deschutes public library 2016/2017 adopted budget · 2016/2017 budget impact: $6,100 budgetvision...
TRANSCRIPT
Deschutes Public Library
2016/2017 Adopted Budget
Royal Tea Party
Deschutes Public Library Mission:
Residents of Deschutes County freely access ideas and information to enrich their lives and build
community through life-long learning opportunities consistent with the responsible application of
District resources.
Page | 2 2016/2017 Adopted Budget
Table of Contents
Budget Priorities……………………………………………….……………………………………………………….. 3
Overview: Budget Process……..…………………………………………………………………………………… 10
Executive Limitations and Budget Principles …………………………………………………………… 11
General Fund Materials & Services……………………….…………………………………………………… 14
Reserve Fund…………………………………............................................................................... 21
Grant Fund……………………………………………………………………................................................ 26
Oregon Department of Revenue Budget Documents……………………………………………….. 28
LB-20 General Fund Resources…………………………………..…………………………………………….. 29
LB-31 General Fund Detailed Expenditures……………………………………………………………… 30
LB-11 Capital Expenditure Reserve Fund………………………………………………………………….. 33
LB-10 Grant Fund……………………………………….…..………………………………………………………….. 34
Board Results Policies…………………………………………………………………………………………………. 36
Writing Workshop
Page | 3 2016/2017 Adopted Budget
Budget Priorities
Strategic Plan 2016-2018
Libraries are going through a renaissance, both in terms of the social infrastructure they provide and in terms
of a diversification of the services and experiences offered. Deschutes Public Library (DPL) has served as a
leader in providing innovative and impactful services, and is now poised to continue that tradition to meet the
changing needs of the community.
Deschutes County is one of the fastest growing regions in the nation. More than 4,000 new residents move to
our area every year. DPL must anticipate future growth to meet customers’ demands when and where they
occur and develop a robust financial plan to provide these services.
Technology continues to advance and shift how people live their lives and access information and material
goods. Technology continues to push libraries in new directions and DPL must be nimble and ready to shift.
And, finally, creating community spaces where community members gather, access information and
entertainment, and develop memories is essential for DPL’s sustainability.
To meet the challenges ahead DPL will focus on three vital areas to continue to enrich people’s lives and build
community: People, Place and Platform.
People
The most important work we do is connecting with people. We are friendly and helpful to our customers and
guide them to the information and the entertainment they want, when they want it. We do this in a variety of
ways from connecting parents and children to the love and value of reading to creating space for meetings and
casual gatherings to finding job seekers and entrepreneurs’ critical resources to change their lives. From infants
to teens to immigrants and seniors, we find the best resources, services and programs to enrich individuals’ lives
in the manner they are seeking—their library, their way.
DPL will focus on the following initiatives in 2016/2017 to maximize our ability to serve the people of Deschutes County:
Community Conversations – Library staff will conduct discussions throughout Deschutes County to talk about people’s aspirations, concerns and how they want their community to move forward. With this important knowledge, DPL will be able to develop services and programs that allow the library to be more relevant and impactful within the community.
2016/2017 Budget Impact: Fiscally neutral
Page | 4 2016/2017 Adopted Budget
Assess and Maintain Services – As the library moves forward it is vital that we critically assess our programs and services. To that end, in 2016/2017 the library will assess ways that services can be maximized while reducing costs to most effectively position the library to meet the long-range needs of the community.
2016/2017 Budget Impact: Fiscally neutral
Enhance Staff Training – Our staff are the most vital connection we have with the people who seek our services. To that end, the 2016/2017 budget reflects a continued investment in staff training and education. The addition of online training resources and improved training software are designed to maximize the ability to support the continuing education of DPL staff.
2016/2017 Budget Impact: $6,000 for Learning Management System software (IT Reserve Fund, page 23)
Marketing – The 2016/2017 budget reflects a continued investment in building public awareness and engagement through strategic marketing. This investment allows the library to inform new community members, lapsed library users, and even long-time library supporters about the types and scope of services that the library provides. 2016/2017 Budget Impact: $180,000 for library marketing (Community Relations, page 16)
Place
We serve as the physical and virtual anchor for our communities. The rapid population growth, especially in
the cities of Redmond and Bend, impacts the long-term ability of the library to provide safe and welcoming
physical places for people to meet and interact with others or to engage in individual pursuits.
In 2015/2016 the library contracted with FFA Architecture and Interiors to look at the Downtown Bend
Library, the Library Administration Building and the Redmond Library with an eye toward maximizing usable
public spaces. FFA looked at options for all three building, taking into account feedback from library
management and staff. In addition, they incorporated strategic plan goals that resulted from focus groups
with library staff, Friends of the Libraries, the Library Foundation and the Library Board. Initial conceptual
designs include the following:
Redmond Library The City of Redmond is one of the fastest growing communities in Oregon. The Redmond Library was created by remodeling the old Jessie Hill Elementary School in 1996. This 22,000 square foot building was designed to serve a community of 12,000 at that time. Since 1996 Redmond has grown to almost 25,000 people. State population projections place Redmond at 40,000 citizens by the year 2050. FFA Architects and Interiors looked for ways to maximize public space, improve the building design from a multi-level building to a single-level building, and create a more open and inviting public space.
Estimated Cost: $6,193,800
Page | 5 2016/2017 Adopted Budget
Redmond Library: Interior Concept
Redmond Library: Exterior Concept
Page | 6 2016/2017 Adopted Budget
Children’s Library
The library has the unique opportunity to maximize public space by relocating administrative office functions
to an off-site location. Doing so will allow for the creation of an innovative, vibrant and exciting children’s
library in the historic Bend Library. This library would become an anchor for the children and families of
Deschutes County. Reclaiming the historic building would add 14,000 square feet of useable public space.
Estimated Cost: $4,710,870
Children's Library: Interior Concept
Children's Library: Interior Concept
Page | 7 2016/2017 Adopted Budget
Children's Library: Interior Concept
Downtown Bend Library The move of the Children’s Collection to the new Children’s Library would allow for the maximization of public spaces at the current Downtown Bend location. FFA Architecture and Interiors focused on increased meeting room and gathering space, additional study room space, café type gathering space and more welcoming and inviting seating and computer areas. Estimated Cost: $5,152,600
Downtown Bend Library: First Floor Interior Concept
Page | 8 2016/2017 Adopted Budget
DPL will achieve theses ambitious facility goals in three phases:
Phase I: Building Project Planning and Building Financing Planning 2016-2019
Anticipating the need to invest in future facilities, DPL began setting aside reserves in 2011. The 2016/2017 Budget
continues that investment by adding to the Future Facilities Reserve fund, bringing the fund up to $5,865,136.
2016/2017 Budget Impact: $3,000,000 transfer from the General Fund to the Reserve Fund (Future Facilities
Reserve Fund, page 21)
DPL will begin a capital campaign to help fund new facilities, maximizing the additions of funds through grants
and donations.
2016/2017 Budget Impact: $50,000 for Capital Campaign (Future Facilities Reserve Fund, page 21)
DPL will initiate full architecture and engineer designs, including contractor pre-construction services, for the
Redmond Library starting in the Fall of 2016. The Redmond Library construction will begin in the 2017/2018 fiscal
year. The entire project will be funded through existing reserve funds.
