Loading...
11-21-2016 Library Board Regular Meeting PacketLibrary Board Monday, November 21, 2016 Edith Memorial Library 211 N. Washington Street, Grand Island, NE AGENDA 1.Call to Order This is a public meeting subject to the open meetings laws of the State of Nebraska. The requirements for an open meeting are posted on the wall in this room and anyone that wants to find out what those are is welcome to read through them. The Library Board may vote to go into Closed Session on any Agenda Item as allowed by State Law. 2.Roll Call & Introductions Alan Lepler, President Rebecca Rosenlund, Vice President Edward Meedel, Secretary Rob Czaplewski Kelli Arens Sapna Purawat Tanya Hansen 3.Public Participation 4.Approval of Minutes of October 16, 2016 5.Approval of Financial Reports 6.Approval of Bills Submitted - October 25, 2016 and November 8, 2016 7.Approval of Director's Report Grand Island Regular Meeting - 11/21/2016 Page 1 / 56 8.Board Communications and Committee Reports 9.Next Meeting 10.Adjournment Grand Island Regular Meeting - 11/21/2016 Page 2 / 56 Library Board Monday, November 21, 2016 Regular Meeting Item A1 Public Participation This is an opportunity for individuals wishing to provide input on any of tonight's agenda items to reserve time to speak. Please come forward, state your name and address, and the Agenda topic on which you will be speaking. Individuals may also request items for future library board meetings. If the issue can be handled administratively, notification will be provided. If the item is scheduled for a future meeting, notification of the date will be given. Staff Contact: Grand Island Regular Meeting - 11/21/2016 Page 3 / 56 Library Board Monday, November 21, 2016 Regular Meeting Item B1 Approval of Minutes of October 16, 2016 Staff Contact: Grand Island Regular Meeting - 11/21/2016 Page 4 / 56 CITY OF GRAND ISLAND GRAND ISLAND PUBLIC LIBRARY BOARD OFFICIAL PROCEEDINGS MINUTES OF REGULAR LIBRARY BOARD MEETING October 17, 2016 Pursuant to due call and notice thereof, a Regular Meeting of the Library Board of the Grand Island Public Library was conducted in the Meeting Room of the Library on Monday, October 17, 2016. Notice appeared in the Grand Island Independent on October 13, 2016; and was posted on October 13, 2016. A quorum present, President Alan Lepler called the meeting to order at 5:30 p.m. The following members were present: Rob Czaplewski, Ed Meedel, Kelli Arens, Sapna Purawat, and Tanya Hansen. Steve Fosselman, Library Director was also present. Open Meetings Law Notice: Provided by President Alan Lepler. Public Participation: None Approval of Minutes: Motion by Ed Meedel, seconded by Sapna Purawat, carried unanimously to accept for filing the September 2016 Consideration of Minutes. REPORTS: Approval of Financial Report: Motion by Ed Meedel, seconded by Sapna Purawat carried unanimously to accept for filing the September 2016 Financial Reports. Approval of Bills Submitted: Motion by Ed Meedel, seconded by Sapna Purawat carried unanimously to accept for filing the September 27 and October 11, 2016 Bills Submitted. Approval of Director’s Report: Motion by Rob Czaplewski, seconded by Ed Meedel carried unanimously to accept for filing the September 2016 Directors Report. NEW BUSINESS: Board Communications and Committee Reports: Board members were assigned to the following committees: Ed Meedel and Rob Czaplewski are on the Building and Property Committee and they shared some information regarding the piece of art the library may be obtaining out in the Rain Garden. Approval of Interlocal Cooperative Agreement for the purpose of granting library use and privileges and for providing library cards to Hall County residents living outside the city limits of Grand Island: This agreement is being considered by the Library Board, Hall County Board and Grand Island City Council. Motion by Tanya Hansen, seconded by Ed Meedel carried unanimously to accept for filing the Interlocal Cooperative Agreement. There being no other business meeting was adjourned at 6:15 p.m. Next regular meeting will be: November 21, 2016 at 5:30. Edward Meedel, Secretary Grand Island Regular Meeting - 11/21/2016 Page 5 / 56 Library Board Monday, November 21, 2016 Regular Meeting Item B2 Approval of Financial Reports The reports of revenues and expenditures since the last board meeting are submitted as generated and made available by the City Finance Department. Staff Contact: Grand Island Regular Meeting - 11/21/2016 Page 6 / 56 10/20/2016 18:03 |CITY OF GRAND ISLAND |P 1 briansc |LIBRARY REVENUES |glytdbud FOR THE MONTH ENDING SEPT 2016 FOR 2016 12 ACCOUNTS FOR:ORIGINAL REVISED AVAILABLE PCT 100 GENERAL FUND APPROP BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES BUDGET USED____________________________________________________________________________________________________________________________________ 10044301 LIBRARY _________________________________________ 74365 STATE GRANTS -8,482 -8,482 -8,094.00 .00 .00 -388.00 95.4% 74576 COPY MACHINE USE FEES -11,330 -11,330 -11,027.30 -959.06 .00 -302.70 97.3% 74703 FINES AND PENALTIES -36,565 -36,565 -24,384.48 -1,679.44 .00 -12,180.52 66.7% 74725 NONRESIDENT CARD FEE -13,390 -13,390 -12,848.02 -600.00 .00 -541.98 96.0% 74773 CO-PAY HEALTH INSURANCE -29,533 -29,533 -24,911.28 -2,110.84 .00 -4,621.72 84.4% 74795 OTHER REVENUE -3,500 -3,500 -3,729.32 .00 .00 229.32 106.6% 74799 CREDIT CARD REBATE -3,000 -3,000 .00 .00 .00 -3,000.00 .0% TOTAL LIBRARY -105,800 -105,800 -84,994.40 -5,349.34 .00 -20,805.60 80.3% TOTAL GENERAL FUND -105,800 -105,800 -84,994.40 -5,349.34 .00 -20,805.60 80.3% Grand Island Regular Meeting - 11/21/2016 Page 7 / 56 10/20/2016 17:58 |CITY OF GRAND ISLAND |P 1 briansc |LIBRARY EXPENSES |glytdbud FOR THE MONTH ENDING SEPT 2016 FOR 2016 12 ACCOUNTS FOR:ORIGINAL REVISED AVAILABLE PCT 100 GENERAL FUND APPROP BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES BUDGET USED____________________________________________________________________________________________________________________________________ 10044301 LIBRARY _________________________________________ 90 PERSONNEL SERVICES _________________________________________ 10044301 85105 SALARIES - REGULAR 1,012,492 1,012,492 974,081.12 74,806.73 .00 38,410.88 96.2% 10044301 85110 SALARIES - OVERTIME 0 0 439.64 .00 .00 -439.64 100.0%* 10044301 85115 F.I.C.A. PAYROLL TA 68,351 68,351 71,390.08 5,459.06 .00 -3,039.08 104.4%* 10044301 85120 HEALTH INSURANCE 220,652 220,652 180,673.14 15,418.00 .00 39,978.86 81.9% 10044301 85125 LIFE INSURANCE 1,356 1,356 1,341.98 118.64 .00 14.02 99.0% 10044301 85130 DISABILITY INSURANC 1,370 1,370 1,324.29 117.76 .00 45.71 96.7% 10044301 85145 PENSION CONTRIBUTIO 42,765 42,765 45,253.38 3,533.58 .00 -2,488.38 105.8%* 10044301 85150 WORKERS COMPENSATIO 2,055 2,055 2,055.00 .00 .00 .00 100.0% 10044301 85160 OTHER EMPLOYEE BENE 5,476 5,476 718.62 25.62 .00 4,757.38 13.1% 10044301 85161 VEBA 11,310 11,310 11,970.00 990.00 .00 -660.00 105.8%* TOTAL PERSONNEL SERVICES 1,365,827 1,365,827 1,289,247.25 100,469.39 .00 76,579.75 94.4% 91 OPERATING EXPENSES _________________________________________ 10044301 85213 CONTRACT SERVICES 0 0 400.00 .00 .00 -400.00 100.0%* 10044301 85241 COMPUTER SERVICES 26,857 26,857 27,861.33 9,700.00 294.21 -1,298.54 104.8%* 10044301 85245 PRINTING & BINDING 3,000 3,000 2,003.47 125.53 .00 996.53 66.8% 10044301 85305 UTILITY SERVICES 54,500 54,500 58,814.82 13,043.41 .00 -4,314.82 107.9%* 10044301 85317 NATURAL GAS 6,400 6,400 2,841.91 23.28 .00 3,558.09 44.4% 10044301 85319 REPAIR & MAIN-LD IM 1,000 1,000 961.30 .00 .00 38.70 96.1% 10044301 85324 REPAIR & MAINT - BU 35,000 35,000 22,417.26 2,196.08 .00 12,582.74 64.0% 10044301 85330 REPAIR & MAINT - OF 26,000 26,000 32,717.13 20,270.14 .00 -6,717.13 125.8%* 10044301 85335 REPAIR & MAINT - VE 480 480 .00 .00 .00 480.00 .0% 10044301 85350 SANITATION SERVICE 900 900 798.60 72.60 .00 101.40 88.7% 10044301 85413 POSTAGE 9,000 9,000 5,660.33 420.18 .00 3,339.67 62.9% 10044301 85416 ADVERTISING 1,600 1,600 1,783.21 .00 .00 -183.21 111.5%* 10044301 85422 DUES & SUBSCRIPTION 26,000 26,000 23,745.97 3,836.94 2,000.00 254.03 99.0% 10044301 85425 BOOKS 120,000 120,000 142,904.05 14,473.05 .00 -22,904.05 119.1%* 10044301 85426 AV/ELECTRONIC MEDIA 130,000 130,000 102,590.44 23,674.07 .00 27,409.56 78.9% 10044301 85427 PERIODICALS 19,000 19,000 16,825.54 .00 .00 2,174.46 88.6% 10044301 85428 TRAVEL & TRAINING 6,000 6,000 4,118.15 652.22 .00 1,881.85 68.6% 10044301 85453 CASH OVER & SHORT 100 100 -71.70 .05 .00 171.70 -71.7% 10044301 85490 OTHER EXPENDITURES 450 450 1,346.38 206.09 .00 -896.38 299.2%* 10044301 85505 OFFICE SUPPLIES 65,000 65,000 62,883.59 8,581.27 1,383.20 733.21 98.9% Grand Island Regular Meeting - 11/21/2016 Page 8 / 56 10/20/2016 17:58 |CITY OF GRAND ISLAND |P 2 briansc |LIBRARY EXPENSES |glytdbud FOR THE MONTH ENDING SEPT 2016 FOR 2016 12 ACCOUNTS FOR:ORIGINAL REVISED AVAILABLE PCT 100 GENERAL FUND APPROP BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES BUDGET USED____________________________________________________________________________________________________________________________________ 10044301 85510 CLEANING SUPPLIES 5,600 5,600 2,614.54 1,493.07 .00 2,985.46 46.7% 10044301 85515 GASOLINE 500 500 362.20 89.18 .00 137.80 72.4% 10044301 85540 MISC OPERATING EQUI 15,000 15,000 38,748.01 38,748.01 .00 -23,748.01 258.3%* TOTAL OPERATING EXPENSES 552,387 552,387 552,326.53 137,605.17 3,677.41 -3,616.94 100.7% 96 CAPITAL OUTLAY _________________________________________ 10044301 85620 OFFICE FURNITURE & 45,000 45,000 34,718.00 19,944.00 .00 10,282.00 77.2% TOTAL CAPITAL OUTLAY 45,000 45,000 34,718.00 19,944.00 .00 10,282.00 77.2% TOTAL LIBRARY 1,963,214 1,963,214 1,876,291.78 258,018.56 3,677.41 83,244.81 95.8% TOTAL GENERAL FUND 1,963,214 1,963,214 1,876,291.78 258,018.56 3,677.41 83,244.81 95.8% TOTAL EXPENSES 1,963,214 1,963,214 1,876,291.78 258,018.56 3,677.41 83,244.81 Grand Island Regular Meeting - 11/21/2016 Page 9 / 56 10/20/2016 18:00bria:a.sc ICITY OF GRAND ISLANDALL REVBIIUES FOR TEE MONTE ENDING SEPT 2016 FOR 2016 12 ACCOUNTS