1600 Insurance Benefits-Employer $7,817,562.00 $0.00
$6,433,846.64
$985,664.44
$922,312.33 $985,664.44
$922,312.33
$0.00 $985,664.44 12.6% $6,831,897.56
1900 Other Employee Benefits $72,438.00 $0.00
$71,093.62 $0.00 $19,828.16 $0.00 $19,828.16 $0.00 $0.00 0.0% $72,438.00
SUBTOTAL -- SALARIES & BENEFITS $43,800,000.00 $0.00
$41,918,049.06 $3,661,221.52 $3,623,994.37 $3,661,221.52 $3,623,994.37 $0.00 $3,661,221.52 8.4% $40,138,778.48
2000s
SUPPLIES
1.
8%
2100 G
ener
al
A
dm
inis
t
r
at
iv
e
S
upplies $1,
041,925.00 $105,382.36
$765,167.23 $17,579.10 $37,336.28 $17,579.10
$37,336.28 $533,200.83 $550,779.93 48.0% $596,527.43
2200 Property Maintenance & Repair Supplies $463,170.00 $857.95
$349,034.29 $9,697.45 $20,819.72 $9,697.45
$20,819.72
$454,141.75 $463,839.20 100.0% $188.75
2300 Motor Equipment Fuel & Supplies $109,340.00 $720.00
$88,941.34 $6,777.38 $7,783.04 $6,777.38
$7,783.04 $103,029.55 $109,806.93 99.8% $253.07
2500 Supplies for Resale $60,065.00 $0.00
$36,795.00
$0.00 $0.00 $0.00 $0.00 $60,000.00 $60,000.00 99.9% $65.00
SUBTOTAL -- SUPPLIES $1,674,500.00 $106,960.31
$1,239,937.86
$34,053.93 $65,939.04 $34,053.93 $65,939.04 $1,150,372.13 $1,184,426.06 66.5% $597,034.25
3000s
PURCHASED & CONTRACTED SERVICES
17.
4%
3100 Travel & Meeting Expenses $198,
225.00 $0.00
$107,030.84
$1,608.19
$1,417.61 $1,608.19 $1,417.61 $0.00 $1,608.19 0.8% $196,616.81
3200 Communications-Printing & Publications $1,323,340.00 $0.00
$1,289,213.30 $69,394.84 $131,227.15 $69,394.84
$131,227.15
$749,931.17 $819,326.01 61.9% $504,013.99
3300 Property Maintenance & Repair Service $5,662,978.00 $289,878.84
$5,609,197.60 $531,942.48
$587,666.33
$531,942.48 $587,666.33 $4,399,382.06 $4,931,324.54 82.8% $1,021,532.30
3400 Insurance $397,300.00 $0.00
$378,438.67 $4,384.00 $0.00 $4,384.00 $0.00 $392,916.00 $397,300.00 100.0% $0.00
3500 Rents and Leases $1,251,985.00 $0.00
$1,152,073.02 $108,899.48 $52,618.61 $108,899.48 $52,618.61 $1,143,079.23 $1,251,978.71 100.0% $6.29
3600 Utilities $1,769,400.00 $0.00
$1,473,017.40
$83,612.25
$149,168.99 $83,612.25 $149,168.99 $0.00 $83,612.25 4.7% $1,685,787.75
3700 Professional Services $2,939,536.00 $1,034,164.21
$2,563,859.47 $62,687.43 $115,450.36
$62,687.43 $115,450.36 $2,067,612.27 $2,130,299.70 53.6% $1,843,400.51
3900 Other Contracted Services $2,457,236.00 $62,364.52
$2,674,690.94 $240,550.66 $664,459.67 $240,550.66 $664,459.67 $1,933,989.18 $2,174,539.84 86.3% $345,060.68
SUBTOTAL -- CONTRACTED SERVICES $16,000,000.00 $1,386,407.57
$15,247,521.24 $1,103,079.33 $1,702,008.72
$1,103,079.33 $1,702,008.72 $10,686,909.91 $11,789,989.24 67.8% $5,596,418.33
4000s
LIBRARY MATERIALS & INFORMATION
10.
9%
4100 B
ook
s
&
P
am
phlet
s $7,
890,
150.