2016/2017 Budget Impact: $475,000 for Design Planning (Future Facilities Reserve Fund, page 21)
Phase II: Downtown Bend, Children’s Library and Administrative Offices 2019-2020
After the completion of the Redmond Library remodel, DPL will begin planning for the Downtown Bend
remodel, the Children’s Library and the relocation of Administration Offices. These projects will be funded
through a combination of reserve funding, grant funding, donations and borrowing of funds. Completion goal
for all three projects will be the 2019/2020 fiscal year.
Phase III: Future Facilities and Services to Underserved Areas 2020-2025
After all remodel projects are complete, DPL will focus on ways to best serve growing and underserved areas of
our community. At this time targeted areas include north Bend, south Bend and north Redmond. DPL will
reassess these areas based on population growth trends, urban growth boundary changes, and changing library
usage trends.
Page | 9 2016/2017 Adopted Budget
Platform
The Library as platform encompasses enabling our customers to participate in the curation and sharing of the
community’s knowledge and innovation. DPL achieves this through allowing customers to gain access to a
variety of tools and resources with which to discover and create new knowledge. This occurs through the
excellent customer service provided by our staff, through our digital and physical resources, and through our
library programs and services.
DPL will focus on the following initiatives in 2016/2017 to maximize our customer’s ability to connect with vital resources:
Public Website: DPL will launch a re-designed public website to focus on the customer experience and maximize ease of access. 2016/2017 Budget Impact: Fiscally neutral, expenses incurred in 2015/2016 budget.
Remove Barriers to Access: DPL will assess processes and procedures with an eye toward reducing barriers to our resources and services.
2016/2017 Budget Impact: Fiscally neutral
Financial Software: DPL will invest in accounting software to improve financial services workflow. 2016/2017 Budget Impact: $6,100 BudgetVision software (IT Reserve Fund, page 23)
Excellent Collections: Developing and maintaining strong collections, especially in regard to the demand for digital resources, remains vital to our ability to remain relevant to our customers. 2016/2017 Budget Impact: $1,420,500 (Technical Services Budget, page 20)
Upgraded Integrated Library System (ILS): The ILS is the backbone software to accessing, maintaining and circulating our library collections. The ILS encompasses the online library catalog, the customer database, book and library material check-outs and returns, materials processing and customer hold requests. Staff will investigate ILS system options and bring purchase recommendations to the Library Board. 2016/2017 Budget Impact: $250,000 (Materials Delivery Reserve Fund, page 21)
Page | 10 2016/2017 Adopted Budget
Overview: Budget Process
The Library District operates using governance and management systems based on outcome management. The District monitors and evaluates success by measuring the effectiveness of library programs in achieving Board outcomes or “Results.”
The budget process follows five steps: 1. The District Board adopts Results Policies
which define the desired outcomes for end-users.
2. The Library Director is responsible for interpreting these Results into an effective action plan.
3. The Library Director meets with all staff through “Know Possibilities” sessions to discuss Board priorities.
4. The Management Team works with the Director to develop budget proposals to support these implementation strategies.
5. The Board and Budget Committee review these proposals within the context of the Results Policies when adopting the budget.
District Board The primary duties of the District Board under the Governance by Policy Model can be summarized as follows: Study community needs, establish the desired
outcomes for the end users of the District and assign a relative “worth” to each outcome. These outcomes are known as Results Policies.
Prohibit unacceptable practices in policies known as Executive Limitations.
Monitor the success of the District in achieving the Results Policies while complying with the Executive Limitations.
Budget Committee The primary duties of the Budget Committee within the budget process are summarized as follows:
Receive and review the budget document.
Hear the budget message.
Hear and consider public comment.
Request and receive additional information as needed.
Discuss and revise the budget as needed.
Approve the budget.
Approve the property tax rate.
Page | 11 2016/2017 Adopted Budget
Executive Limitations and Budget Principles
The proposed budget was developed to comply with the following District Policies:
POLICY TITLE: FINANCIAL PLANNING AND BUDGETING Financial planning for any fiscal year or the remaining part of any fiscal year will not deviate materially from the Board’s Results priorities, risk fiscal jeopardy, or fail to be derived from a multiyear plan.
POLICY TITLE: ASSET PROTECTION The Library Director will not allow the assets to be unprotected, inadequately maintained, or unnecessarily risked.
POLICY TITLE: MANAGEMENT PRACTICES The Library Director may not cause or allow management practices to occur which do not reflect contemporary management best practices and legal requirements, and may not cause or allow management practices to be applied inconsistently in a manner that is to the detriment of an employee(s).
Director’s interpretation
Assumptions which materially impact the budget will be explained within the budget narrative or at the budget meeting.
Three-year projections are included in the budget document as an indicator of sustainable operations.
Income projections within the budget are based on estimates provided by Deschutes County.
Cash flow is managed in such a way as to ensure that cash is available to meet payroll and other routine expenditures for a period not less than 45 days.
Major capital projects and the ongoing investment of funds to update and maintain the
District’s capital assets are tracked in the Reserve Fund.
Transfers to the Reserve Fund are sufficient to maintain the seven facilities and the wide-area computer network and include a savings plan which anticipates the repair and/or replacement of major systems.
Staff development is funded at a level sufficient to support collaborative management practices and professionalism at all levels of the organization.
Sufficient information is provided to evaluate the budget at the project level and within the context of Results Policies.
Page | 12 2016/2017 Adopted Budget
Executive limitations and budget principles
Assumptions which materially impact the budget will be explained within the budget narrative or at the budget
meeting.
The following assumptions have been made in this
budget:
Deschutes County Assessor projects that assessed valuation will increase by 5.5% in the 2016/2017 Fiscal Year. The budget assumes modest growth in Deschutes County and estimates a 3% increase in the 2017/2018 and a 3% increase in the 2018/2019 fiscal years.
Personnel costs for 2016/2017 are projected to decrease by 1.24%. Personnel costs are projected
to increase up to 6% each year in 2017/2018 and 2018/2019.
The Public Employees Retirement System (PERS) rate for the 2016/2017 Fiscal Year has been set by PERS at an 19.02% for Tier One and Tier Two employees, and 15.13% for Oregon Public Service Retirement Plan (OPSRP) employees. This rate is determined by a PERS actuarial study.
Tax Projections
The following table projects a 5.5% increase in total assessed value for the 2016/2017 fiscal year. Deschutes
County estimates Net Collection Rate by reviewing budget experience over the past several years.
Deschutes Public Library Operating Levy Projection
Assessed Value
January 2015 Assessed Value $20,659,399,149
Growth 5.50%
January 2016 Estimated Assessed Value $21,795,666,102
Rate 0.55
Gross Levy $11,987,616
Net Collection Rate 94.00%
Estimated taxes to be received $11,268,359
Page | 13 2016/2017 Adopted Budget
Three-year projections are included in the Budget document as an indicator of sustainable
operations.
This three-year plan reflects a commitment by
Management to maintain a sufficient ending cash
balance to absorb short-term variations in tax
income.