FOR: 295 LOCAL ASSISTANCE 29555001 OTHER DEPARTMENT PROJECTS 74602 PLANNING COMMISSION PLAQUE 29555001 74602 PLANNING COMMISSION TOTAL PLANNING COMMISSION PLAQUE 74701 EDITH ABBOTT MEMORIAL LIBRARY 29555001 74701 EDITH ABBOTT MEMORI 2016/12/000311 09/29/2016 CRP TOTAL EDITH ABBOTT MEMORIAL LIBRA 74735 CONTINGENCY PROJECTS 29555001 74735 CONTINGENCY PROJECT TOTAL CONTINGENCY PROJECTS 74799 CREDIT CARD REBATE 29555001 74799 CREDIT CARD REBATE TOTAL CREDIT CARD REBATE TOTAL OTHER DEPARTMENT PROJECTS ORIGINALAP PROP -120 -120 -1,000 REVISEDBt!DGET -120 -120 -1,000 -1,000.00 REF 195388 -1,000 -1,000 -250,000 -250,000 -250,000 -250,000 0 0 0 -251,120 -251,120 YTD EXPENDED -136.00 -136.00 -2,300.00 LIBRARY -2,300.00 .00 .00 -164.01 -164.01 -2,600.01 Ip 137 glytdbud JOURNAL DETAIL 2016 12 TO 2016 12 MTD EXPENDED ENCCMBRANCES .oo .oo .oo .oo -1,000.00 .oo 09/29/16 RECEIPT -1,000.00 .00 .00 .00 .00 -1,000.00 .00 .00 .00 .00 .00 .00 AVAILABLE PCTBt!DGET USED 16.00 113.3% 16.00 113.3% 1,300.00 230.0% 1,300.00 230.0% -250,000.00 .0%* -250,000.00 .0% 164.01 100.0% 164.01 100.0% -248,519.99 1.0% Grand Island Regular Meeting - 11/21/2016 Page 10 / 56 10/20/2016 17:56bria:a.sc ICITY OF GRAND ISLANDALL EXPBIISES FOR TEE MONTE ENDING SEPT 2016 FOR 2016 12 ACCOUNTS FOR: 295 LOCAL ASSISTANCE 29555001 OTHER DEPARTMENT PROJECTS 91 OPERATING EXPENSES 29555001 85041 PLANNING COMMISSION ORIGINALAP PROP 120 200,000 REVISEDBt!DGET 120 200,000 YTD EXPENDED 111.20 7,098.89 MTD EXPBIIDED .oo 132.91 Ip 176 glytdbud JOURNAL DETAIL 2016 12 TO 2016 12 ENCCMBRANCES .oo 6,250.00 AVAILABLE PCTBt!DGET USED 8.80 92. 7% 186, 651.11 6.7% 29555001 85042 EDITH ABBOTT MEMORI 2016/12/000073 09/09/2016 API 29555001 85490 OTHER EXPENDITURES 132.91 VND 010168 VCH405685 BANK OF AMERICA 10,000.00 ORIENT TRAD-Summer progr prize 4941 29555001 85749 GRANDER VISION PLAN TOTAL OPERATING EXPENSES 96 CAPITAL OUTLAY 29555001 85010 CONTINGENCY PROJECT TOTAL CAPITAL OUTLAY TOTAL OTHER DEPARTMENT PROJECTS TOTAL LOCAL ASSISTANCE TOTAL EXPENSES 0 50,000 250,120 250,000 250,000 500,120 538,448 538,448 0 50,000 250,120 250,000 250,000 500,120 538,448 538,448 192. 00 17,402.09 .oo .oo 17,402.09 58,553.75 58,553.75 .00 .oo 132.91 .oo .oo 132.91 9,174.52 9,174.52 .00 5,519.98 11,769.98 .oo .oo 11,769.98 11,769.98 11,769.98 -10,000.00 100.0%* 44,288.02 11.4% 220,947.93 250,000.00 250,000.00 470,947.93 468,124.27 468,124.27 11.7% .0% .0% 5.8% 13 .1% Grand Island Regular Meeting - 11/21/2016 Page 11 / 56 Library Board Monday, November 21, 2016 Regular Meeting Item B3 Approval of Bills Submitted - October 25, 2016 and November 8, 2016 The following bills were submitted by the Library Director in accordance with the Library Funds Policy since the last library board meeting. Staff Contact: Grand Island Regular Meeting - 11/21/2016 Page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rand IslandRegular Meeting - 11/21/2016Page 13 / 56              ! "#  $%%,,5%$ 0 ((6)**$* -0 /$ & &$5  1"!.!(4)+&$ '(&$& &'1)**,% & "/(' -/12 &/ '$(4': 0;; 0".)&$&2$(3#!+)9;+:45:$%%,,5%$' Grand IslandRegular Meeting - 11/21/2016Page 14 / 56              ! "#  +3***%%$ '</(/('&/ '(?/"')*%,$ 0 -"&&   012/ $&%&-$' A/"/.)&$&2$(3##)*%,+ / '<''&/&( 00 ((6$5 ($+$&2$!/1 "!! $$&4++&,$$$9+*;4+;+3***%%$' Grand IslandRegular Meeting - 11/21/2016Page 15 / 56              ! "#  $%%117%$ . ((/)*$+% ',-(-&./--- -0 '  !"#$%$ (&( )#%#*)%+(')*721 (- (3& '=: . 4%   99 !0&6( )#%#*)%+0(6% -.)7,)75!6&66( )#%#*)%+(=% #%-+ !  0&(( )#%#*)%+()*77% (- (3& '=000:( 3->)/".)5##/- )%#.%%00&('4 ).5$)%/% )6 ).5$)%9 ! 4'&'( )#%#*)%+(0:-) # !&( )#%#*)%+(6*% ).. F  '&'6( )#%#*)%+(')*1$7 '4-343343 -7%&400 )1%-%..7)363)*12* 8 ;-5F0&0( )#%#*)%+00 ;-5F0&( )#%#*)%+00 ;-5F&(4( )#%#*)%+0(0 ;-5F!&( )#%#*)%+0'05:%#"/.-#5F!4&(( )#%#*)%+05#-#5F!'&( )#%#*)%+0')*12+  -.-"'( "&- E*6&''( )#%#*)%+0' ;-@!@!&6(( )#%#*)%+06(#%-#%5--:F&'(( )#%#*)%+((4#%-#%5--:F(&'( )#%#*)%+(0'#%-#%5--:F(&'( )#%#*)%+((#%-#%5--:F0&( )#%#*)%+(0#%-#%5--:F!6&'( )#%#*)%+(4#%-#%5--:F!(&6'( )#%#*)%+(4$)-5--:4 0&'( )1% %'0464'$)-5--:4 0&'(( )1% %'04'0(*@4 &( )1% %'0060*@"$)-5--:4 &4'( )1% %'04(4Grand IslandRegular Meeting - 11/21/2016Page 16 / 56              ! "#  $%%117%$ . ((/)*12+  -.-"'( "&- )*12) '( -.3'( 4# .  3 !! 6'&( )#%#*)%+(04)**%* 00 "-:. -%99 !'&'( )#%#*)%+06 ;-A!&'6( )#%#*)%+006 ;-A!0&( )#%#*)%+0'5:%#"/.-#5F!4&( )#%#*)%+05#-#5F!0&(( )#%#*)%+0'5#-#  !! 99 !&(( )#%#*)%+05$).)7! E  &(( )#%#*)%+0'('% -  !! 99 !4&6( )#%#*)%+0'4%:% 5 !(6&''( )#%#*)%+0('G$)..99 !(0&(( )#%#*)%+0'4#%-#%5--:F0&( )#%#*)%+(0#%-#%5--:F!4&( )#%#*)%+(41. #A!28 @!4(&6'( )#%#*)%+0'$2;7**57%$%%117%$' Grand IslandRegular Meeting - 11/21/2016Page 17 / 56             (( ! "#  29***%%$ ',-(-('&- '(?-"')*%12 - ',''&-&( .. ((/ -.@     &6( )#%#*)%+00 );;,$     6&( )#%#*)%+0(0$ %#*%#     4&4( )#%#*)%+(04$ %#*%#     04&4( )#%#*)%+06$ %#*%#     04&(0( )#%#*)%+0('6$ %#*%#     (&(( )#%#*)%+(7)759+29***%%$' Grand IslandRegular Meeting - 11/21/2016Page 18 / 56 Library Board Monday, November 21, 2016 Regular Meeting Item C1 Approval of Director's Report The Director's Report typically consists of: 1) a statistical usage report from the previous month including checkouts, visitors, program numbers and attendance, computer and database usage, and other statistics 2) a monthly GI Library Journal newsletter 3) and additional programming and administrative items Items not present in the agenda packet will be distributed at the meeting. Staff Contact: Steve Fosselman Grand Island Regular Meeting - 11/21/2016 Page 19 / 56 Days Open to Public 31 31 Library Programming: Hours Open to Public 300 300 Children's Programs 46 46 Participants 1,677 1,677 Checkouts - EAML 23,211 23,211 Adult Programs 9 9 Checkouts - Electronic 2,698 2,698 Participants 90 90 Checkouts - Outreach 164 164 Young Adult Programs 1 1 Total Checkouts 26,073 26,073 Participants 6 6 Computer Classes 0 0 Participants 0 0 Average Daily Checkouts 841 841 Outreach Programs 0 0 Participants 0 0 Tours Given 0 0 Number in Tours 0 0 Reserves Placed 1,234 1,234 Total Programs 56 56 Total Participants 1,773 1,773 Patrons Registered 183 183 Computer Services: Total Patrons 183 Children's Computer User Sessions 952 952 Hours 317 317 Reference/Lab User Sessions 3034 3,034 Items Deleted 1,535 1,535 Hours 1011 1,011 Total Items in Collection Teen User Sessions 89 89 Hours 66 66 Telephone Calls Received 760 760 Wireless User Sessions 75 75 Hours 8526 8,526 Public Meeting Room Usage 12 12 Total User Sessions 4,150 4,150 Total Hours 9,920 9,920 Selected Database Uses Patrons Visiting Library 18,355 18,355 Ancestry 7,989 7,989 Outreach Patron Visits 21 21 Chilton 4 4 Driver's Ed 13 13 Ebsco Magazine Index Sessions 26 26Reference Services: FirstSearch 333 333Reference Questions Answered 1,095 1,095 Grolier Online 691 691 Microfilm Use 71 71 Hoopla 653 653Interlibrary Loans Received 10 10 Mango 397 397Interlibrary Loans Sent 68 68 Novelist Plus 36 36Total1,244 1,244 One Click Digital Audiobooks 38 38 Overdrive 1,845 1,845 Friends Online Book Clubs Points of View Reference Center 8 8 Members 993 993 Price It Antiques 0 0Accesses2085320,853 Reference USA 23 23 Salem Health 0 0 Student Research 0 0 TumbleBooks for Teens 3 3 TumbleBooks for Kids 214 214 Tutor.com 82 82 Wilson Web 23 23 Zinio eMagazines 162 162 33,393 33,393 MONTHLY REPORT October 2016 * Edith Abbott Memorial Library * Mobile Outreach * Internet Branch www.gilibrary.org Grand Island Regular Meeting - 11/21/2016 Page 20 / 56 November 2016 GI Library Journal HOLIDAY HOURS AND ACTIVITIES Closing at 5 p.m. on Wednesday, November 23 Closed on Thursday and Friday, November 24 and 25 Closed on Saturday, Sunday and Monday— December 24, 25 and 26 Closed on Sunday and Monday—January 1 and 2 for Kids at 10:00 AM Dec 22 Clean Community –Michael Recycle & Ornaments Dec 23 Special Christmas Breakfast with Santa Dec 27 Minecraft - Call to sign up Dec 28 Pokemon Dec 29 Winter Trees-Stories and Crafts for Teens at 2:00 PM Dec 22 Clean Community— Crafts for Gifts Dec 23 Extreme Gingerbread Challenge Dec 27 Minecraft - Call to Sign Up Dec 28 Pokemon Dec 29 Anime Club WEEKLY STORY TIMES MONDAY, 10 AM Play & Read Lapsit Tuesday, 10:30 AM Rock & Read Baby Lapsit Tuesday, 7 PM Family(pajama) Storytime Wednesday, 10 OR 11 AM Ready to Read Story Time Wednesday, 2:30 PM Bookbop for all ages Wednesday, 6 PM Rock & Read Baby Lapsit Saturday, 11 AM Rotating series of four programs: World Neighbors, Paws to Read, Stories and Crafts, I’ve Got Rhythm Grand Island Regular Meeting - 11/21/2016 Page 21 / 56 THE GRAND ISLAND PUBLIC LIBRARY IS THE GATEWAY FOR THE PEOPLE OF OUR DIVERSE COMMUNITY TO ACHIEVE A LIFETIME OF LEARNING AND LITERACY 211 N. Washington St Grand Island, NE 68801 308-385-5333 308-385-5339 (fax) gipl@gilibrary.org New Expanded Year- Round Hours Sunday 1 PM—5 PM Monday—Thursday 9 AM—9 PM Friday 9 AM—6 PM Saturday 9 AM—5 PM Library Website www.gilibrary.org Facebook Page www.facebook.com/ gilibrary Twitter Feed www.twitter.com/ GIPlibrary Online Catalog grandisland.pioneer. kohalibrary.com Foundation/Friends giplfoundation.org and www.facebook.com/ giplfoundation Tuesday, December 13, 5 p.m. Library Meeting Room Featuring Charlotte Endorf Free for all ages Annie was described as the “greatest woman rifle shot.” A star attraction of Buffalo Bill’s Wild West Show, Oakley thrilled audiences around the world with her daring shooting feats. A champion in a man’s sport, she changed ideas about the abilities of women in the 19th century. Her fame and fortune came from her skill with guns, yet she was a Quaker. This presentation dispels myths to reveal the real Annie Oakley. Charlotte Endorf traveled into seven states the summers of 2015 and 2016 following the journey of Annie. She has met with museum curators and Annie’s family members to delve into the Oakley history. Always on Target: Adventurous Annie Oakley was released Easter of 2016 and From Phoebe to Famous: Annie Oakley a Legacy of Giving is coming early 2017. Many thanks to co-sponsors Humanities Nebraska, the Grand Island Public Library Foundation, and Midwest Imaging—Advanced Radiology! NUMBERS CRUNCH FOR JUST A FEW SERVICES 2 (fiscal year