SLIDE 4 BLIP Revenue & Expenditures
Sources to Date Original Budget Current Budget Expend/Encumb
As of June 30, 2014
2000 Prop. A Bonds & Interest $ 105,865,000 $ 113,382,580 $112,844,104 1989 Earthquake Safety Bond $ 2,400,000 $ 2,400,000 $ 2,400,000 Subtotal Bond Funds $ 108,265,000 $ 115,782,580 $ 115,244,104 Other Sources: $ 25,000,000 $ 80,476,770 $ 67,475,815 State Prop 14 $ 10,000,000 $ 9,710,784 $ 9,710,376 Library Preservation Fund $ 0 $ 18,369,658 $ 17,462,642 Lease Revenue Bonds $ 0 $ 34,056,156 $ 28,856,489 Friends of SFPL $ 15,000,000 $ 16,000,000 $ 9,778,653* Other Sources $ 0 $ 2,340,172 $1,667,655 Total Sources To Date $ 133,265,000 $ 196,259,350 $ 182,719,919
BLIP budget increases due in part to:
- Project scope changes per Library Commission action
- LEED (leadership in energy & environmental design) project goals
- Americans with Disability Act & other code requirement changes
- Unforeseen site conditions
- Rising construction costs
* Friends of SFPL expenditures as of June 30, 2014 are as follows (see Attachment I for expenditure detail by branch):
Friends (Friends direct expenditures are in-kind contributions to SFPL for BLIP )
SFPL (expenditures of Friends cash donations via city purchasing system)
DPW (expenditures of Friends cash donations via city purchasing system)
3