1. Green Oleander Public Library
Budget and Funding

2. Green Oleander Library
Grant Sources
1. Captain Planet Foundation Grant
2. Disney Minnie Grant
3. Herbert W. Hoover Foundation Grant
4. Digital Media & Learning Grant

3. Captain Planet Foundation Grant
• Amount of the Award - $500
• Requirements and Guidelines:
http://www.captainplanetfdn.org/grants.html
• Library Implementation:
The grant will allow children to learn about sustainable gardening
through hands-on experiences. Vegetable and flower garden will be
created at the library for this purpose.

4. Rethink Recycling
Community Power Grant
• Amount of the Award – (not funded)
• Requirements and Guidelines:
http://www.rethinkrecycling.com/grants
• Library Implementation:
The funding is provided to increase community awareness of waste
issues and engage them in waste reduction activities, leading to long-
term behavior change.

5. Disney Minnie Grant
• Amount of the Award - $500
• Requirements and Guidelines:
http://ysa.org/MyYSA/YSAContent/YSANews/tabid/219/articleType/ArticleView/articleId/134/DisneyMinnieGrant2ndRound2009.aspx
• Library Implementation:
The grant will offer an opportunity for youth from low-income
communities to participate as volunteer speakers at the library and
to educate children and adults about tips that can reduce their
electrical bills.

6. Herbert W. Hoover
Foundation Grant
• Amount of the Award - $2,000
• Requirements and Guidelines:
http://hwhfoundation.org/grantseeking/
• Library Implementation:
Hoover Foundation grant will expose students from Oleander
County schools to library programs like “Save the Turtles,
Save the Manatees,” “Invasive Species in Florida,” and
“Demystifying Red Tide.”

7. Digital Media & Learning Grant
John D. and Catherine T. MacArthur Foundation
• Amount of the Award - $250,000
• Requirements and Guidelines:
http://www.macfound.org/site/c.lkLXJ8MQKrH/b.913959/k.E1BE/Applying_for_Grants.htm
• Library Implementation:
An Integrated Digital Learning Center designed to promote
avant garde, non-standard and critical thinking through digital media
will open its doors to the young people in the community.

8. Bill & Melinda Gates Foundation
• Amount of the Award – The status of this grant is pending
• Requirements and Guidelines:
http://www.gatesfoundation.org/grantseeker/Pages/funding-united-states-libraries.aspx
• Library Implementation:
The goal of this grant is to
“Provide up-to-date hardware and fast Internet connections.
Train library staff to use, maintain, and introduce technology.
Encourage public support for free access to computers and the Internet.
Help partners plan ahead to sustain programs.”

9. Green Oleander Library
Budget Proposal
2009/2010

10. Revenue
Revenue
Account Number Account Title 2009-2010
5311 Rental Revenue from Bookery Café $ 14,400.00
5355 Friends of the Library $ 15,000.00
5360 Bill & Melinda Foundation Grant Pending
5366 Captain Planet Foundation Grant $ 500.00
5370 Think Recycling not funded
5367 Disney Minnie Grant $ 500.00
5377 Herbert W. Hoover Foundation Grant $ 2,000.00
5388 John D. & Catherine T. MacArthur Foundation $ 250,000.00
Total Revenue $ 282,400.00

11. Expenses
Salaries, Benefits & Fringes
Account Number Account Title 2009-2010
6121 Full-time Employees $ 214,000.00
6151 Part-time Employees $ 66,000.00
6201 Social Security Benefits and Medicare $ 21,420.00
6211 Retirement Plan $ 22,298.80
6227 Health Insurance $ 34,240.00
6231 Life Insurance $ 4,280.00
6241 Tuition Reimbursement $ -
Total Salaries and Benefits $ 362,238.80

12. Expenses
Library Materials
Account Number Account Title 2009-2010
7230 Books (Adult Fiction and Non-fiction) $ 40,000.00
7231 Books (Children and YA Collection) $ 15,000.00
7330 Reference Books - General Collection $ 8,000.00
7331 Reference Books - "Green" Collection $ 4,000.00
7332 Periodical/Serials $ 5,000.00
7333 Periodical/Serials - "Green" Collection $ 2,000.00
7334 A/V Materials $ 10,500.00
7335 Electronic Materials $ 5,000.00
7340 Books by Mail $ 2,000.00
7350 ILL $ 4,000.00
Total Library Materials $ 95,500.00

13. Expenses
Materials and Supplies
Account Number Account Title 2009-2010
7311 Office Supplies $ 600.00
7318 Application Software Licenses $ 5,600.00
7328 Public Performance License (for Films) $ 3,500.00
7332 Audio Visual Equipment $ 10,000.00
7379 Other Materials and Supplies $ 500.00
Total Materials and Supplies $ 20,200.00

14. Expenses
Repair and Maintenance
Account Number Account Title 2009-2010
7400 Building Utilities $ 8,000.00
7401 Repair and Maintenance - Building $ 2,000.00
7410 Repair and Maintenance -Vehicles $ 2,000.00
7415 Envisionware Maintenance and Support $ 3,500.00
7420 OPAC, Servers & Computer Maintenance $ 10,000.00
7443 Copier Rental and Maintenance $ 1,200.00
Total Repair and Maintenance $ 26,700.00

15. Expenses
Other Operating Expenses
Account Number Account Title 2009-2010
7731 Postage $ 800.00
7733 Freight $ 1,500.00
7734 Communications $ 3,500.00
7766 Office Furniture under $1,000 $ 1,000.00
7767 Computer Equipment (laptops) $ 6,000.00
7768 Equipment under $1,000 $ 1,000.00
7769 Programming Costs $ 1,000.00
7113 Custodial Services $ 3,500.00
7741 Printing and Reproduction $ 500.00
7791 Survey Expenses $ 3,000.00
7799 Miscellaneous Expenses $ 500.00
Total Other Operating Expenses $ 22,300.00

16. Total Budget Projection 2009-2010
Other Operating Expenses
Account Title 2009-2010 2009-2010
Revenue $ 282,400.00
Salaries & Fringes $ 313,100.00
Library Materials $ 95,500.00
Materials and Supplies $ 20,200.00
Repair and Maintenance $ 26,700.00
Other Operating Expenses $ 19,300.00
$ 282,400.00 $ 474,800.00
Request to be Approved by the Board $ 435,954.00
Grants are restricted to cover :
Programming, Software Applications, and Children's' Computers.

17. Green Oleander Public Library
Future Projects
Account
Account Title 2010-2015
Number
Self Checkout Kiosks and Radio Frequency Transmission
7001 Devices $ 300,000.00
OverDrive Digital Library e-Books, Audiobooks, Music and
7002 Video $ 40,000.00
7003 Book Mobile Additional Services $ 50,000.00
7756 Travel $ 2,500.00
6241 Tuition Reimbursement $ 2,500.00
Total Future Projection Expenses $ 395,000.00

19. Green Oleander Library