starts in October) October 2016 Fiscal Year Total Checkouts 26,073 26,073 Visitors 18,355 18,355 Class/Program/Tour Attendance 1,773 1,773 Computer User Sessions (doesn’t include wireless) 4,150 4,150 Online Resources Use 33,393 33,393 Reference questions / microfilm / Interlibrary Loan 1,244 1,244 Reserves (holds) Placed 1,234 1,234 Total of Selected Measures 86,222 86,222 THE LIFE AND LEGACY OF ANNIE OAKLEY Grand Island Regular Meeting - 11/21/2016 Page 22 / 56 3 Most of you have heard the terrific news that funding has been restored so we can again offering free library cards to everyone in Hall County. Many thanks to the Hall County Board of Supervisors, Grand Island City Council and Grand Island Public Library Board of Trustees for approving a two-year contract for county funding effective October 1, 2016. For contract purposes, we are counting the number of “household” cards issued to Hall County residents outside Grand Island. We actually issue as many cards as you want in your household. So far we’ve been issuing A LOT of cards! It’s great to see so many new or returning patrons. We encourage EVERY county resident— including Grand Island citizens— to take advantage of this amazing opportunity. Our goal is to ensure that every home has access to at least one library card. Just like educational services, our tax dollars have funded public library services for over 130 years. We offer a lifetime of learning and literacy and the key is a library card. EVERY HOME IN HALL COUNTY NEEDS A LIBRARY CARD Grand Island Regular Meeting - 11/21/2016 Page 23 / 56 4 Contact library for more details One way to move into the future with our GILIBRARY 2020 plan is to actually move things around. Our facility has a lot of flexibility, and if you’ve been around long enough you’ve seen us on the move several times. We started doing our latest move in August. Please take a look at the recent changes to both the adult/teen and children’s areas. The adult fiction and nonfiction stacks were moved around to allow for future growth in teen services including a possible makerspace (3-D printer and other high-tech creative tools). The more pronounced separation between adult fiction and nonfiction has allowed us to increase the size of the paperback section. Study tables were rearranged and will be retrofitted for power as a convenience to those with laptops using our wifi. The children’s section audiovisual shelving and teen/reference shelving were switched out to make the children’s shelving lower. The easy reader books have been incorporated into the Discovery Center as we start to enhance this area in order to encourage greater use of these materials by pre-schoolers and early elementary students. We are adding casters to the yellow picture book bins and will be moving those around as well to incorporate them more into the Discovery Center. And soon we will be adding some more seating for parents as they playfully learn with their children. Such moves and GILIBRARY 2020 are solid and well-thought-out guides to move library services into the future along with our fantastic community. Our Library Board will soon be reviewing concepts that will turn into a renovation project funded by a donation from the Myrtle Grimminger estate (more details soon). We are also looking at grant funding for several of our GILIBRARY 2020 initiatives and of course, we cooperate closely with Grow Grand Island as our library helps build a strong community 12 ways! Grand Island Regular Meeting - 11/21/2016 Page 24 / 56 Grand Island Public Library Board November 21, 2016 Meeting C1 - Director’s Report – Additional Information 1.Staff Reorganization Much of my time has been spent on staffing the past few months in light of Kathleen and Gerianne’s upcoming retirement. The following organizational chart reflects City Administration approval of a Librarian II opening and expansion of our Library Assistant II’s from two to four. In this organizational chart, solid lines indicate Direct Supervision. Single L-shaped dotted-lines indicate Lead Worker / Functional Supervision. Double dotted-lines indicate non- supervised collaboration between job classes. In effect, one of the retiring Librarian I’s is being replaced with a Librarian II, an MLS-degreed Librarian II with public library supervisory experience and advanced technology skills. The job description has been updated and recruitment will begin this week. The other retiring Librarian I is being replaced by a Library Assistant II, and a fourth Library Assistant II will be added to the organization chart. Both will be filled through a promotional opportunity for current library staff members with expected start in the new positions on November 28. This will in turn create an opening for one Library Assistant I with recruitment to begin in early December. The following provides additional details about the work of a Library Assistant II. Library Assistant II’s have functional (but not direct) supervisory responsibility and act as lead workers. This enhances our support for our front line workers – Library Assistant I’s, Pages and Seasonal Workers – as they almost continually serve the public. Library Assistant II’s provide valuable assistance both to Librarians and to front line staff. Library Assistant II’s are an integral part of a non-supervised collaborative support system in partnership with Librarians, secretarial and custodial staff. Library Assistant II’s engage in paraprofessional work – undertaking the coordination of services under the objectives and direct supervision of Librarians. Functional supervision pertains to supervising the completion of specific tasks (functions) by Library Assistant I’s, Page and Seasonal Workers as assigned by Librarians. This work furthers peer coaching, competency training, and enforcement of standard operating procedures. Lead worker duties include performing opening/closing, shift lead worker assisting patrons with Code of Conduct and other Library policy enforcement, working with patrons with automated system-generated blocks on their access to checking out materials, and other advanced duties in support of front line staff. There would be some specialization in this job to be worked out. With expansion of four in this position, we see opportunities for two Library Asssistant II’s to specialize in Zone A (Adult Services) and B (backroom functions and circulation) work and two Library Assistant II’s to specialize in Zone C (Children’s and Teens) work. Grand Island Regular Meeting - 11/21/2016 Page 25 / 56 I greatly appreciate the library board’s guidance on personnel goals as well as City Administrator Marlan Ferguson’s support for continuity of library operations. While this process took a while, it ensured continuation of our 25.0 FTE’s through creative and cost effective means. City Council approval was granted on November 8th for a portion of this plan involving an amendment to our personnel FTE budget allocation. Personnel Classification Budgeted Revised Net Change Librarian I & II 3.0 FTE 2.0 FTE - 1.00 FTE Library Assistant I & II 15.0 FTE 16.0 FTE + 1.00 FTE This action alone is estimated to have a cost savings of $18,000. In total, the entire process could result in up to $35,000 in savings. Supervision of Zones A and B will temporarily be my responsibility until a Librarian II is hired, and Celine will continue to be in charge of Zone C. Celine’s working title will be Youth and Family Services Librarian. 2.FY 2016-17 Budget Approved by City Council The library-related sections of this year’s budget are attached and will be explained at the meeting. 3.Nebraska Library Association Annual Conference Alan Lepler, Celine Swan, Becky Otte and I attended several excellent sessions and we’ll be reporting briefly. 4.County Interlocal Agreement Update After our October board meeting, Alan and I appeared before the Hall County board of supervisors and Grand Island City Council as they considered and approved the interlocal agreement. The staff has been busy taking applications and the program is going well. I may have a statistical update for you at this meeting, but more likely at the December meeting. 5.Library Programs and Activities [from previous month, current month and next month] - attached Grand Island Regular Meeting - 11/21/2016 Page 26 / 56 ANNUAL BUDGET Adopted September 13, 2016 October 1, 2016 – September 30, 2017 Fiscal Year 2016 – 2017 & Program of Municipal Services Working Together for a Better Tomorrow. Today. Grand Island Regular Meeting - 11/21/2016 Page 27 / 56 2014 2015 2016 2016 2017 ACTUAL ACTUAL BUDGET FORECAST BUDGET GENERAL FUND 100 38,148,495 38,579,996 45,778,936 44,633,349 37,987,725 PERMANENT FUND Library Trust 201 - - - - 5,000 Cemetery Trust 202 - - - - 550,000 - - - - 555,000 SPECIAL REVENUES State Gas Tax 210 - - - - 11,754,714 Occupation Tax 211 - - - - 8,749,655 Enhanced 911 Communications 215 189,790 122,686 668,630 154,438 672,709 PSC Wireless 216 114,352 116,668 160,305 117,704 173,291 Metropolitan Planning Organization 225 46,845 315,754 605,872 473,890 361,425 Transportation 226 109,526 104,665 230,000 203,024 791,622 Community Youth Council 229 14,733 18,292 15,200 15,200 12,200 Revolving Loan 237 - - 160,000 - 100,000 Economic Development 238 647,500 458,300 772,500 444,000 1,022,500 Housing Reuse Program 240 283,711 268,865 41,500 87,000 40,000 Community Development 250 27,740 116,281 170,861 92,241 95,377 Community Grants 251 508,534 268,295 3,880,421 264,000 3,001,120 HUD Entitlement 252 - - - - 348,927 Police Grants 260 115,387 190,363 161,775 129,569 123,442 Parking District #1 270 30,062 25,522 64,180 74,765 68,280 Parking District #2 271 8,871 20,346 41,520 47,203 21,000 Pioneer Consortium 280 - 46,380 190,000 76,500 193,900 Local Assistance 295 86,199 145,902 538,448 341,691 535,315 2,183,251 2,218,318 7,701,212 2,521,225 28,065,478 DEBT SERVICE FUND Debt Service Fund 310 1,231,625 2,242,465 3,322,935 3,066,215 1,138,239 1,231,625 2,242,465 3,322,935 3,066,215 1,138,239 CAPITAL PROJECTS Capital Improvements 400 4,823,505 6,820,406 9,370,537 2,819,034 4,993,870 Special Assessments 401 - - - - - 4,823,505 6,820,406 9,370,537 2,819,034 4,993,870 ENTERPRISE FUNDS Solid Waste 505 2,484,966 2,412,604 2,684,379 2,539,793 3,239,975 Golf Course 510 1,123,569 654,992 741,069 715,077 672,991 Electric Utility 520 84,027,887 69,875,056 75,382,750 65,182,618 86,897,237 Water Utility 525 4,738,282 6,372,614 7,768,181 6,398,099 11,484,912 Sewer Utility 530 27,244,400 28,974,475 27,917,456 23,766,396 22,840,677 119,619,104 108,289,741 114,493,835 98,601,983 125,135,792 INTERNAL SERVICE Information Technology 605 1,063,180 1,061,682 1,382,681 1,068,491 1,460,811 Fleet Services 610 1,306,163 1,141,424 1,397,754 1,353,023 1,372,101 General Insurance 615 8,008,864 9,114,787 10,384,500 10,484,114 10,431,225 Equipment Reserve 620 24,012 34,061 100,000 100,000 100,000 10,402,219 11,351,955 13,264,935 13,005,628 13,364,137 AGENCY Section 125 Cafeterial Plan 715 564,438 882,653 800,000 800,000 800,000 Other Agencies 725 430,000 490,373 554,500 554,500 554,500 BID Assessments 726 218,758 200,024 206,225 206,225 206,225 1,213,196 1,573,049 1,560,725 1,560,725 1,560,725 PENSION & TRUST Employee Pension Reserve 825 832,549 955,271 1,094,000 476,455 1,064,332 832,549 955,271 1,094,000 476,455 1,064,332 GRAND TOTAL 178,453,944 172,031,201 196,587,115 166,684,614 213,865,298 ALL FUNDS APPROPRIATION 9 Grand Island Regular Meeting - 11/21/2016 Page 28 / 56 2013 2014 2015 2016 2017 2017 2017 FTE FTE FTE FTE Change FTE Full Time Administration 3.0000 3.0000 3.0000 3.0000 - 3.0000 3.0000 City Clerk 1.0000 1.0000 1.0000 1.0000 - 1.0000 1.0000 Finance 25.2500 25.2500 27.2500 28.2500 - 28.2500 28.0000 Legal 3.0000 3.0000 3.0000 3.0000 - 3.0000 3.0000 City Hall Buildings 2.0000 2.0000 2.0000 2.0000 - 2.0000 2.0000 Human Resources 4.0000 4.0000 4.0000 4.0000 - 4.0000 4.0000 GENERAL GOVERNMENT TOTALS 38.2500 38.2500 40.2500 41.2500 - 41.2500 41.0000 Building Inspection 10.1000 10.1000 9.3500 9.3500 - 9.3500 9.0000 Fire Services 69.0000 69.0000 70.0000 70.0000 - 70.0000 70.0000 Police Services 99.7588 106.7588 106.7588 107.9588 - 107.9588 104.2000 Emergency Management 15.0000 15.5000 16.0000 17.0000 - 17.0000 17.0000 PUBLIC SAFETY TOTALS 193.8588 201.3588 202.1088 204.3088 0.0000 204.3088 200.2000 Engineering 9.7500 10.7500 10.7500 10.7500 - 10.7500 10.0000 Streets and Transportation 23.5000 23.5000 23.5000 23.5000 - 23.5000 24.0000 PUBLIC WORKS TOTALS 33.2500 34.2500 34.2500 34.2500 0.0000 34.2500 34.0000 Planning 2.5200 2.5200 2.5200 2.5200 - 2.5200 3.0000 Library 23.5556 23.5556 23.5556 25.0000 - 25.0000 17.0000 Parks & Cemetery & Greenhouse 27.1500 27.1500 27.6500 28.8500 - 28.8500 20.0000 Recreation 26.5530 26.5530 26.5530 26.5530 - 26.5530 3.0000 Public Information 1.8500 1.8500 1.8500 2.0000 - 2.0000 2.0000 Heartland Shooting Range 4.0000 4.0000 5.0000 5.0000 - 5.0000 3.0000 ENVIRONMENTAL / LEISURE TOTALS 85.6286 85.6286 87.1286 89.9230 0.0000 89.9230 48.0000 GENERAL FUND TOTALS 350.9874 359.4874 363.7374 369.7318 0.0000 369.7318 323.2000 Community Youth Council (Fund 229)0.1500 0.1500 0.1500 0.0000 - 0.0000 0.0000 Backflow Prevention Program 0.0000 0.0000 0.0000 0.0000 - 0.0000 0.0000 Parking Facility District #2 0.0000 0.0000 0.0000 0.0000 - 0.0000 0.0000 Parking District #1 0.0000 0.0000 0.0000 0.0000 - 0.0000 0.0000 Community Development (Fund 250)2.0000 2.0000 2.0000 2.0000 - 2.0000 2.0000 Enhanced 911 Communications (Fund 215)2.2500 0.8600 0.3000 0.5000 - 0.5000 0.0000 PSC Wireless (Fund 216)0.7500 1.6400 1.7000 1.5000 - 1.5000 2.0000 Metropolitan Planning Org (Fund 225)0.0000 1.0000 1.0000 1.0000 - 1.0000 1.0000 VOCA Grant Acct (Fund 260)0.0000 0.0000 0.0000 0.8000 - 0.8000 1.0000 SPECIAL REVENUE TOTALS 5.1500 5.6500 5.1500 5.8000 0.0000 5.8000 6.0000 Sewer Utility 32.3210 32.3210 32.3210 32.5710 - 32.5710 30.0000 Water Utility 11.5000 11.5000 11.5000 11.5000 - 11.5000 11.0000 Electric Utility 129.3800 131.3800 131.3800 132.3800 - 132.3800 129.0000 Golf Course 5.5000 5.5000 5.5000 5.5000 - 5.5000 3.0000 Solid Waste 12.7000 12.7000 12.7000 12.7000 - 12.7000 11.0000 ENTERPRISE TOTALS 191.4010 193.4010 193.4010 194.6510 0.0000 194.6510 184.0000 Fleet Services 4.5000 4.5000 4.5000 4.5000 - 4.5000 4.0000 Information Technology 7.0000 7.0000 7.0000 7.0000 - 7.0000 7.0000 INTERNAL SERVICE TOTALS 11.5000 11.5000 11.5000 11.5000 0.0000 11.5000 11.0000 - ALL FUND TOTALS 559.0384 570.0384 573.7884 581.6828 0.0000 581.6828 524.2000 Personnel Allocation by Department 14 Grand Island Regular Meeting - 11/21/2016 Page 29 / 56 2014 2015 2016 2016 2017 ACTUAL ACTUAL BUDGET FORECAST BUDGET Beginning Cash Balance 11,331,491 12,441,930 12,610,385 13,572,770 10,698,524 Revenues General Government 2,225,359 1,447,672 1,672,351 1,684,882 1,808,736 Public Safety 4,495,054 5,169,856 5,335,238 4,631,430 6,162,895 Public Works 537,209 504,809 575,361 707,977 199,607 Environment & Leisure 1,613,391 1,614,657 1,690,284 1,690,415 1,777,797 Other 28,600,936 30,589,422 31,065,334 31,098,135 26,723,046 Total Revenue 37,471,948 39,326,416 40,338,568 39,812,839 36,672,081 Transfers In 4,544,206 3,761,606 5,070,000 4,121,264 765,000 Subtotal 42,016,154 43,088,022 45,408,568 43,934,103 37,437,081 Total Resources Available 53,347,645 55,529,952 58,018,953 57,506,872 48,135,604 Disbursements General Government 4,222,972 4,412,609 4,813,006 4,602,035 4,450,603 Public Safety 19,436,415 19,995,553 22,662,606 21,174,571 23,777,547 Public Works 6,387,054 5,961,380 8,655,812 8,654,451 1,469,591 Environment & Leisure 5,757,468 5,856,663 6,471,621 6,286,812 6,337,342 Other 1,591,475 1,600,679 2,422,391 2,809,156 1,952,642 State Fair Bldg 753,112 753,112 753,500 1,106,324 - Total Disbursements 38,148,495 38,579,996 45,778,936 44,633,349 37,987,725 Transfers Out 2,757,221 3,377,186 2,145,000 2,175,000 2,635,000 Total Requirements 40,905,715 41,957,182 47,923,936 46,808,349 40,622,725 Ending Cash Balance 12,441,930 13,572,770 10,095,016 10,698,524 7,512,879 Unrestricted Cash 11,271,753 11,912,999 8,543,321 10,698,524 7,512,879 Restricted Cash-Food & Drink 1,170,176 1,659,771 1,551,695 - - 12,441,930 13,572,770 10,095,016 10,698,524 7,512,879 GENERAL FUND 16 Grand Island Regular Meeting - 11/21/2016 Page 30 / 56 2014 2015 2016 2016 2017 Actual Actual Budget Forecast Budget General Fund Revenue Detail ENGINEERING ENGINEERING PERMIT 9,644 10,851 8,000 8,000 8,000 LICENSE AGREEMENT FEES 2,165 1,900 2,000 2,000 2,000 ENGINEERING SERVICES 367,400 295,000 300,000 450,000 - MAPS & PRINT SALES 5 50 20 100 100 ADMI CHARGE-LANDFILL - 7,700 38,000 CO-PAY HEALTH INSURANCE 17,938 15,277 18,468 18,468 150,507 OTHER REVENUE 1,628 1,350 1,000 1,000 1,000 CREDIT CARD REBATE - 162 500 - - 398,780 324,590 329,988 487,268 199,607 STREET & ALLEY PAVING PERMIT 17,844 25,210 27,775 27,775 - INCENTIVE PAYMENT 4,000 4,000 8,000 4,000 - SERV & MAINT CONTRACT-STATE 40,815 34,932 35,672 35,672 - OTHER INTERGOVERNMENTAL - - - - - CO-PAY HEALTH INSURANCE 56,248 55,208 53,236 53,236 - EMPLOYEE WITHHOLDINGS - - - - - OTHER REVENUE 6,773 11,845 7,500 7,500 - CREDIT CARD REBATE - 843 970 - - TRADE IN ALLOW-MACH & EQUIP - 47,588 105,220 92,526 - TRADE IN ALLOW - VEHICLES - - 7,000 - - SALE OF FIXED ASSETS 12,750 595 - - - 138,429 180,220 245,373 220,709 - TOTAL PUBLIC WORKS 537,209 504,809 575,361 707,977 199,607 PLANNING COUNTY SHARE OF PLANNING 123,880 107,912 118,780 124,588 129,621 FEDERAL GRANTS - - - - - MAPS & PRINT SALES 1,820 1,405 1,500 1,500 1,500 LETTER OF MAP REVIEW 750 1,100 1,000 1,000 1,000 PLANNING-CO-PAY HEALTH INSURANCE 7,498 7,195 4,973 4,973 6,601 OTHER REVENUE - - - - - CREDIT CARD REBATE - 34 - 83 83 CRA-OTHER FEES & SERVICES 40,399 39,173 41,366 41,366 41,366 CRA-CO-PAY HEALTH INSURANCE - - - - 538 174,347 156,819 167,619 173,510 180,709 LIBRARY STATE GRANTS 8,235 7,834 8,482 8,482 8,482 COPY MACHINE USE FEES 9,639 9,950 11,330 11,330 15,000 FINES & PENALTIES 29,574 27,843 36,565 36,565 36,565 NONRESIDENT CARD FEE 12,046 11,759 13,390 13,390 15,000 CO-PAY HEALTH INSURANCE 26,813 25,256 29,533 29,533 28,041 OTHER REVENUE 8,834 3,921 3,500 3,500 3,500 CREDIT CARD REBATE - 1,518 3,000 - - 95,141 88,081 105,800 102,800 106,588 21 Grand Island Regular Meeting - 11/21/2016 Page 31 / 56 2014 2015 2016 2016 2017 Actual Actual Budget Forecast Budget General Government City Administrator's Office 356,121 470,673 422,053 419,095 424,035 Economic Development 375,001 466,070 525,000 525,000 100,000 Mayor's Office 16,371 18,713 24,865 25,583 23,365 Legislative 86,182 90,823 93,471 93,805 93,471 City Clerk 122,011 134,279 144,769 141,404 146,656 Finance 2,106,300 2,098,170 2,152,104 1,982,563 2,220,197 Legal 317,303 328,411 366,156 374,853 391,786 City Hall 341,820 367,498 500,383 471,891 495,452 Human Resources 501,863 437,973 584,205 567,840 555,641 4,222,972 4,412,609 4,813,006 4,602,035 4,450,603 Public Safety Building Inspection 865,464 875,497 943,051 887,900 961,186 Fire Services 4,080,223 4,217,032 8,858,561 7,678,637 10,037,176 Emergency Medical Services 3,068,772 3,114,430 - - - Police 10,275,570 10,492,938 11,401,155 11,222,462 11,249,517 Emergency Management 1,146,386 1,295,656 1,459,839 1,385,572 1,529,668 19,436,415 19,995,553 22,662,606 21,174,571 23,777,547 Public Works Engineering 1,036,639 1,116,026 1,441,795 1,420,726 1,469,591 Streets & Transportation 5,350,415 4,845,354 7,214,017 7,233,725 - 6,387,054 5,961,380 8,655,812 8,654,451 1,469,591 Environment & Leisure Planning 265,578 278,975 304,862 303,422 317,018 Library 1,777,408 1,751,799 1,963,214 1,901,334 1,829,339 Parks 1,629,560 1,552,809 1,852,419 1,777,517 1,866,813 Cemetery 472,894 543,525 547,856 547,735 546,910 Recreation 395,348 449,876 459,096 438,657 457,625 Aquatics 556,694 564,764 598,939 597,644 569,570 Public Information 173,475 188,721 234,466 214,867 222,648 Heartland Shooting Park 486,510 526,193 510,769 505,635 527,419 5,757,468 5,856,663 6,471,621 6,286,812 6,337,342 Non-Department Non-Department 2,344,586 2,353,791 3,175,891 3,915,481 1,952,642 Total General Fund Appropriation 38,148,495 38,579,996 45,778,936 44,633,349 37,987,725 General Fund Appropriation Summary 24 Grand Island Regular Meeting - 11/21/2016 Page 32 / 56 2014 2015 2016 2016 2017 Actual Actual Budget