Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

The District of Columbia Public Library

FY2008 Budget and Finance Report


Wednesday, November 19, 2008

Document #9B
Board of Library Trustees Meeting
FY 2008 Budget Results
YTD September 2008 – Local Preliminary

• Personnel Service (PS) expenditures are at 99.5% of the annual fiscal year
2008 budget.
• The current available balance is $140K and reflects the adjustment for the
incentive pay.
• Non-personnel Service (NPS) obligations are at 95.7% of the annual
fiscal year budget.
• Originally DCPL was projecting a surplus in NPS at 98.1%, however, on
11/4/08 DCPL received back $395K from central services for fixed costs
in the areas of energy and telecommunications. With this funding the
surplus goes to 95.7%. OCFO/DCPL is examining the circumstances
surrounding the reimbursement and will apprise the Board accordingly.
• All numbers are not final until completion of the year-end close and
release of the Comprehensive Annual Financial Report, however, we will
keep you updated on any developments.

2
FY 2008 Budget Results (Preliminary)
(YTD September 2008 - Local)
Cost Categories Budget Obligations Variance ($) % Oblig
Personnel Service
11 Regular Pay- Cont Full Time 20,060,714 18,821,816 1,238,899 93.8%
12 Regular Pay- Other 2,757,084 2,775,248 (18,164) 100.7%
13 Additional Gross Pay 636,425 1,643,681 (1,007,256) 258.3%
14 Fringe- Benefits- Curr Personnel 4,294,205 4,168,327 125,878 97.1%
15 Overtime 835,837 1,035,014 (199,177) 123.8%
Total Personnel Service (PS) 28,584,265 28,444,086 140,180 99.5%

Non-Personnel Service
20 Supplies and Materials 677,942 618,063 59,879 91.2%
30 Energy and Utilities 2,665,056 2,477,722 187,334 93.0%
31 Telephone, Telegraph, Telegram & Etc 702,003 493,215 208,789 70.3%
32 Rentals - Land & Structure 356,149 356,149 0 100.0%
40 Other Services and Charges 3,598,973 3,461,337 137,636 96.2%
41 Contractual Services & Other 2,186,915 2,062,653 124,262 94.3%
50 Subsidies and Transfer 0 0 0 0.0%
70 Equipment & Equipment Rental 6,468,042 6,468,042 0 100.0%
Total Non-Personnel Service (NPS) 16,655,080 15,937,180 717,900 95.7%

Grand Total: PS + NPS 45,239,345 44,381,266 858,079 98.1%

You might also like