00 $542,
919.87
$7,162,412.96 $1,070,384.21 $893,807.91
$1,070,384.21
$893,807.91 $629,565.68 $1,699,949.89 20.2% $6,733,119.98
4200 Periodicals $235,200.00 $0.00
$189,831.72 $1,466.39 $12,476.89 $1,466.39 $12,476.89 $0.00 $1,466.39 0.6% $233,733.61
4300 Audiovisual Material $1,155,000.00 $81,645.36
$1,147,783.73 $40,363.15 $119,649.09 $40,363.15 $119,649.09 $109,455.37 $149,818.52 12.1% $1,086,826.84
4500 Computer Services & Information $667,000.00 $0.00
$1,289,080.16 $111,225.70 $71,269.09 $111,225.70
$71,269.09
$0.00 $111,225.70 16.7% $555,774.30
4700 Library Material Repair & Restoration $0.00 $0.00
$0.00
$0.00
$0.00 $0.00 $0.00 $0.00 $0.00 0.0% $0.00
4900 Library Materials-Other $52,650.00 $360.00
$58,932.39 $752.99
$6,278.48
$752.99
$6,278.48
$240.00 $992.99 1.9% $52,017.01
SUBTOTAL -- LIBRARY MATERIALS $10,000,000.00 $624,925.23
$9,848,040.96 $1,224,192.44 $1,103,481.46 $1,224,192.44 $1,103,481.46 $739,261.05 $1,963,453.49 18.5% $8,661,471.74
5000s
CAPITAL OUTLAY
5.
3%
5100 P
ur
c
has
e
of
Land $0.
00 $0.
00
$0.00 $0.00
$0.00
$0.00 $0.00 $0.00 $0.00 0.0% $0.00
5400 Building Improvements $3,679,500.00 $601,109.00
$1,478,686.00 $0.00 $2,324.00 $0.00 $2,324.00 $601,109.00 $601,109.00 14.0% $3,679,500.00
5500 Furniture & Equipment $886,000.00 $1,506,368.28
$2,383,843.03 $37,679.96 $28,519.00 $37,679.96 $28,519.00 $1,646,182.97 $1,683,862.93 70.4% $708,505.35
5700 Motor Vehicles $310,000.00 $57,925.00
$193,472.20
$57,860.00
$98,470.00
$57,860.00
$98,470.00
$0.00 $57,860.00 0.0% $310,065.00
SUBTOTAL -- CAPITAL OUTLAY $4,875,500.00 $2,165,402.28
$4,056,001.23 $95,539.96 $129,313.00 $95,539.96
$129,313.00
$2,247,291.97 $2,342,831.93 33.3% $4,698,070.35
7000s
OTHER OBJECTS
0.
1%
7100 Dues and Memberships $61,950.00 $0.00
$52,084.43 $47,700.00 $19,056.50 $47,700.00 $19,056.50 $10,100.00 $57,800.00 93.3% $4,150.00
7200 Taxes and Assessments $55,970.00 $0.00
$37,391.21 $8,223.24 $7,537.49
$8,223.24
$7,537.49
$0.00 $8,223.24 14.7% $47,746.76
7500 Refunds and Reimbursements $3,310.00 $0.00
$3,849.49 $0.00 $55.99 $0.00
$55.99
$0.00 $0.00 0.0% $3,310.00
7900 Other Miscellaneous Expenses $3,770.00 $300.00
$5,657.49 $0.00
$122.85
$0.00
$122.85
$300.00 $300.00 7.4% $3,770.00
SUBTOTAL -- OTHER OBJECTS $125,000.00 $300.00
$98,982.62 $55,923.24 $26,772.83 $55,923.24 $26,772.83 $10,400.00 $66,323.24 52.9% $58,976.76
8000s
CONTINGENCY
0.2%
8999 Contingency $139,046.98 $0.00
$0.00
$0.00
$0.00
$0.00
$0.00 $0.00 $0.00 0.0% $139,046.98
SUBTOTAL -- CONTINGENCY $139,046.98 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0% $139,046.98
9000s
TRANSFERS OUT
16.7%
9899 Advances to Other Funds $0.
00 $0.00
$306,645.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0% $0.00
9999 Transfers to Other Funds $15,400,000.00 $0.00
$19,610,150.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0% $15,400,000.00
SUBTOTAL -- TRANSFERS OUT $15,400,000.00 $0.00
$19,916,795.88 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0% $15,400,000.00
GRAND TOTAL -- General Fund
$92,014,046.98 $4,283,995.39
$92,325,328.85
$6,174,010.42
$6,651,509.42
$6,174,010.42
$6,651,509.42
$14,834,235.06 $21,008,245.48 21.8% $75,289,796.89