Forecast Budget General Fund Appropriation Detail Public Works Engineering Personnel Services 946,789 902,800 1,057,202 1,050,505 1,095,841 Operating Expenses 89,850 188,293 378,593 365,333 373,750 Capital Outlay - 24,933 6,000 4,888 - Total Engineering 1,036,639 1,116,026 1,441,795 1,420,726 1,469,591 Streets & Transportation Personnel Services 1,920,251 2,089,856 2,161,511 2,116,072 - Operating Expenses 3,151,363 2,405,285 4,467,995 4,558,142 - Capital Outlay 278,802 350,213 584,511 559,511 - Total Streets & Transportation 5,350,415 4,845,354 7,214,017 7,233,725 - PUBLIC WORKS Personnel Services 2,867,040 2,992,656 3,218,713 3,166,577 1,095,841 Operating Expenses 3,241,212 2,593,578 4,846,588 4,923,475 373,750 Capital Outlay 278,802 375,146 590,511 564,399 - TOTAL PUBLIC WORKS 6,387,054 5,961,380 8,655,812 8,654,451 1,469,591 Environment & Leisure Planning Personnel Services 248,754 260,048 283,646 281,271 295,802 Operating Expenses 16,825 18,928 21,216 22,151 21,216 Total Planning 265,578 278,975 304,862 303,422 317,018 Library Personnel Services 1,196,934 1,190,328 1,365,827 1,303,359 1,355,711 Operating Expenses 568,127 561,471 552,387 552,975 458,628 Capital Outlay 12,347 - 45,000 45,000 15,000 Total Library 1,777,408 1,751,799 1,963,214 1,901,334 1,829,339 Parks Personnel Services 1,113,626 1,165,663 1,350,909 1,286,405 1,441,333 Operating Expenses 386,141 387,146 401,510 390,628 312,480 Capital Outlay 129,793 - 100,000 100,484 113,000 Total Parks 1,629,560 1,552,809 1,852,419 1,777,517 1,866,813 Cemetery Personnel Services 394,242 408,192 452,279 452,908 494,310 Operating Expenses 63,622 61,593 59,577 58,827 52,600 Capital Outlay 15,030 73,740 36,000 36,000 - Total Cemetery 472,894 543,525 547,856 547,735 546,910 Recreation Personnel Services 274,521 286,671 333,771 307,719 350,685 Operating Expenses 120,827 137,718 125,325 130,938 106,940 Capital Outlay - 25,487 - - - Total Recreation 395,348 449,876 459,096 438,657 457,625 27 Grand Island Regular Meeting - 11/21/2016 Page 33 / 56 2016 2016 2017 Budget Forecast Budget GENERAL FUND-CAPITAL Account Number STREET AND ALLEY BLDG IMP Roof at West Yard, Main Building 10033501 85612 20,000 20,000 - Subtotal 20,000 20,000 - M & E Dump Truck 10033501 85615 - - - M & E One-ton Pickup, Flatbed 10033501 85615 - - - M & E Mastic Kettle/Applicator 10033501 85615 - - - M & E Roller (vibratory, steel rum)10033501 85615 - - - M & E Tractor 10033501 85615 - - - M & E Portable Video Inspection Equip for Sewer 10033501 85615 20,000 20,000 - M & E Backhoe Loader 10033501 85615 85,000 85,000 - M & E 11' reversible Snow Plow and Frame (6)10033501 85615 60,000 60,000 - M & E Motor grader 10033501 85615 25,000 - - M & E Heated Rubber Asphalt Crack Sealing Machine 10033501 85615 35,000 35,000 - M & E Snow Blower, Front-End Loader Mounted 10033501 85615 15,972 15,972 - M & E Asphalt Reclaiming/Trenching Machine 10033501 85615 22,415 22,415 - M & E Skid Steer Loader (track,buy back program)10033501 85615 47,500 47,500 - M & E Skid Steer Loader (tire, intital purchase for buy back program)10033501 85615 32,500 32,500 - Subtotal 343,387 318,387 - VEH Bucket Truck for Traffic Signals 10033501 85625 131,624 131,624 - VEH Sewer Combo Unit - Lease Purchase 10033501 85625 37,500 37,500 - VEH 1/2 Ton Pick-up 10033501 85625 30,000 30,000 - Subtotal 199,124 199,124 - STORM Storm Sewer Infrastructure Rehab/Improvement 10033501 85650 22,000 22,000 - Subtotal 22,000 22,000 - STREET AND ALLEY TOTAL 584,511 559,511 - LIBRARY OFF EQ IT Equipment 10044301 85620 45,000 45,000 25,000 LIBRARY TOTAL 45,000 45,000 25,000 M & E (2) 72" Rotary Mowers 10044403 85615 - - - M & E One 10' rotary mowers 10044403 85615 60,000 45,889 - M & E Six Heckendorn 36" Mowers 10044405 85615 36,000 36,000 - Subtotal 96,000 81,889 - VEH Utility Vehicle 10044801 85625 - - - VEH 3/4 Ton 4x4 with snow plow 10044405 85625 - - 45,000 VEH 4x4 one ton dump truck with snow plow 10044403 85625 - - 55,000 VEH Half-ton Pickup #1 10044403 85625 20,000 27,297 - VEH Half-ton Pickup #2 10044403 85625 20,000 27,298 - Subtotal 40,000 54,595 100,000 TOTAL PARKS & RECREATION 136,000 136,484 100,000 2,145,626 1,144,951 2,281,864 PARKS & RECREATION GENERAL FUND TOTAL 30 Grand Island Regular Meeting - 11/21/2016 Page 34 / 56 General Fund Library Community Environment/Leisure Fund Type 44301Library Director Supervisor Department Summary The Grand Island Public Library is the gateway for the people of our diverse community to achieve a lifetime of learning and literacy. To ensure this mission, all library services are guided by a long range plan, called GILIBRARY 2020, adopted by the Library Board. Annual services include circulation of 350,000 materials in a variety of formats, serving 250,000 visitors, answering 20,000 reference questions and aiding citizens in their research and daily informational needs, providing access to 100,000 uses of the Internet and other electronic information services through a computer lab and various computer centers (including wireless access), participating in the interlibrary loan program, offering community meeting rooms, operating the Abbott Sisters Research Center, and much more. Programming services include children’s story hours, summer reading programs for 3,500 children and teens, various early childhood literacy and parent education efforts including our Early Literacy Discovery Center that serves as this community’s literacy based Children’s Museum, bi-lingual storytimes, and year round teen and literary/cultural programming for general adult audiences. Electronic services include 24/7 services through an Internet Branch at www.gilibrary.org, and social media efforts such as Facebook and Twitter. The Public Library is located at 211 North Washington Street in central Grand Island. The building was constructed in 1972. Construction was completed for a fully expanded and renovated facility in 2007 that doubled the square footage and expanded services to the community. Description This budget maintains staffing and recently increased operating hours while making necessary cuts in operating budget. The library takes advantage of the Federal Universal Service Fund’s significantly discounted charges for Internet access and other telecommunications services including an increase in Internet bandwidth. Enhancement of the library’s automation systems continues with the statewide Pioneer Consortium open source online catalog underway to reduce the costs of our automation systems. Annual household library card fees for patrons residing outside the corporate limits of Grand Island have been in effect since 2010. Budget Narrative Personnel Title 2015 2016 Net 2017Change2014 1Custodian 1 1 01 3Librarian I & II 3 3 03 0Library Assistant Director 0000 14.2787Library Assistant I & II 14.2787 15 015 0Library Clerk 0 0 00 1Library Director 1 1 01 2.2769Library Page 2.2769 2.5 02.5 1Library Secretary 1101 1Maintenance Worker 1 1 1 01 0Seasonal Worker 0 0.5 00.5 23.5556Totals:25 0 2523.5556 75 Grand Island Regular Meeting - 11/21/2016 Page 35 / 56 2014 2015 2016 2016 2017 ACTUAL ACTUAL REVISED FORECAST BUDGET BUDGET LIBRARY --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- PERSONNEL SERVICES ------------------------------ 10044301 85105 SALARIES - REGULAR 881,296.37 894,733.76 1,012,492.00 950,024.00 1,025,011.00 10044301 85115 F.I.C.A. PAYROLL TAXES 64,193.23 65,059.54 68,351.00 68,351.00 76,368.00 10044301 85120 HEALTH INSURANCE 190,491.12 175,084.32 220,652.00 220,652.00 190,962.00 10044301 85125 LIFE INSURANCE 1,180.23 1,138.50 1,356.00 1,356.00 1,425.00 10044301 85130 DISABILITY INSURANCE 1,000.61 1,059.63 1,370.00 1,370.00 1,596.00 10044301 85145 PENSION CONTRIBUTION 37,070.80 38,711.28 42,765.00 42,765.00 41,139.00 10044301 85150 WORKERS COMPENSATION 2,080.00 2,644.00 2,055.00 2,055.00 2,204.00 10044301 85160 OTHER EMPLOYEE BENEFITS 559.24 562.40 5,476.00 5,476.00 6,476.00 10044301 85161 VEBA 10,530.00 10,636.53 11,310.00 11,310.00 10,530.00 10044301 85165 UNEMPLOYEMENT CONTRIBUTIONS 8,532.00 698.00 - - - TOTAL PERSONNEL SERVICES 1,196,933.60 1,190,327.96 1,365,827.00 1,303,359.00 1,355,711.00 OPERATING EXPENSES ------------------------------ 10044301 85213 CONTRACT SERVICES - - - 400.00 2,400.00 10044301 85241 COMPUTER SERVICES 59,401.58 56,727.90 26,857.00 26,857.00 26,848.00 10044301 85245 PRINTING & BINDING SERVICES 2,451.74 4,200.16 3,000.00 3,000.00 2,000.00 10044301 85305 UTILITY SERVICES 51,716.63 55,221.14 54,500.00 54,500.00 20,000.00 10044301 85317 NATURAL GAS 5,322.32 4,865.87 6,400.00 6,400.00 5,000.00 10044301 85319 REPAIR & MAIN-LD IMP/IRRIGA 774.77 379.00 1,000.00 1,000.00 1,500.00 10044301 85324 REPAIR & MAINT - BUILDING 32,081.36 20,919.42 35,000.00 35,000.00 28,000.00 10044301 85330 REPAIR & MAINT - OFF FURN &17,401.10 28,264.01 26,000.00 26,000.00 24,000.00 10044301 85335 REPAIR & MAINT - VEHICLES 279.86 220.35 480.00 480.00 480.00 10044301 85350 SANITATION SERVICE 1,005.20 871.20 900.00 900.00 900.00 10044301 85405 INSURANCE PREMIUMS 11,000.57 11,000.00 - - - 10044301 85410 TELEPHONE 5,312.72 5,335.91 - 187.50 - 10044301 85413 POSTAGE 6,780.93 6,826.97 9,000.00 9,000.00 8,000.00 10044301 85416 ADVERTISING 1,397.37 2,268.37 1,600.00 1,600.00 1,350.00 10044301 85422 DUES & SUBSCRIPTIONS 22,190.84 22,566.46 26,000.00 26,000.00 24,000.00 10044301 85425 BOOKS 133,028.64 122,917.88 120,000.00 120,000.00 95,000.00 10044301 85426 AV/ELECTRONIC MEDIA 111,441.48 112,145.34 130,000.00 130,000.00 115,000.00 10044301 85427 PERIODICALS 15,625.55 15,230.58 19,000.00 19,000.00 18,000.00 10044301 85428 TRAVEL & TRAINING 3,550.77 5,471.73 6,000.00 6,000.00 2,500.00 10044301 85453 CASH OVER & SHORT 95.11 (2.56) 100.00 100.00 100.00 10044301 85490 OTHER EXPENDITURES 685.41 951.11 450.00 450.00 450.00 10044301 85505 OFFICE SUPPLIES 69,147.61 64,358.17 65,000.00 65,000.00 63,000.00 10044301 85510 CLEANING SUPPLIES 4,449.62 3,812.86 5,600.00 5,600.00 4,600.00 10044301 85515 GASOLINE 403.54 335.01 500.00 500.00 500.00 10044301 85540 MISC OPERATING EQUIPMENT 12,582.39 16,583.97 15,000.00 15,000.00 15,000.00 TOTAL OPERATING EXPENSES 568,127.11 561,470.85 552,387.00 552,974.50 