The Board recognizes that good fiscal management
comprises the foundational support of the entire
District. To make that support as effective as
possible, the Board intends to maintain a minimum
fund balance of 17% (17% = $1,918,900) of the
District’s general fund annual operating
expenditures.
The proposed 2016/2017 budget meets and exceeds
this standard with a projected ending balance of
$1,948,084.
Tax Rate: No change in the library tax rate is proposed.
FY 15/16
Budgeted
Estimated
Actual 15/16
FY 16/17
Proposed
Projected FY
17/18
Projected FY
18/19
Resources
Cash Forward 4,321,858 4,792,289 4,544,490 1,948,084 644,345
Previously Levied Taxes Estimated to be received 150,000 185,000 150,000 175,000 185,000
Interest 25,000 32,000 25,000 25,000 25,000
Fines & Fees 120,000 150,000 120,000 120,000 120,000
Donations 2,500 220 2,500 2,500 2,500
Miscellaneous 18,500 21,298 18,500 19,000 19,900
Charges for Services 56,667 53,368 56,667 58,367 58,951
Law Library 185,000 112,500 150,000 150,000 150,000
Tax Income From Current Year Taxes 10,599,244 10,911,210 11,268,359 11,606,410 11,954,602
Total Resources 15,478,769 16,257,885 16,335,516 14,104,362 13,160,298
Annual Expenditures
FY 15/16
Budgeted
Estimated
Actual 15/16
FY 16/17
Proposed FY 17/18 FY 18/19
Personnel 4,809,958 4,525,000 4,750,176 5,035,187 5,337,298
PERS 822,000 716,000 789,724 892,388 945,931
Social Security/Medicare 368,000 338,560 363,465 385,273 396,831
Workers Compensation 57,000 62,415 58,000 59,740 61,532
Health Insurance 980,000 980,000 1,000,000 1,030,000 1,060,900
Unemployment Insurance 25,000 5,000 10,000 15,000 20,000
Materials & Services 4,047,410 3,790,420 3,912,067 4,029,429 4,150,312
Transfer To Capital Projects Reserve Fund 1,278,000 1,278,000 3,100,000 2,000,000 1,000,000
Capital Outlay 18,000 18,000 4,000 13,000 13,000
Contingency 400,000 0 400,000
TOTAL ANNUAL APPROPRIATIONS 12,805,368 11,713,395 14,387,432 13,460,017 12,985,804
Projected Ending Balance 2,673,401 4,544,490 1,948,084 644,345 174,494
Page | 14 2016/2017 Adopted Budget
General Fund Materials & Services
Distribution by Department
Totals
Public
Services
Community
Relations Facilities
Financial
Services
Human
Resources
Information
Technology
Technical
Services System
Auditing 24,000 - - 24,000 - - - -
Books 1,462,500 - - - - - - 1,462,500 -
Contractual Services 1,147,312 178,500 115,000 208,100 19,900 14,500 524,512 77,000 9,800
Custodial Supplies 21,000 - - 21,000 - - - - -
Education/Travel 67,000 33,500 - - - 13,000 - - 20,500
Election Expense 20,000 - - - - - - - 20,000
Facility Financing Payment 210,500 - - - - - - - 210,500
Janitorial Services & Garbage 248,000 - - 248,000 - - - - -
Legal Services 10,000 - - - - - - - 10,000
Liability & Property Insurance 58,000 - - 58,000 - - - - -
Maintenance Agreements 85,505 - - 85,505 - - - - -
Meeting Support 5,500 3,000 - - - - - - 2,500
Memberships 15,500 9,500 - - - - - - 6,000
Mileage 22,250 18,250 - - - - - - 4,000
Supplies 69,000 20,500 1,500 - 500 5,000 10,000 28,500 3,000
Postage/Freight 25,000 - - - - - - - 25,000
Printing 157,500 4,500 153,000 - - - - - -
Refund Adjustments 500 500 - - - - - - -
Recruitment 12,000 - - - - 12,000 - - -
Volunteer & Staff Recognition 11,000 - - - - 11,000 - - -
Utilities 240,000 - - 240,000 - - - - -
TOTAL MATERIALS & SERVICES 3,912,067 268,250 269,500 860,605 44,400 55,500 534,512 1,568,000 311,300
CAPITAL OUTLAY 4,000 - - - - 4,000 - - -
Page | 15 2016/2017 Adopted Budget
General Fund Materials & Services Detail
The following pages provide detailed line-item information to support a policy level discussion of the proposed budget. Additional explanation
will be provided at the Budget Committee meeting.
Public Services
Public Services encompass all areas of the library that provide direct services and resources to the general public.
178,500 33,500 3,000 9,500 18,250 20,500 4,500 500
Public Services Contractual
Education
Travel
Meeting
Support
Member-
ships Mileage Supplies Printing RefundsRent 159,000
Todd Parr Image License 1,500
Translating to Spanish 1,500
Teen Programs 2,500
Collection Agency 14,000
Law Library 1,500 500 250
Departmental Education/Travel 32,000
Events and Meetings 3,000
Memberships 9,000
In-district Mileage 18,000
General Supplies 16,500
Library Cards 4,000
Summer Reading 4,500
Repay Disputed Charges 500
Page | 16 2016/2017 Adopted Budget
Community Relations
Community Relations is responsible for public relations, branding, marketing, programming for adults, printing, signage, and provides support to
the Deschutes Public Library Foundation.
115,000 1,500 153,000
Community Relations Contractual Supplies PrintingAdult Programs 25,000
Marketing/Branding Services 90,000
ADA Program Support 500
Assorted Supplies 1,000
Marketing/Branding Materials 90,000
Event Guides 25,000
Banners 5,000
District Forms 1,500
Promotional Materials 20,000
Business Cards 800
Stationery 700
Phone Listings 1,500
Spanish Marketing 3,500
Welcome Packets 5,000
Page | 17 2016/2017 Adopted Budget
Facilities
The facilities department is responsible for maintaining the District’s three vehicles and seven facilities.
208,100 21,000 248,000 58,000 85,505 240,000
Facility Contractual
Custodial
Supplies
Janitorial &
Garbage Insurance Maintenance UtilitiesFuel for District Vehicles 4,000
Landscaping 43,000
Mats 14,000
Parking Lots Sweeping 5,000
Other Contractual 2,000
Security 20,000
Courier 100,000
Permits for Boilers/Elevators 1,100
Fire Alarm/Access Monitoring 4,000
Snow Removal 10,000
Storage Unit 5,000
Custodial Supplies 21,000
Garbage Pick-Up 13,000
Janitorial Contracts 235,000
Liability Insurance 23,000
Property Insurance 35,000
Fire Alarm P.M./Testing 6,000
Backflow/Fire Sprinkler/Extinguisher Testing 4,400
HVAC Mechanical 30,900
HVAC Controls 13,905
Postage Meter 4,000
District Vehicle Maintenance 2,500
First Aid Supplies 1,200
HVAC Chemicals 5,200
Bend Generator 1,400
Elevator Maintenance 11,000
Painting 5,000
Natural Gas 50,000
Water & Sewer 25,000
Electricity 165,000
Page | 18 2016/2017 Adopted Budget
Financial Services
Financial Services is responsible for maintaining salary administration and accounting processing at the District level.
