

To: RCPL Trustees
From: J. Olson, Chair
Finance Committee
Date: March 7, 2006
RE: 2007-2009 Budget Recommendation
DRAFT
|
2007
Summary: Mandated
costs - $65,324 Fixed Costs
- $69,815 Priorities
- $306,982 Total
2007 Increase 13% – $340,224* |
||
|
I.
2007 Mandated Costs |
Total Increase: |
$65,324 |
|
Salaries and Wages |
$52,155 |
|
|
Benefits |
$10,451 |
|
|
Insurances |
$2,718 |
|
|
II.
2007 Fixed Costs Red in 5% operational
guidelines |
Total New Increase: |
$69,815 |
|
SDLN
|
$2,157 |
|
|
Minitex
|
$14,626 |
|
|
Satellite Site (wages and materials)
|
$42,454 |
|
|
Janitorial Supplies
|
$3,000 |
|
|
Material budget increase
(2.3%) |
$7,578 |
|
|
III. 2007 New
Increases (in order of priority) Blue – outside of 5% |
Total New Increases: |
$356,982 |
|
1.
Self Service ·
Strategic plan: Increase self-service and self-check of
materials ·
Purchase two self check
machines model 6210 or comparable model (3M model V2): $36,000 ·
Service contract
for new machines: ($2,000 annually) |
$38,000 |
|
|
$31,982 |
|
|
3.
Maintenance
Contracts Contracted labor will
complete FTE standard. This will also eliminate the funding allocated towards
temporary cleaning staff ·
City contract for
snow removal and lawn service |
$5,000 |
|
|
4.
Public Space
Realignment: Community, Learning and Quiet Spaces
|
$300,000 |
|
|
5.
Laptops
|
$17,000 |
|
|
6.
.5 T1 Line
|
$5,000 |
|
|
placeholder |
|
|
IV.
2008 New Increases |
Total New Increase: |
$133,936 |
|
(in order of priority) 1. School Community Library – General Beadle School
|
$74,930 |
|
|
2. Self service · Strategic plan: Increase self-service and self-check of materials · Increase to continue self-service and RFID implementation |
$17,000 |
|
|
· Increase the 15 hours bringing two positions to 40 hours a week · 30 hour a week position to 40 hours (10) · 35 hour a week position to 40 hours (5) · More staff support is needed for emerging technologies |
$26,506 |
|
|
2. Videoconferencing Unit
|
$15,000 |
|
|
V.
2009 New Increases |
Total New Increase: |
$9,500 |
|
1. 10 additional
laptops for wireless lab
|
$9,500 |
|
|
|
|
|
* This number reflects the total change between the 2006 and proposed 2007 budgets. It is lower than the sum of the increases due to savings in a variety of other line items.