458,628.00 CAPITAL OUTLAY ------------------------------ 10044301 85620 OFFICE FURNITURE & EQUIPMEN 12,347.00 - 45,000.00 45,000.00 15,000.00 TOTAL CAPITAL OUTLAY 12,347.00 - 45,000.00 45,000.00 15,000.00 TOTAL LIBRARY 1,777,407.71 1,751,798.81 1,963,214.00 1,901,333.50 1,829,339.00 TOTAL EXPENSES 1,777,407.71 1,751,798.81 1,963,214.00 1,901,333.50 1,829,339.00 LIBRARY 76 Grand Island Regular Meeting - 11/21/2016 Page 36 / 56 Special Revenue Fund Finance Library Trust Fund Type 201Finance Director Supervisor Department Summary The purpose of this fund is to administer monies and stock donated by the Charlotee Abbott Trust as an endowment for the public Library. The stock consists of 341 shares of Berkshire/Hathaway stock valued at over $48,000. Description Funds are to be used for the purchase of books. In FY 2016-17, $5,000 is budgeted for this purpose. Budget Narrative 99 Grand Island Regular Meeting - 11/21/2016 Page 37 / 56 2014 2015 2016 2016 2017 Actual Actual Budget Forecast Budget Beginning Cash Balance 46,793 54,457 59,458 52,229 57,229 Revenue 7,664 (2,228) 5,000 5,000 5,000 Transfers In - - - - - Total Resources Available 54,457 52,229 64,458 57,229 62,229 Expenditures - - - - 5,000 Transfers Out - - - - - Total Requirements - - - - 5,000 Ending Cash Balance 54,457 52,229 64,458 57,229 57,229 LIBRARY TRUST 100 Grand Island Regular Meeting - 11/21/2016 Page 38 / 56 2014 2015 2016 2016 2017 ACTUAL ACTUAL REVISED FORECAST BUDGET BUDGET LIBRARY TRUST --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- 20110001 74787 INTEREST & DIVIDEND REVENUE 7,664.38 (2,228.09) 5,000.00 5,000.00 5,000.00 TOTAL LIBRARY TRUST 7,664.38 (2,228.09) 5,000.00 5,000.00 5,000.00 TOTAL REVENUES 7,664.38 (2,228.09) 5,000.00 5,000.00 5,000.00 LIBRARY TRUST 101 Grand Island Regular Meeting - 11/21/2016 Page 39 / 56 2014 2015 2016 2016 2017 ACTUAL ACTUAL REVISED FORECAST BUDGET BUDGET LIBRARY TRUST --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- OPERATING EXPENSES ------------------------------ 20110001 85425 BOOKS - - - - 5,000.00 Total OPERATING EXPENSES - - - - 5,000.00 Total LIBRARY TRUST - - - - 5,000.00 Total EXPENSES - - - - 5,000.00 LIBRARY TRUST 102 Grand Island Regular Meeting - 11/21/2016 Page 40 / 56 Special Revenue Fund Library Pioneer Consortium Fund Type 280Library Director Supervisor Department Summary Resolution 2010-368 authorized Grand Island Public Library to participate in a statewide Pioneer Consortium Joint Entity Agreement for Library Services. As part of the Joint Entity Agreement the Pioneer Consortium Council has designated our library as Financial Agent to manage budget and accounting functions for the consortium. The Finance department will account for the deposit of the Pioneer Consortium Council in this separate Special Revenue Fund. All expenditures will follow City procurement and appear on the payment of claims presented to Council. Within the structure of this fund, library staff will routinely handle tasks of invoicing member libraries, processing deposits and claims for bills, and other matters much as it currently does for all other library operations. Description The Pioneer Consortium currently operates a centralized open source software automated catalog project, with a merged database of all members’ holdings and other data, in order to reduce technology costs for member libraries. Revenues include annual membership assessments, occasional state grants, and new member orientation and migration (database setup and merging) fees. Expenditures include an annual service payment to a third party vendor to maintain the software and database, new member migration service payments to this third party (equaling new member migration revenues), other necessary third party purchases, training, payments to member libraries providing central administrative and technical support to the consortium, and other expenses. Budget Narrative 183 Grand Island Regular Meeting - 11/21/2016 Page 41 / 56 2014 2015 2016 2016 2017 Actual Actual Budget Forecast Budget Beginning Cash Balance - - 73,418 76,650 98,670 Revenue - 123,029 190,000 98,520 193,900 Transfers In - - - - - Total Resources Available - 123,029 263,418 175,170 292,570 Expenditures - 46,380 190,000 76,500 193,900 Transfers Out - - - - - Total Requirements - 46,380 190,000 76,500 193,900 Ending Cash Balance - 76,650 73,418 98,670 98,670 PIONEER CONSORTIUM 184 Grand Island Regular Meeting - 11/21/2016 Page 42 / 56 2014 2015 2016 2016 2017 ACTUAL ACTUAL REVISED FORECAST BUDGET BUDGET PIONEER CONSORTIUM --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- PIONEER CONSORTIUM ------------------------------ 28014310 74595 OTHER FEES AND SERVICES - - 3,600.00 - - 28014310 74787 INTEREST & DIVIDEND REVENUE - 253.13 - 220.00 220.00 28014310 74795 OTHER REVENUE - 122,776.16 186,400.00 75,000.00 193,680.00 TOTAL PIONEER CONSORTIUM - 123,029.29 190,000.00 75,220.00 193,900.00 TOTAL REVENUES - 123,029.29 190,000.00 75,220.00 193,900.00 PIONEER CONSORTIUM 185 Grand Island Regular Meeting - 11/21/2016 Page 43 / 56 2014 2015 2016 2016 2017 ACTUAL ACTUAL REVISED FORECAST BUDGET BUDGET PIONEER CONSORTIUM --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- PIONEER CONSORTIUM ------------------------------ OPERATING EXPENSES ------------------------------ 28014310 85221 ADMINISTRATIVE SERVICES - - 5,000.00 4,000.00 4,000.00 28014310 85241 COMPUTER SERVICES - 46,379.55 177,400.00 70,000.00 177,400.00 28014310 85428 TRAVEL & TRAINING - - 4,000.00 - 10,000.00 28014310 85505 OFFICE SUPPLIES - - 3,600.00 2,500.00 2,500.00 Total OPERATING EXPENSES - 46,379.55 190,000.00 76,500.00 193,900.00 Total PIONEER CONSORTIUM - 46,379.55 190,000.00 76,500.00 193,900.00 Total EXPENSES - 46,379.55 190,000.00 76,500.00 193,900.00 PIONEER CONSORTIUM 186 Grand Island Regular Meeting - 11/21/2016 Page 44 / 56 Special Revenue Fund Finance Local Assistance Fund Type 295Finance Director Supervisor Department Summary The purpose of this fund is to receive and expend donations from various sources to fund specific City expenses, projects, and improvements. These funds are generally designated by the donor for a specific purpose. In the event that the projected donations do not materialize, then the expenditures are not incurred. As a result, revenues and expenditures will offset one another. Description This budget provides for expenditures on various projects as donations are received. The various projects are associated with the Police, Parks, Library and other non-departmental areas. The City of Grand Island acts only as the paying agent through which donations and expenditures pass through. Library projects are designated as per Library Board Policy: Donations from the Myrtle Grimminger estate in the Edith Abbott Memorial Library project fund of the city’s Special Revenue Fund shall be designated solely for building, furnishing, equipment and grounds enhancements, or special library programming, outside the scope of the Library’s general fund budget. Prior to procurement of specific enhancements or programs, appropriate plans shall be developed and presented as needed for Library Board approval. Budget Narrative 187 Grand Island Regular Meeting - 11/21/2016 Page 45 / 56 2014 2015 2016 2016 2017 ACTUAL ACTUAL REVISED FORECAST BUDGET BUDGET LOCAL ASSISTANCE --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- FIRE AND AMBULANCE SERVICES ------------------------------ 29522001 74714 FIRE PROJECTS - - - 16,971.00 - TOTAL FIRE AND AMBULANCE SERVICES - - - 16,971.00 - POLICE PROJECTS ------------------------------ 29522301 74605 CANINE UNIT 10,613.56 20.00 500.00 500.00 - 29522301 74717 DEA PROJECTS 1,200.60 805.60 5,000.00 5,000.00 - 29522301 74740 YOUTH PROJECTS - 2,326.00 - - - 29522301 74796 NEIGHBORHOOD WATCH - 150.00 - - - TOTAL POLICE PROJECTS 11,814.16 3,301.60 5,500.00 5,500.00 - PARK PROJECTS ------------------------------ 29544401 74711 PARK PROJECT 5,500.00 3,671.59 - - - 29544401 74723 HIKE/BIKE TRAIL 5,833.38 131.16 - - - 29544401 74728 AQUATIC DONATIONS 2,200.00 2,000.00 - - - 29544401 74731 GOLF COURSE/ALUMINUM CAN $ 423.73 197.49 350.00 350.00 350.00 29544401 74734 GRAND ISLAND GAMES 11,526.00 12,110.00 5,000.00 5,000.00 5,000.00 29544401 74747 GREENHOUSE FLOWERS 100.00 125.00 100.00 100.00 100.00 TOTAL PARK PROJECTS 25,583.11 18,235.24 5,450.00 5,450.00 5,450.00 OTHER DEPARTMENT PROJECTS ------------------------------ 29555001 74602 PLANNING COMMISSION PLAQUE 80.00 90.00 120.00 120.00 120.00 29555001 74701 EDITH ABBOTT MEMORIAL LIBRA 100.00 7,909.69 1,000.00 1,000.00 1,000.00 29555001 74735 CONTINGENCY PROJECTS - - 250,000.00 250,000.00 250,000.00 29555001 74748 PASS THRU DONATIONS - 40,000.00 - - - 29555001 74749 GRANDER VISION PLAN DONATIO 100,000.00 50,000.00 - - - 29555001 74751 GRAND ISLAND VETS HOME REDE - 10,000.00 - - - 29555001 74799 CREDIT CARD REBATE - 51.93 - 164.01 164.00 TOTAL OTHER DEPARTMENT PROJECTS 100,180.00 108,051.62 251,120.00 251,284.01 251,284.00 TOTAL REVENUES 137,577.27 129,588.46 262,070.00 279,205.01 256,734.00 LOCAL ASSISTANCE 189 Grand Island Regular Meeting - 11/21/2016 Page 46 / 56 2014 2015 2016 2016 2017 ACTUAL ACTUAL REVISED FORECAST BUDGET BUDGET LOCAL ASSISTANCE --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- FIRE AND AMBULANCE SERVICES ------------------------------ OPERATING EXPENSES ------------------------------ 29522001 85018 PARAMEDIC PROJECT - - 11,793.00 - 11,793.00 29522001 85019 FIRE PROJECTS - - 3,636.00 9,471.00 11,003.00 29522001 85020 CONVALESCENT - - 539.00 - 539.00 29522001 85022 SMOKE DETECTOR PROGRAM - - 5,260.00 - 5,260.00 Total OPERATING EXPENSES - - 21,228.00 9,471.00 28,595.00 Total FIRE AND AMBULANCE SERVICES - - 21,228.00 9,471.00 28,595.00 POLICE PROJECTS ------------------------------ OPERATING EXPENSES ------------------------------ 29522301 85013 CANINE UNIT 10,781.28 - 500.00 500.00 - 29522301 85014 DEA PROJECTS - - 10,000.00 10,000.00 - 29522301 85040 YOUTH PROJECTS 492.28 398.09 500.00 500.00 500.00 Total OPERATING EXPENSES 11,273.56 398.09 11,000.00 11,000.00 500.00 Total POLICE PROJECTS 11,273.56 398.09 11,000.00 11,000.00 500.00 PARK PROJECTS ------------------------------ OPERATING EXPENSES ------------------------------ 29544401 85016 PARK PROJECT 770.33 2,901.25 - - - 29544401 85024 GRAND ISLAND GAMES 16,272.20 13,804.48 6,000.00 6,000.00 6,000.00 29544401 85421 ARBORETUM - 119.88 - - - 29544401 85747 GREENHOUSE FLOWERS 100.00 100.00 100.00 100.00 100.00 Total OPERATING EXPENSES 17,142.53 16,925.61 6,100.00 6,100.00 6,100.00 Total PARK PROJECTS 17,142.53 16,925.61 6,100.00 6,100.00 6,100.00 OTHER DEPARTMENT PROJECTS ------------------------------ OPERATING EXPENSES ------------------------------ 29555001 85041 PLANNING COMMISSION PLAQUE 52.50 111.20 120.00 120.00 120.00 29555001 85042 EDITH ABBOTT MEMORIAL LIBRA 5,775.00 12,151.88 200,000.00 15,000.00 200,000.00 29555001 85490 OTHER EXPENDITURES - 70,000.00 - - - 29555001 85749 GRANDER VISION PLAN DONATIO 51,955.61 46,315.68 50,000.00 50,000.00 50,000.00 Total OPERATING EXPENSES 57,783.11 128,578.76 250,120.00 65,120.00 250,120.00 190 Grand Island Regular Meeting - 11/21/2016 Page 47 / 56 Internal Service Fund Finance Information Technology Fund Type 605Finance Director Supervisor Department Summary This fund provides for the operation of the Information Technology (IT) Division of the Finance Department. IT maintains the City Hall Windows network servers, City Hall telephone system and wireless and fiber connections to the City Hall network from multiple remote sites. IT administers the Integrated Accounting software system for Financial/Payroll/Special Assessments, GIS System, Public Safety Spillman software, Advanced Utility Billing software, Mainsaver - Utility Work Order software, Laserfiche Document Management system as well as administration support for networks at the Public Library. Description A major focus of the Division in 2016-2017 is to continue hardware and software enhancements and replacements to enable users to become more efficient and productive using technology as it evolves. The Disaster Recovery project and plan will continue to expand incorporating the City’s critical functions and technology infrastructure at the offsite PGS location. The division’s revenue consists of cost recovery through interdepartmental charges for services. Budget Narrative Personnel Title 2015 2016 Net 2017Change2014 1Computer Operator 1101 1Computer Programmer 1 1 01 3Computer Technician 3 3 03 1GIS Coordinator 1 1 01 1IT Manager 1 1 01 0IT Supervisor 0 0 00 7Totals:70 77 254 Grand Island Regular Meeting - 11/21/2016 Page 48 / 56 2015 2016 2017 Fee Schedule for 2017 Transportation for Flight Crew from Airport to Hospital and Back 300.00 Per Round Trip 300.00 Per Round Trip 300.00 Per Round Trip Mayor and Council have established fees for certain medical supplie used for ambulance calls based on prices currently charged by Saint Francis Medical Center. The Fire Chief is authorized to adjust prices and add or delete products as necessary. PARAMEDIC SERVICE RATES Oxygen 53.00 53.00 53.00 O.B. Kits 17.00 17.00 17.00Splints (air and/or hare traction 22.00 22.00 22.00 Spinal Immobilization 86.00 86.00 86.00 Advanced Airway 131.00 131.00 131.00 IV1 (if single IV is started)51.00 51.00 51.00 IV2 (multiple IV's started)86.00 86.00 86.00 Bandages 12.00 12.00 12.00 Combo Pad 46.00 46.00 46.00 Resq Pod 100.00 100.00 100.00 Bone dril 110.00 110.00 110.00 Suction 12.00 12.00 12.00 LIBRARY Overdue charge on Library Materials (per item per day).15 Juvenile .30 Adult .15 Juvenile .30 Adult .15 Juvenile .30 Adult Interlibrary loan per item (plus postage 2.00 2.00 2.00 Photocopy/Computer Print (mono, 8 1/2"x11" or 14"0.10 0.10 0.10 Photocopy/Computer Print (mono, 11"x17"0.25 0.25 0.25 Photocopy/Computer Print (color, 8 1/2"x11"0.75 0.75 0.75 Photocopy/Computer Print (color, 8 1/2"x14"1.00 1.00 1.00 Photocopy/Computer Print (color, 11"x17"1.50 1.50 1.50 Microform Reader-printer copy 0.50 0.50 0.50 Replacement Fee for Lost ID Card 1.00/card 1.00/card 1.00/card Processing Fee for Lost Material Replacement Cost Replacement Cost Replacement CostFAX Services Outgoing - Staff assisted - U.S. only 1st page 3.00 1st page 3.00 1st page 3.00additional pages 1.50 additional pages 1.50 additional pages 1.50 Incoming - Staff assisted 1st page 2.00 1st page 2.00 1st page 2.00additional pages 1.00 additional pages 1.00 additional pages 1.00 Outgoing - Self service (Credit/Debit) - U.S 1st page 1.75 1st page 1.75 1st page 1.75additional pages 1.00 additional pages 1.00 additional pages 1.00 Outgoing - Self service (Credit/Debit) - Internationa 1st page 3.95 1st page 3.95 1st page 3.95additional pages 3.45 additional pages 3.45 additional pages 3.45 Non-Resident Annual Card Fee 40.00 40.00 40.00 Non Resident 3 Month Card Fee 10.00 10.00 10.00 Purchase of computer disk 1.00/disk 1.00/disk 1.00/disk Purchase of computer thumb drive 10.00 10.00 10.00Purchase of computer head phones 1.00 1.00 1.00 PARKS AND RECREATION DEPARTMENT CEMETERY DIVISION Open/Close Grave (per burial) **oversize vault - add $150.00** Urn Vault over 16" x 16" - Add $50.00 Adult 600 600 700 Child 250 250 300 Ashes 200 200 250 Columbarium 200 Saturday Open/Close (per burial) Adult 800 Child 340 Ashes 285 Columbarium 230 296 Grand Island Regular Meeting - 11/21/2016 Page 49 / 56 Library Programs and Activities November 21, 2016 Report to Board Call for more details Title Date Primary Event Type Adult Book Displays for October 2016 - Fall into a Good Book, Stand Up for Your Right to Read-Banned Books, Nebraska Football, 150 Nebraska Authors, Spooky Tales 10/1/2016 Display - Adult Children's Displays for October - Curious George's 75th Birthday, Read with Friends Spooky Halloween Display in Children's Glass Case, November is Anti-Bullying Month, Halloween Books, Nebraska Football Books, Fall Books, New Books, Visiting Author Julia Cook display, Mo Willems, Pokémon, and Fall Sports 10/1/2016 Display - Children's Teen Displays for October - Tough Topics for Teens Display, Playaways, New YALSA Top Ten, Award Books, Create Table, Scary Halloween Books in window ledge, Halloween Creepy Displays 10/1/2016 Display - Teen Saturday Storytime-Stories and Crafts Paws to Read 10/1/2016 Storytime Spinning and Weaving Week 10/1/2016 General Program Harry Potter Movie Mania 10/2/2016 General Program LIBRARY ALIVE: Help kids develop a love of reading 10/2/2016 Media Lapsits 10/3/2016 Lapsits HomeSchooler's Program 10/3/2016 Children's Literacy Event Baby & Toddler Lapsit-Rock and Read 10/4/2016 Baby & Toddler Lapsits Book Club for Adults 2016 10/4/2016 Book Club for Adults Crisis Center 10/4/2016 Hosted Meeting Pajamatime (Family Storyhour)10/4/2016 Family Storytime Awareness, education remain vital in battle against domestic violence 10/4/2016 Media Storytime (Ready to Read)10/5/2016 Storytime Storytime (Ready to Read)10/5/2016 Storytime BookBop-Stories, Music and Movement 10/5/2016 Storytime Prime Time Reading Time 10/5/2016 Prime Time Family Reading Time Baby & Toddler Lapsit-Rock and Read 10/5/2016 Baby & Toddler Lapsits Color with a Cop 10/6/2016 Storytime Local police officers bond with kids at Color With a Cop 10/6/2016 Media Central Nebraska Writers Group 10/6/2016 Hosted Meeting Outreach to Engleman School Kindergarten 10/6/2016 Children's Literacy Event Library to celebrate Teen Read Week—“Read for the fun of it!” 10/7/2016 Media Grand Island resident’s first novel hits bookshelves across the country 10/7/2016 Media In Grand Island, police take a break from catching crooks to catch a story with kids at the library 10/7/2016 Media Nebraska Warrior Writers Project 10/8/2016 Adult Cultural Program Nebraska Warrior Writers (Children's Activities)10/8/2016 Children's Literacy Event Saturday Storytime-Stories and Crafts with the Clean Community System 10/8/2016 Storytime Grand Island Regular Meeting - 11/21/2016 Page 50 / 56 Library Programs and Activities November 21, 2016 Report to Board Call for more details Jo Virden/Author Book Talk-World War II Love Story 10/8/2016 Adult Author Program FANTASTICLAND: Grand Island resident’s first novel hits bookshelves across the country 10/8/2016 Media Harry Potter Movie Mania 10/9/2016 General Program Lapsits 10/10/2016 Lapsits Story Time for Adults with Dori Bush 10/10/2016 Adult Summer Reading Baby & Toddler Lapsit-Rock and Read 10/11/2016 Baby & Toddler Lapsits Pajamatime (Family Storyhour)10/11/2016 Family Storytime Storytime (Ready to Read)10/12/2016 Storytime Storytime (Ready to Read)10/12/2016 Storytime BookBop-Stories, Music and Movement 10/12/2016 Storytime Prime Time Reading Time 10/12/2016 Prime Time Family Reading Time Baby & Toddler Lapsit-Rock and Read 10/12/2016 Baby & Toddler Lapsits Lego One-Scoop Challenge 10/12/2016 Teen General Program Moonshell Munch and Learn 10/13/2016 Adult Cultural Program Wood River 21st Century Grant Program 10/13/2016 Children's Literacy Event Wood River School 21st Century Grant Program 10/13/2016 Children's Literacy Event Saturday Storytime-World Neighbors with the Multicultural Coalition 10/15/2016 Storytime LIBRARY ALIVE: Wishing a belated Happy Birthday to Edith Abbott 10/16/2016 Media Harry Potter Movie Mania 10/16/2016 General Program Lapsits 10/17/2016 Lapsits Library Board Meeting 10/17/2016 Library Board FAST Program at Knickrehm 10/17/2016 Children's Literacy Event Baby & Toddler Lapsit-Rock and Read 10/18/2016 Baby & Toddler Lapsits FAST Program at Wasmer 10/18/2016 Children's Literacy Event Pajamatime (Family Storyhour)10/18/2016 Family Storytime County board to decide on library card issue for residents outside city limits 10/18/2016 Media Hall County writes next chapter in relationship with GI Public Library 10/18/2016 Media Storytime (Ready to Read)10/19/2016 Storytime Storytime (Ready to Read)10/19/2016 Storytime BookBop-Stories, Music and Movement 10/19/2016 Storytime Prime Time Reading Time 10/19/2016 Prime Time Family Reading Time Baby & Toddler Lapsit-Rock and Read 10/19/2016 Baby & Toddler Lapsits Heartland Health Center 10/19/2016 Hosted Meeting Hall County board OKs contract with city for library services 10/19/2016 Media Color with a Cop 10/20/2016 Storytime Proctor Exam for University of Cincinnati 10/21/2016 Proctor Exam Grand Island