2016 Delivery Budget
Expenses Change Fleet Expense$105,000$95,000-$10,000 Staff Salaries$1,020,436$1,032,387+$11,951 Insurance$73,000$73,500+$500 Supplies$12,000$8,500-$3,500 Fleet Replacement$30,000 0 Contacted Services$42,000$40,500-$1,500 Delivery Facility$182,314$184,000+$1,686
Net decrease: -$863
(from member fees) 2015 budget: $386,892 2016 budget: $388,332 +$1,440 added with the addition of Randolph All other total county fees are the same. Some individual library fees have adjusted (+/-) due to small volume shifts within counties.
Change Adams$9081$9059-$22 Rome$1102$1124+$22 Adams County$10, Change PCPL$26,498 0
Change Cambria$3183$3027-$156 Columbus$7009$6747-$262 Lodi$6782$6527-$256 Pardeeville$3820$3647-$173 Portage$10,972$10,599-$372 Poynette$5197$4986-$212 Randolph0$3330+$3330 Rio$1324$1233-$91 Wisconsin Dells$6745$6490-$255 Wyocena$2154$2040-$114
Change Baraboo$3073$3057-$16 LaValle$618$653+$35 North Freedom$775$783+$8 Plain$ Prairie du Sac$2267$2222-$45 Reedsburg$3152$3009-$143 Rock Springs$594$617+$23 Sauk City$2097$2186+$89 Spring Green$1689$1738+$49 Sauk County$29,742 0
Change Albany$ Brodhead$ Monroe$ Monticello$ New Glarus$ Green County$28, Change Marshfield$ McMillan$ Wood County$15,071 0
Change Dane County$193,516 0
There are no route changes or service frequency reductions Savings were realized with the departure of one FT Driver In 2016 we will continue to work internally at Delivery to increase efficiency. Through the Delivery Committee we will explore other measures if they maintain high service standards.
Can answer any questions?