24,000 19,900 500
Financial Services Auditing Contractual SuppliesAudit 24,000
Accounting Services 12,000
Accounting Programming 1,000
Oregon Coop Purchasing 900
E-comm Merchant/Banking Fees 6,000
Assorted Office Supplies 500
Human Resources
Human Resources is responsible for maintaining all personnel records, employee recruitment, new employee orientation, benefits, employee and
union relations, staff development and volunteer services at the District level.
14,500 13,000 5,000 12,000 11,000 4,000
Human Resources Contractual
Education
Travel Supplies Recruitment
Volunteer &
Staff
Recognition
Capital
OutlayEAP Program 3,500
Flex Plan Admin 2,000
DPLU - Staff Development 6,000
AED Training 3,000
MLS Reimbursement 6,000
Staff Day 7,000
Assorted Office Supplies 500
Health Incentive Program 4,000
DPLU - Supplies 500
Advertisements & Expenses 12,000
Volunteer Support 5,000
Staff Awards, etc 6,000
Ergonomics 4,000
Page | 19 2016/2017 Adopted Budget
Information Technology
Information Technology supports the Library’s wide-area computer
network and the library automation system.
524,512 10,000
IT Contractual Supplies
Paper and Misc. Supplies
Books and Documentation 0
Cable and Wiring Labels 500
Cleaning and Maintenance Supplies 1,200
IT Specific Tools 700
Printer/Copier Paper 7,600
Software Services
Adobe Cloud VIP 3,700
BibliCommons 26,500
BMC Footprints Maintenance 8,356
Cayan Merchant Services 800
CBT Nuggets Training Resource 4,500
CollectionsHQ 18,250
E-Vanced Calendar 7,200
Faronics Core Software
Google Services 500
Iron Mountain FlexSafe 265
LibraryThing 2,500
Microsoft Software Assurance 6,750
Solarwinds Network Monitoring 4,800
Pharos and UniPrint Maintenance 17,500
Volgistics 1,300
Veritas Disaster Recovery 1,850
Syndetics Content Services 5,700
Maintenance Contracts
ADP Payroll and HR Services 25,000
BlueSocket Equipment Maint. 6,000
Cisco SmartNet 6,700
Dell Mobile Management 2,600
Dell/KACE Systems 7,500
Digital Certificate Services 2,000
Navision Maintenance 8,250
Printer/Copier Leases/Maintenance 96,500
Sierra ILS Maintenance 116,451
Telecommunications Services
Cellular Phone and Data Services 5,000
Internet Bandwidth Services 45,500
Long Distance Telephone Services 640
MetroFax Cloud Service 400
Primary Rate Voice Services 25,000
WAN Data Services 66,500
Page | 20 2016/2017 Adopted Budget
Technical Services
Technical Services orders, receives, catalogs, processes and manages all items added to the collection annually (Books, Digital Downloads, CDs,
etc.) based on collection development and interlibrary loan policies.
1,462,500 77,000 28,500
Technical Services Books Contractual SuppliesInvest in Collections 1,420,500
Law Library 42,000 18,000
OCLC Cat & ILL 47,000
Authority Control 5,000
Statewide Courier 6,500
Local Music Downloads 500
Barcodes 2,000
Tech Supplies 1,000
Processing Supplies 25,000
eServices 500
System Support/Administration
Library Administration supports the District Board and manages district-wide activities with the support of the Management Team and Library
Administration.
9,800 20,500 20,000 210,500 10,000 2,500 6,000 4,000 3,000 25,000
System Contractual
Education
Travel
Election
Expenses
Facility
Payments Legal
Meeting
Support Memberships Mileage Supplies
Postage
Freight Facilitators 9,600
Director 360 200
Board Support 9,000
Director Travel 1,500
Departmental Ed/Travel 10,000
County Election Costs 20,000
Facility Finance Payment 210,500
Legal services 10,000
Board & Staff meetings 2,500
Membership Fees 6,000
In-District Travel 4,000
Staff Room Supplies 3,000
District Postage 25,000
Page | 21 2016/2017 Adopted Budget
RESERVE FUND
The Reserve Fund is used to fund the planned maintenance and/or expansion of District facilities and the wide-area network.
OVERVIEW
This table provides an overview of projects that are tracked in the Reserve Fund. More specific project information is detailed on the following
pages.
FY 16/17Future
Facilities
Materials
Delivery
PERS IT Facilities Totals
Projected Balance Forward 2,856,136 463,000 100,000 200,000 250,000 3,869,136
Budgeted Resources -
Trsf from GF 3,000,000 - - 100,000 - 3,100,000
Misc income Trsf across reserve fund Interest 9,000 1,000 100 500 500 11,100
Total Resources 5,865,136 464,000 100,100 300,500 250,500 6,980,236
Budgeted Expenditures Personal Services -
Materials & Services 525,000 250,000 79,400 92,000 946,400
Capital Outlay - - 209,050 54,000 263,050
Total Budgeted expenditures 525,000 250,000 - 288,450 146,000 1,209,450
-
Total Projected Ending Balance 5,340,136 214,000 100,100 12,050 104,500 5,770,786
Reserve Fund: Future Facilities Investment Plan – See narrative page 8
Page | 22 2016/2017 Adopted Budget
Reserve Fund: Materials Delivery
This reserve fund is designed as a savings plan to be used toward the future cost of possible upgrade or replacement of the existing Integrated
Library System (circulation and catalog software). It also serves as a savings plan toward any possible automated materials handling and delivery
systems. See narrative page 9.
Reserve Fund: PERS
This reserve fund is designed as a savings plan to be used toward future costs related to Public Employees Retirement System (PERS) costs based
on expected increases due to Oregon State legislation and recent Supreme Court decisions.
Reserve Fund: Information Technology Investment Plan
The tables below provide an overview of the investment plan for District Information Technology. The accumulated funds in subsequent years are
sufficient for anticipated replacements and maintenance. Discretionary new projects or enhancements would require an increased transfer from
the General Fund.