Regular Meeting - 11/21/2016 Page 51 / 56 Library Programs and Activities November 21, 2016 Report to Board Call for more details Nebraska Warrior Writers Project 10/22/2016 Adult Cultural Program Nebraska youths win college savings scholarships 10/22/2016 Media Nebraska Warrior Writers (Children's Activities)10/22/2016 Children's Literacy Event SATURDAY SALUTE: County making sure its residents can get library cards 10/22/2016 Media Saturday Storytime-BookBop 10/22/2016 Storytime LIBRARY ALIVE: It’s Halloween: all about vampires 10/23/2016 Media Harry Potter Movie Mania 10/23/2016 General Program Lapsits 10/24/2016 Lapsits GI Christian School 10/24/2016 Children's Literacy Event Read All About it Book Club 10/24/2016 Hosted Meeting Baby & Toddler Lapsit-Rock and Read 10/25/2016 Baby & Toddler Lapsits Pajamatime (Family Storyhour)10/25/2016 Family Storytime Project Homeless Connect set for Thursday 10/25/2016 Media Literacy Council of Grand Island 10/25/2016 Hosted Meeting CITY COUNCIL FOLLOW: two-year contract that allows everyone in Hall County to get a free library card at the Grand Island Public Library 10/25/2016 Media Storytime (Ready to Read)10/26/2016 Storytime Storytime (Ready to Read)10/26/2016 Storytime BookBop-Stories, Music and Movement 10/26/2016 Storytime Outreach to Success Academy 10/26/2016 Outreach (Staff) Prime Time Reading Time 10/26/2016 Prime Time Family Reading Time Baby & Toddler Lapsit-Rock and Read 10/26/2016 Baby & Toddler Lapsits AARP 10/26/2016 Hosted Meeting GIPS Meeting 10/27/2016 Hosted Meeting PROJECT HOMELESS CONNECT: Altruistic groups connect with the homeless 10/27/2016 Meida Nebraska Department of Labor 10/28/2016 Hosted Meeting Heartland Health Center 10/28/2016 Hosted healthcare enrollment Saturday Storytime-Stories and Crafts 10/29/2016 Storytime Author/Book Signing-Mike Bockoven 10/29/2016 Adult Author Program SATURDAY SALUTE: Services for homeless meet needs 10/29/2016 Media Harry Potter Movie Mania 10/30/2016 General Program Prairieland Romance Writers 10/30/2016 Hosted Meeting LIBRARY ALIVE: Times are changing at the library 10/30/2016 Media Lapsits 10/31/2016 Lapsits Baby & Toddler Lapsit-Rock and Read 11/1/2016 Baby & Toddler Lapsits Book Club for Adults 2016 11/1/2016 Book Club for Adults Pajamatime (Family Storyhour)11/1/2016 Family Storytime Storytime (Ready to Read)11/2/2016 Storytime Grand Island Regular Meeting - 11/21/2016 Page 52 / 56 Library Programs and Activities November 21, 2016 Report to Board Call for more details Storytime (Ready to Read)11/2/2016 Storytime BookBop-Stories, Music and Movement 11/2/2016 Storytime Prime Time Reading Time 11/2/2016 Prime Time Family Reading Time Baby & Toddler Lapsit-Rock and Read 11/2/2016 Baby & Toddler Lapsits Color with a Cop 11/3/2016 Storytime Proctor Exam for University of Cincinnati 11/3/2016 Proctor Exam GIPS Meeting 11/3/2016 General Program Central Nebraska Writers Group 11/3/2016 Hosted Meeting Nebraska Warrior Writers Project 11/5/2016 Adult Cultural Program Nebraska Warrior Writers (Children's Activities)11/5/2016 Children's Literacy Event Saturday Storytime-Stories and Crafts 11/5/2016 Storytime Central Nebraska Writers Group 11/5/2016 Hosted Meeting Harry Potter Movie Mania 11/6/2016 General Program Children's Day 11/6/2016 Children's Literacy Event Lapsits 11/7/2016 Lapsits HomeSchooler's Program 11/7/2016 Children's Literacy Event 2016 General Election 11/8/2016 Polling Place Baby & Toddler Lapsit-Rock and Read 11/8/2016 Baby & Toddler Lapsits Pajamatime (Family Storyhour)11/8/2016 Family Storytime Storytime (Ready to Read)11/9/2016 Storytime Storytime (Ready to Read)11/9/2016 Storytime BookBop-Stories, Music and Movement 11/9/2016 Storytime Prime Time Reading Time 11/9/2016 Prime Time Family Reading Time Baby & Toddler Lapsit-Rock and Read 11/9/2016 Baby & Toddler Lapsits Grow Grand Island Arts and Entertainment Committee 11/10/2016 Hosted Meeting Hall County Community Collaborative 11/10/2016 Hosted Meeting The Library is Closed in Observance of Veteran's Day 11/11/2016 Announcement Saturday Storytime-Stories and Crafts 11/12/2016 Storytime Library to host SBA workshops starting in 2017 11/12/2016 Media Harry Potter Movie Mania Release Party 11/13/2016 General Program Prairieland Romance Writers 11/13/2016 Hosted Meeting Lapsits 11/14/2016 Lapsits Story Time for Adults with Dori Bush 11/14/2016 Adult Summer Reading Runza donation dollars to be used for children and teen library books 11/14/2016 Media Baby & Toddler Lapsit-Rock and Read 11/15/2016 Baby & Toddler Lapsits Pajamatime (Family Storyhour)11/15/2016 Family Storytime Storytime (Ready to Read)11/16/2016 Storytime Storytime (Ready to Read)11/16/2016 Storytime BookBop-Stories, Music and Movement 11/16/2016 Storytime Baby & Toddler Lapsit-Rock and Read 11/16/2016 Baby & Toddler Lapsits Color with a Cop 11/17/2016 Storytime Grand Island Regular Meeting - 11/21/2016 Page 53 / 56 Library Programs and Activities November 21, 2016 Report to Board Call for more details Wood River School 21st Century Grant Program 11/17/2016 Children's Literacy Event Hall County Community Collaborative 11/18/2016 Hosted Meeting Nebraska Warrior Writers Project 11/19/2016 Adult Cultural Program Nebraska Warrior Writers (Children's Activities)11/19/2016 Children's Literacy Event World Neighbors-Saturday Storytime 11/19/2016 Storytime Lapsits 11/21/2016 Lapsits Library Board Meeting 11/21/2016 Library Board Baby & Toddler Lapsit-Rock and Read 11/22/2016 Baby & Toddler Lapsits Pajamatime (Family Storyhour)11/22/2016 Family Storytime Award Winning Children's Author Julia Cook 11/22/2016 Children's Literacy Event Santa's Arrival at the Conestoga Mall 11/22/2016 Children's Literacy Event Storytime (Ready to Read)11/23/2016 Storytime Storytime (Ready to Read)11/23/2016 Storytime BookBop-Stories, Music and Movement 11/23/2016 Storytime The Library is Closed in Observance of the Thanksgiving Holiday 11/24/2016 Announcement The Library is Closed in Observance of the Thanksgiving Holiday 11/25/2016 Announcement Mayan Community from Guatamala 11/27/2016 Hosting Meeting Read All About it Book Club 11/28/2016 Hosting Meeting Lapsits 11/28/2016 Lapsits Baby & Toddler Lapsit-Rock and Read 11/29/2016 Baby & Toddler Lapsits Pajamatime (Family Storyhour)11/29/2016 Family Storytime Storytime (Ready to Read)11/30/2016 Storytime Storytime (Ready to Read)11/30/2016 Storytime BookBop-Stories, Music and Movement 11/30/2016 Storytime Baby & Toddler Lapsit-Rock and Read 11/30/2016 Baby & Toddler Lapsits Color with a Cop 12/1/2016 Storytime Nebraska State wide Arboretum 12/1/2016 Hosting Meeting Proctor Exam for University of Cincinnati 12/2/2016 General Program Kathleen's Retirement Reception 12/2/2016 Staff Use Saturday Storytime-Stories and Crafts 12/3/2016 Storytime Lapsits 12/5/2016 Lapsits HomeSchooler's Program 12/5/2016 Children's Literacy Event Baby & Toddler Lapsit-Rock and Read 12/6/2016 Baby & Toddler Lapsits Book Club for Adults 2016 12/6/2016 Book Club for Adults Pajamatime (Family Storyhour)12/6/2016 Family Storytime Storytime (Ready to Read)12/7/2016 Storytime Storytime (Ready to Read)12/7/2016 Storytime BookBop-Stories, Music and Movement 12/7/2016 Storytime Baby & Toddler Lapsit-Rock and Read 12/7/2016 Baby & Toddler Lapsits Moonshell Munch and Learn 12/8/2016 Adult Cultural Program Central Nebraska Writers Group 12/8/2016 Hosting Meeting Grand Island Regular Meeting - 11/21/2016 Page 54 / 56 Library Programs and Activities November 21, 2016 Report to Board Call for more details Saturday Storytime-Stories and Crafts 12/10/2016 Storytime Lapsits 12/12/2016 Lapsits Story Time for Adults with Dori Bush 12/12/2016 Adult Summer Reading Baby & Toddler Lapsit-Rock and Read 12/13/2016 Baby & Toddler Lapsits Wood River School 21st Century Grant Program 12/13/2016 Children's Literacy Event Humanities Nebraska-Charlotte Endorf 12/13/2016 Children's Literacy Event Pajamatime (Family Storyhour)12/13/2016 Family Storytime Storytime (Ready to Read)12/14/2016 Storytime Storytime (Ready to Read)12/14/2016 Storytime BookBop-Stories, Music and Movement 12/14/2016 Storytime Baby & Toddler Lapsit-Rock and Read 12/14/2016 Baby & Toddler Lapsits Color with a Cop 12/15/2016 Storytime Homeschooler's Holiday Program 12/16/2016 Children's Literacy Event Saturday Storytime-Stories and Crafts 12/17/2016 Storytime Lapsits 12/19/2016 Lapsits Library Board Meeting 12/19/2016 Library Board Baby & Toddler Lapsit-Rock and Read 12/20/2016 Baby & Toddler Lapsits Pajamatime (Family Storyhour)12/20/2016 Family Storytime Red Cross 12/20/2016 Hosting Blood Drive Storytime (Ready to Read)12/21/2016 Storytime Storytime (Ready to Read)12/21/2016 Storytime BookBop-Stories, Music and Movement 12/21/2016 Storytime Baby & Toddler Lapsit-Rock and Read 12/21/2016 Baby & Toddler Lapsits Children's Holiday Break 12/22/2016 Children's Holiday Break Program Teen Holiday Break 12/22/2016 Teen Holiday Break Program Gerianne's Retirement Reception 12/22/2016 Staff Use Children's Holiday Break 12/23/2016 Children's Holiday Break Program Teen Holiday Break 12/23/2016 Teen Holiday Break Program The Library is Closed for the Christmas Holiday 12/25/2016 Announcement Children's Holiday Break 12/26/2016 Children's Holiday Break Program Teen Holiday Break 12/26/2016 Teen Holiday Break Program Children's Holiday Break 12/27/2016 Children's Holiday Break Program Teen Holiday Break 12/27/2016 Teen Holiday Break Program Children's Holiday Break 12/28/2016 Children's Holiday Break Program Teen Holiday Break 12/28/2016 Teen Holiday Break Program Children's Holiday Break 12/29/2016 Children's Holiday Break Program Teen Holiday Break 12/29/2016 Teen Holiday Break Program Grand Island Regular Meeting - 11/21/2016 Page 55 / 56 Library Board Monday, November 21, 2016 Regular Meeting Item D1 Board Communications and Committee Reports This item allows for the introduction and discussion of board communications and committee reports. Items requiring approval must also be indicated in Consideration of Unfinisished Business or Consideration of New Business. Staff Contact: Grand Island Regular Meeting - 11/21/2016 Page 56 / 56