IT Reserve Schedule 2016/2017 2017/2018 2018/2019 2019/2020
Balance Forward 200,000 12,050 31,470 22,335
Earnings from Temporary Investment 500 500 500 500
Scheduled Transfer 100,000 150,000 150,000 175,000
Total Resources 300,500 162,550 181,970 197,835
Materials & Services 79,400 44,180 42,635 50,000
Capital Outlay 209,050 86,900 117,000 120,000
Total Expenditures 288,450 131,080 159,635 170,000
Reserve Fund Total Projected Balance 12,050 31,470 22,335 27,835
Page | 23 2016/2017 Adopted Budget
Reserve Fund: Information Technology Detail
IT Reserve Expenditures
RF
CapitalRF M&S
209,050 79,400
*Unanticipated Equipment Expenditures* 10,000
*Unanticipated Service Expenditures* 10,000
Computers and Equipment Barcode and Magstripe Readers 8,000
Branch Projector Replacements 4,500
Cabling and Wiring Components 7,500
Computer Replacement 41,250
Laptop Computers 16,350
NAS/SAN Storage Components 9,700
Peripheral Equipment 6,500
Power UPS Battery Components 5,000
Security Cameras 3,000
Server Hardware 32,250
Server Replacements 25,000
Tablet Computers 3,500
Telephone and Camera Replacement 3,000
AVS Access Cards 5,000
Physical Damage or Replacement 1,500
Networking and TelecommunicationsWireless Access Points 8,000
Branch Switches 16,000
Router Module 3,000
Software and LicensingAdobe Cloud VIP Additional 1,500
BudgetVision 6,100
Cisco Licensing 16,550
DigiCert Certificates 4,000
Domain Names from Register.com 1,000
Graphic Design/Web Dev Software 3,000
Internet BGP Alignment 3,000
Learning Management Software 6,000
Microsoft Federated Security System 7,150
Pharos Additional Printer and SignOn clients 2,500
Veritas Disaster Recovery Licenses 8,600
Virtual Desktop Licensing 10,000
Page | 24 2016/2017 Adopted Budget
Reserve Fund: Facilities Asset Protection Investment Plan (Facilities)
The tables below provide an overview of the investment plan for District facilities. The accumulated funds in subsequent years are sufficient for
anticipated replacements and maintenance, including projects such as carpet replacement. Discretionary new projects or enhancements would
require an increased transfer from the General Fund.
Facilities Reserve Schedule 2016/2017 2017/2018 2018/2019 2019/2020 2020/2021
Balance Forward 250,000 104,500 76,700 66,235 47,722
Earnings from Temporary Investment 500 500 500 500 500
Scheduled Transfer 0 125,000 150,000 150,000 150,000
Total Resources 250,500 230,000 227,200 216,735 198,222
Materials & Services 92,000 96,600 101,430 106,502 111,827
Capital Outlay 54,000 56,700 59,535 62,512 65,637
Total Expenditures 146,000 153,300 160,965 169,013 177,464
Reserve Fund Total Projected Balance 104,500 76,700 66,235 47,722 20,758
Page | 25 2016/2017 Adopted Budget
Reserve Fund: Facilities Detail
This table reflects planned projects over the next fiscal year. Most items reflect planned expenses from the Asset Protection Plan, a multiple year
investment plan that anticipates replacement/repair of major systems.
Facilities Reserve Expenditures RF Capital RF M&S54,000 92,000
Unanticipated Repair/Service 10,000 50,000
Miscellaneous Repair/Service Blinds 2,000
Early Learning Space Maintenance 2,000
Entranceways and doors 2,000
Interior Repairs 5,000
Paints, finishes, and stains 7,000
Van Replacement 10,000
Water Intrusion Project 10,000
Electrical and Lighting
Electrical repair 5,000
Lighting, restoration and repair 5,000
Furniture
Bin Replacement 3,000
Book Carts 1,500
Crates 5,000
Staff Area Furniture Replacement 2,000
STEAM Manipulatives 2,000
Meeting Room Table Replacement 4,000
Signage 2,500
Landscaping and Exterior
Blacktop Maintenance 10,000
Landscaping Projects 5,000
Sidewalks and Pavers 3,000
Page | 26 2016/2017 Adopted Budget
Grant Fund
The Grant Fund is used to isolate dedicated donations and grants from other resources. This ensures that these funds are expended as required by the donor or granting agencies.
FY 2016/2017
Ready to
Read
2016
Ready to
Read 2017
A Novel
Idea
Collection
Develop-
ment
Youth
Initiatives
SDIS
Grant
Budget
Totals
RESOURCES Balance Forward 8,000 0 1,000 5,000 10,000 24,000
Local Grants 0 25,000 44,500 19,000 88,500
State and Federal Grant 29,000 29,000
Interest 30 30 30 50 50 190
Total Resources 8,030 29,030 25,030 45,550 24,050 10,000 141,690
0
EXPENDITURESPersonnel 0 0 0 0 0 0
Materials & Services 8,030 27,910 25,030 45,550 17,050 0 123,570
Capital Outlay 0 0 0 0 7,000 10,000 17,000
Total All Expenditures 8,030 27,910 25,030 45,550 24,050 10,000 140,570
Projected Ending Balance 0 1,120 0 0 0 0 1,120
Ready-To-Read Grants
The Ready-to-Read Grants are grants from the State of Oregon which are used to fund the Summer Reading Program and Early Literacy initiatives for area children.
Novel Idea Grant
The Deschutes Public Library Foundation provides grant funds for the Novel Idea program. The Foundation is supported by donations, the Friends of the Libraries and sponsors.
Collection Development Grant
This grant represents generous contributions to the health of the Library’s circulating materials collection from the Friends of the Library groups in Bend, La Pine, Redmond, Sisters and Sunriver.
Page | 27 2016/2017 Adopted Budget
Youth Initiatives Grant
The Friends of the Library groups in Bend, La Pine, Redmond, Sisters and Sunriver donate funds for this grant to support Early Literacy projects, Summer Reading Programs for all ages and programs for youth ages 0-18.
SDIS Grant – Safety and Security
Special District Insurance Services awarded DPL a matching $10,000 grant to remedy water intrusion issues at the Redmond Library.
*Additional grants may be received during the fiscal year. The District Board has the authority to accept and allocate grants by resolution.
Page | 28 2016/2017 Adopted Budget
OREGON DEPARTMENT OF REVENUE BUDGET DOCUMENTS
The next several pages consist of budget forms provided by the Oregon Department of Revenue. A brief explanation of the forms
follows:
LB-20 General Fund Resources
This form represents all projected income for the general fund of the library system.
LB-31 General Fund Detailed Expenditures
This form provides line-item information within the major expenditure categories within the General Fund. Note that funds are transferred to the Capital Expenditure Reserve Fund.
LB-10 Grant Fund
This form reflects income and expenditures for all grants.
LB-11 Capital Expenditure Reserve Fund
This form reflects income and expenditures within the Reserve Fund. Note that funds are received from the General Fund.
LB-1 Total of All Funds
This form reflects income and expenditures of the General Fund, Reserve Fund and Grant Fund combined.
Page | 29 2016/2017 Adopted Budget
FORM LB-20 RESOURCES
GENERAL FUND DESCHUTES PUBLIC LIBRARY DISTRICT
FUND (NAME OF MUNICIPAL CORPORATION)
HISTORICAL DATA
ACTUAL ADOPTED RESOURCE DESCRIPTION PROPOSED APPROVED ADOPTED
SECOND FIRST BUDGET BY BY BY
PRECEDING PRECEDING THIS YEAR BUDGET BUDGET GOVERNING
13/14 14/15 15/16 OFFICER COMMITTEE BODY
Beginning Fund Balance:
1 1 *Available cash on-hand (cash basis), or 1
2 4,560,109 5,130,896 4,321,858 2 *Net working Capital (Accrual Basis) 4,544,490 4,544,490 4,544,490 2
3 187,677 197,299 150,000 3 Previously Levied Taxes Estimated to be received 150,000 150,000 150,000 3
4 33,958 32,027 25,000 4 Interest 25,000 25,000 25,000 4
5 118,042 149,991 120,000 5 Fines & Fees 120,000 120,000 120,000 5
6 26,144 389 2,500 6 Donations 2,500 2,500 2,500 6
7 47,352 19,267 18,500 7 Miscellaneous 18,500 18,500 18,500 7
8 34,193 44,391 56,667 8 Charges for Services 56,667 56,667 56,667 8
9 0 0 185,000 9 Law Library 150,000 150,000 150,000 9
10 10 10
11 11 11
12 12 12
13 13 13
14 14 14
15 15 15
16 16 16
17 17 17
18 18 18
19 19 19
20 20 20
21 21 21
22 22 22
23 23 23
24 24 24
25 25 25
26 26 26
27 27 27
28 28 28
29 5,007,475 5,574,260 4,879,525 29 Total Resources, Except Taxes to be Levied 5,067,157 5,067,157 5,067,157 29
30 10,599,244 30 Taxes Necessary to Balance Budget 11,268,359 11,268,359 11,268,359 30
31 9,774,689 10,299,284 31 Taxes collected in Year Levied 31
32 14,782,164 15,873,544 15,478,769 TOTAL RESOURCES 16,335,516 16,335,516 16,335,516 32
BUDGET FOR NEXT YEAR 2016/2017
Page | 30 2016/2017 Adopted Budget
FORM LB-31 DETAILED EXPENDITURES
GENERAL FUND DESCHUTES PUBLIC LIBRARY DISTRICT
NAME OF ORGANIZATIONAL UNIT-FUND (NAME OF MUNICIPAL CORPORATION)
HISTORICAL DATA NO. R BUDGET FOR NEXT YEAR 2016/2017
OF A
ACTUAL ADOPTED EXPENDITURE DESCRIPTION EMPS N PROPOSED APPROVED ADOPTED
Second FIRST BUDGET G BY BY BY
PRECEDING PRECEDING THIS YEAR E BUDGET BUDGET GOVERNING
13/14 14/15 15/16 OFFICER COMMITTEE BODY
1 1 PERSONAL SERVICES 1
2 43,751 24,923 30,000 2 On Call Library Services 35,000 35,000 35,000 2
3 21,605 22,986 21,000 3 IT On Call 22,700 22,700 22,700 3
4 85,749 112,537 215,018 4 IT-1 Technician/Content Development 4.00 IT-1 222,115 222,115 222,115 4
5 0 0 81,314 5 IT-2 eServices Manager 1.00 IT-2 84,407 84,407 84,407 5
6 0 0 99,025 6 IT-3 IT Manager 1.00 IT-3 102,670 102,670 102,670 6
7 21,107 21,436 21,911 7 2A Processing Specialist 0.63 2A 22,286 22,286 22,286 7
8 449,543 469,284 498,443 8 4A Materials Specialist 12.70 4A 462,597 462,597 462,597 8
9 1,185,603 1,181,088 1,314,208 9 6A Public, Acquisitions & Meta Specialists 28.60 6A 1,222,252 1,222,252 1,222,252 9
10 0 0 0 10 7A Graphic Design/Latino Specialist 2.00 7A 91,636 91,636 91,636 10
11 149,120 142,425 152,475 11 8A Coordinators 3.75 8A 179,478 179,478 179,478 11
12 0 0 53,947 12 9A Intern Community Librarian 0.70 9A 36,372 36,372 36,372 12
13 681,510 730,424 891,229 13 10A Community/Collection Librarian 13.08 10A 823,805 823,805 823,805 13
14 92,280 96,807 104,452 14 13N Accounting/Admin Assistant 2.75 13N 139,509 139,509 139,509 14
15 360,155 328,034 383,953 15 14N Library Services Supervisor 7.00 14N 350,486 350,486 350,486 15
16 0 53,523 59,427 16 16N Facilities Operations Supervisor 1.00 16N 52,064 52,064 52,064 16
17 298,044 308,799 134,124 17 17N Branch Library Services Manager 0.00 17N 0 0 0 17
18 392,173 398,307 330,532 18 19N District Library Services Managers 6.00 19N 470,399 470,399 470,399 18
19 0 0 91,112 19 20N Marketing & Development Manager 1.00 20N 95,684 95,684 95,684 19
20 186,915 190,720 198,766 20 21N Assistant Director 2.00 21N 208,824 208,824 208,824 20
21 115,731 122,324 129,022 21 Library Director 1.00 127,892 127,892 127,892 21
22 22 22
23 23 23
24 4,083,286 4,203,617 4,809,958 24 TOTAL 88.21 4,750,176 4,750,176 4,750,176 24
25 25 25
26 564,319 572,202 822,000 26 PERS RETIREMENT 789,724 789,724 789,724 26
27 299,327 307,687 368,000 27 SOCIAL SECURITY/MEDICARE 363,465 363,465 363,465 27
28 45,017 37,860 57,000 28 WORKERS COMPENSATION 58,000 58,000 58,000 28
29 930,821 975,450 980,000 29 HEALTH INSURANCE 1,000,000 1,000,000 1,000,000 29
30 13,894 6,202 25,000 30 UNEMPLOYMENT INSURANCE 10,000 10,000 10,000 30
31 1,853,378 1,899,401 2,252,000 31 TOTAL 2,221,189 2,221,189 2,221,189 31
32 32 32
33 5,936,664 6,103,018 7,061,958 33 TOTAL PERSONAL SERVICES 6,971,365 6,971,365 6,971,365 33
Page | 31 2016/2017 Adopted Budget
LB-31 DETAILED EXPENDITURES
GENERAL FUND DESCHUTES PUBLIC LIBRARY DISTRICT
NAME OF ORGANIZATIONAL UNIT-FUND (NAME OF MUNICIPAL CORPORATION)
HISTORICAL DATA NO. BUDGET FOR NEXT YEAR 2016/2017
OF
ACTUAL ADOPTED EXPENDITURE DESCRIPTION EMPS PROPOSED APPROVED ADOPTED
SECOND FIRST BUDGET BY BY BY
PRECEDING PRECEDING THIS YEAR BUDGET BUDGET GOVERNING
13/14 14/15 15/16 OFFICER COMMITTEE BODY
MATERIALS & SERVICES
1 12,282 21,996 21,500 1 Auditing 24,000 24,000 24,000 1
2 1,138,615 1,252,884 1,521,690 2 Collection Development (Books, etc) 1,462,500 1,462,500 1,462,500 2
3 860,324 897,997 1,147,945 3 Contractual Services 1,147,312 1,147,312 1,147,312 3
4 26,945 26,014 28,000 4 Custodial Supplies 21,000 21,000 21,000 4
5 56,333 66,860 79,900 5 Education/Travel 67,000 67,000 67,000 5
6 0 19,665 0 6 Election Expense 20,000 20,000 20,000 6
7 234,488 206,941 210,000 7 Facility Financing Payment 210,500 210,500 210,500 7
8 262,084 240,870 271,275 8 Janitorial Services & Garbage 248,000 248,000 248,000 8
9 8,270 15,470 15,000 9 Legal Services 10,000 10,000 10,000 9
10 49,020 52,344 57,000 10 Liability & Property Insurance 58,000 58,000 58,000 10
11 57,618 63,111 90,700 11 Maintenance Agreements 85,505 85,505 85,505 11
12 2,656 3,669 5,000 12 Meeting Support 5,500 5,500 5,500 12
13 8,354 7,149 18,000 13 Memberships 15,500 15,500 15,500 13
14 19,825 22,770 24,000 14 Mileage 22,250 22,250 22,250 14
15 54,208 41,613 73,000 15 Supplies 69,000 69,000 69,000 15
16 15,350 11,357 25,000 16 Postage/Freight 25,000 25,000 25,000 16
17 36,192 118,110 191,900 17 Printing 157,500 157,500 157,500 17
18 1,412 381 1,500 18 Refund Adjustments 500 500 500 18
19 5,812 11,539 15,000 19 Recruitment 12,000 12,000 12,000 19
20 8,623 9,270 11,000 20 Volunteer & Staff Recognition 11,000 11,000 11,000 20
21 195,219 206,430 240,000 21 Utilities (Electricity, Natural Gas, Water/Sewer) 240,000 240,000 240,000 21
22 22 22
23 23 23
24 24 24
25 25 25
26 3,053,630 3,296,440 4,047,410 26 Total Material & Services 3,912,067 3,912,067 3,912,067 26
Page | 32 2016/2017 Adopted Budget
LB-31 DETAILED EXPENDITURES
GENERAL FUND DESCHUTES PUBLIC LIBRARY DISTRICT
NAME OF ORGANIZATIONAL UNIT-FUND (NAME OF MUNICIPAL CORPORATION)
NO.
OF
ACTUAL ADOPTED EXPENDITURE DESCRIPTION EMPS PROPOSED APPROVED ADOPTED
SECOND FIRST BUDGET BY BY BY
PRECEDING PRECEDING THIS YEAR BUDGET BUDGET GOVERNING
13/14 14/15 15/16 OFFICER COMMITTEE BODY
1 0 0 0 1 SHORT TERM LOAN INTEREST 0 0 0 1
2 2 2
3 975 11,797 18,000 3 CAPITAL OUTLAY 4,000 4,000 4,000 3
4 4 4
5 660,000 1,670,000 1,278,000 5 TRANSFER TO RESERVE 3,100,000 3,100,000 3,100,000 5
6 6 6
7 400,000 7 CONTINGENCY 400,000 400,000 400,000 7
8 8 8
9 9 9
10 10 10
11 11 11
12 12 12
13 13 13
14 14 14
15 15 15
16 16 16
17 17 17
18 18 18
19 19 19
20 20 20
21 21 21
22 22 22
23 23 23
24 24 24
25 25 25
26 26 26
27 27 27
28 28 28
29 29 29
30 9,651,269 11,081,255 12,805,368 30 TOTAL EXPENDITURES 14,387,432 14,387,432 14,387,432 30
31 6,222,274 4,792,289 2,673,401 31 UNAPPROPRIATED ENDING FUND BALANCE 1,948,084 1,948,084 1,948,084 31
32 15,873,543 15,873,544 15,478,769 32 TOTAL 16,335,516 16,335,516 16,335,516 32
BUDGET FOR NEXT YEAR 2016/2017HISTORICAL DATA
Page | 33 2016/2017 Adopted Budget
This fund is authorized and established by Board RESERVE FUND Year this fund will be reviewed to be continued or
resolution on June 17, 2009 for development of library fac- RESOURCES AND REQUIREMENTS abolished. Date can not be more than 10 years after
ilities purchase equipment and other capital projects. Form LB-11 establishment. Review Year: 2019
Capital Expenditure Reserve Fund DESCHUTES PUBLIC LIBRARY DISTRICT
Fund Name of Municipal Corporation
Historical Data Budget For Next Year 2016/2017
Adopted Budget Proposed by Approved by Adopted by
Second Preceding First Preceding This Year Description Budget Officer Budget Committee Governing Body
13/14 14/15 15/16
Resources
1 1 Cash on Hand (Cash Basis), or
2 1,528,282 1,694,809 2,989,908 2 Working Capital (Accrual Basis) 3,869,136 3,869,136 3,869,136
3 3 Previously Levied Taxes Estimated to be Received
4 4,528 8,749 5,000 4 Earnings from Temporary Investments 11,100 11,100 11,100
5 5
6 660,000 1,670,000 1,278,000 6 From General Fund 3,100,000 3,100,000 3,100,000
7 7 Certificates of Participation
8 0 0 8 Other
9 2,192,810 3,373,558 4,272,908 9 Total Resources, Except Taxes to be Levied 6,980,236 6,980,236 6,980,236
10 10 Taxes Necessary to Balance
11 11 Taxes Collected in Year Levied
12 2,192,810 3,373,558 4,272,908 12 Total Resources 6,980,236 6,980,236 6,980,236
13 13 Requirements
14 14
15 0 0 0 15 PERSONAL SERVICES 0 0 0
16 16
17 204,981 121,592 235,730 17 MATERIALS & SERVICES 946,400 946,400 946,400
18 18
19 293,019 215,646 369,150 19 CAPITAL OUTLAY 263,050 263,050 263,050
20 20
21 21
22 22
23 23
24 24
25 25
26 26
27 27
28 28
29 29
30 30
31 31
32 32
33 33
34 1,694,810 3,036,320 3,668,028 34 Reserved for Future Expenditure 5,770,786 5,770,786 5,770,786
35 2,192,810 3,373,558 4,272,908 35 Total Requirements 6,980,236 6,980,236 6,980,236
Actual
Page | 34 2016/2017 Adopted Budget
FORM LB-10 SPECIAL FUND
RESOURCES AND REQUIREMENTS
GRANT FUND DESCHUTES PUBLIC LIBRARY DISTRICT
FUND (NAME OF MUNICIPAL CORPORATION)
HISTORICAL DATA BUDGET FOR NEXT YEAR 2016/2017
ACTUAL ADOPTED DESCRIPTION PROPOSED APPROVED ADOPTED
SECOND FIRST BUDGET BY BY BY
PRECEDING PRECEDING THIS YEAR RESOURCES AND REQUIREMENTS BUDGET BUDGET GOVERNING
13/14 14/15 15/16 OFFICER COMMITTEE BODY
RESOURCES
Beginning Fund Balance:
1 1 *Cash on-hand (cash basis), or 1
2 34,791 62,520 58,000 2 *Working Capital (Accrual Basis) 24,000 24,000 24,000 2
3 3 Previously Levied Taxes Estimated to be received 3
4 287 410 190 4 Earning from Temporary Investments 190 190 190 4
5 5 Cash Forward From County 5
6 131,229 112,138 57,450 6 Local Grants 88,500 88,500 88,500 6
7 27,443 77,756 34,000 7 State and Federal Grants 29,000 29,000 29,000 7
8 8 8
9 193,750 252,824 149,640 9 Total Resources, Except Taxes to be levied 141,690 141,690 141,690 9
10 0 0 0 10 Taxes Necessary to Balance 0 0 0 10
11 11 Taxes Collected in Year Levied 11
12 193,750 252,824 149,640 12 TOTAL RESOURCES 141,690 141,690 141,690 12
13 13 REQUIREMENTS 13
14 14 14
15 0 0 0 15 PERSONAL SERVICES 0 0 0 15
16 16 16
17 121,137 160,587 138,490 17 MATERIALS & SERVICES 123,570 123,570 123,570 17
18 18 18
19 10,093 66,289 0 19 CAPITAL OUTLAY 17,000 17,000 17,000 19
20 20 20
21 21 21
22 22 22
23 23 23
24 24 24
25 25 25
26 26 26
27 27 27
28 28 28
29 29 29
30 30 30
31 62,520 25,948 11,150 31 UNAPPROPRIATED ENDING FUND BAL 1,120 1,120 1,120 31
32 193,750 252,824 149,640 32 TOTAL REQUIREMENTS 141,690 141,690 141,690 32
Page | 35 2016/2017 Adopted Budget
FORM LB-1
Telephone: 541-312-1021
Actual Amount Adopted Budget Approved Budget
2014-2015 This Year 2015-2016 Next Year 2016-2017
6,888,225 7,369,766 8,437,626
149,991 120,000 120,000
190,283 93,950 120,000
1,670,000 1,278,000 3,100,000
302,143 440,357 411,457
10,299,284 10,599,244 11,268,359
19,499,926 19,901,317 23,457,442
6,103,018 7,061,958 6,971,365
3,578,619 4,421,630 4,982,037
293,732 387,150 284,050
1,670,000 1,278,000 3,100,000
0 400,000 400,000
7,854,557 6,352,579 7,719,990
19,499,926 19,901,317 23,457,442
19,499,926 19,901,317 23,457,442
86.34 93.08 88.21
19,499,926 19,901,317 23,457,442
86.34 93.08 88.21
Rate or Amount Imposed Rate or Amount Imposed Rate or Amount Approved
0.55 0.55 0.55
LONG TERM DEBT
General Obligation Bonds
Other Bonds
Other Borrowings
Total $555,000
on July 1. Not Incurred on July 1
$555,000
Estimated Debt Outstanding Estimated Debt Authorized, But
STATEMENT OF CHANGES IN ACTIVITIES and SOURCES OF FINANCING *
PROPERTY TAX LEVIES
Permanent Rate Levy (rate limit 0.55 per $1,000)
Local Option Levy
Levy For General Obligation Bonds
STATEMENT OF INDEBTEDNESS
Total FTE
Non-Departmental / Non-Program
FTE
Total Requirements
Unappropriated Ending Balance and Reserved for Future Expenditure
Total Requirements
FINANCIAL SUMMARY - REQUIREMENTS AND FULL-TIME EQUIVALENT EMPLOYEES (FTE) BY ORGANIZATIONAL UNIT OR PROGRAM *
Name of Organizational Unit or Program
FTE for that unit or program
Deschutes Public Library
FTE
Special Payments
All Other Resources Except Current Year Property Taxes
Current Year Property Taxes Estimated to be Received
Total Resources
FINANCIAL SUMMARY - REQUIREMENTS BY OBJECT CLASSIFICATION
Personnel Services
Materials and Services
Capital Outlay
Debt Service
Interfund Transfers
Contingencies
Interfund Transfers / Internal Service Reimbursements
NOTICE OF BUDGET HEARING
Contact: Todd Dunkelberg Email: [email protected]
FINANCIAL SUMMARY - RESOURCES
TOTAL OF ALL FUNDS
Beginning Fund Balance/Net Working Capital
Fees, Licenses, Permits, Fines, Assessments & Other Service Charges
Federal, State and All Other Grants, Gifts, Allocations and Donations
Revenue from Bonds and Other Debt
A public meeting of the Deschutes Public Library District will be held on June 8, 2016 at noon at the Sisters Library, 110 N Cedar St., Sisters, OR. The purpose of this meeting is to discuss the budget for the fiscal year beginning July 1, 2016 as approved by the Deschutes Public Library District Budget Committee. A summary of the budget is presented below. A copy of the budget may be inspected or obtained at library administration, 507 NW Wall Street, Bend between the hours of 9 a.m. and 5 p.m. or online at
the same as __ _ x_ annual __ biennial budget period. This budget was prepared on a basis of accounting that is _xwww.deschuteslibrary.org. This budget is for an _different than used the preceding year. If different, the major changes and their effect on the budget are:
Page | 36 2016/2017 Adopted Budget
Board Results Policies
Results Policies describe the effect the Library District seeks to have on the world outside itself. Each Result consists of three parts:
A description of the desired change, difference, benefit, or outcome.
The identification, description, or characteristic of the consumer who benefits from the change.
The monetary expense, relative worth, or relative priority of the benefit.
Policy Type: Results Policies IV-A Policy Title: Purpose, Results and Priorities
Amended: 11/11/15
Residents of Deschutes County freely access ideas and information to enrich their lives and build community through life-long learning opportunities consistent with the responsible application of District resources.
1. People of all ages acquire an appreciation of reading and a desire for knowledge.
A. Residents who want materials to enhance their leisure time find what they want when and where they want them and obtain the help they need to make choices.
B. Adults programs and services stimulate discussion, curiosity and an appreciation of reading.
C. Teen programs and services stimulate discussion, curiosity and an appreciation of reading.
D. Children’s programs and services stimulate discussion, curiosity, an appreciation of reading and reading readiness.
E. Programs and services promote cultural understanding and an appreciation of the diverse heritage of the community.
i. Programs promote understanding
of the Latino community.
F. Residents of all ages participate in interactive and hands-on programs designed to stimulate creativity, exploration and play.
G. Residents explore and discuss topical issues in a safe and neutral environment.
2. Residents obtain information to resolve an issue or answer a question and have the skills to search for, locate, evaluate and effectively use information to meet their needs.
A. Students obtain information relevant to school assignments using library district services that have been designed to supplement school libraries and media centers.
B. Adults and teens acquire the skills and resources they need to identify career opportunities that suit their individual strengths and interests.
C. Residents access the resources they need to make informed decisions about health, finances and other life choices.
D. Businesses and non-profit organizations access the resources they need to develop and maintain strong, viable organizations.
E. Residents obtain the information they need to fully participate in community decision making.
F. Residents access the resources they need to understand the history and traditions of the community.
Page | 37 2016/2017 Adopted Budget
G. Residents find information about the wide variety of programs, services and activities provided by community agencies and organizations.
H. New immigrants obtain information in a supportive environment and use library resources designed to assist their transition to life in Central Oregon.
I. Adults and teens have the support they need to improve their information literacy skills.
J. Residents have high-speed access to the digital world with no unnecessary restrictions or fees.
3. Residents of all ages, cultures and backgrounds find safe and welcoming physical places to meet and interact with others or to engage in individual pursuits.
A. Residents enjoy the library as a gathering space and cultural center for their community.
B. Library users browse the collection, conduct research, or engage in personal reflection free from unreasonable disturbances or distractions.
C. Teens locate and use resources for their personal or recreational interests in a non-intimidating and supportive environment.
4. Residents who have difficulty accessing library facilities obtain library services using feasible resources.
A. Residents of residential care facilities obtain library services.
B. Residents in correctional facilities receive library support.
C. Residents with disabilities obtain library services including materials in formats that meet their needs.
5. Residents understand the types and scope of
services that the library provides.
A. Students, parents, teachers and other school personnel understand the
resources and scale of support services that the library can provide.