
Technical Services
Study
Prepared
by
Angela Dodge,
MLIS
Library
Consultant
Final
Report
June
2006
Technical
Services Study
Introduction
The Winnefox Library System (WLS) consists of the 30 public libraries in
This study examines the procedures and cost-effectiveness of the
selection, acquisition, cataloging and processing of library materials in the
WCTS office. Three WLS libraries which are not WCTS members have been studied
for comparison (App., Tbl. 2).
WCTS
Revenues/Expenses
WCTS has an annual budget of $330,000 (App., Tbl. 3 – Summary, Tbl. 4 –
Revenue, Tbl. 5 – Expense). WCTS is
funded by the 3 participating counties, not directly by the libraries in those
counties. The per capita funding dollar amount paid by each county is being
equalized over several years.
|
Table 1 - 2005 WCTS County
Funding | ||||
|
|
|
|
|
|
|
|
2005 WCTS Support |
Percent of Total Support |
2003 DOA Pop Estimate |
2005 Per
Capita |
|
|
$55,825 |
36% |
19,250 |
$2.90 |
|
|
$24,565 |
16% |
14,888 |
$1.65 |
|
Waushara |
$71,502 |
48% |
24,656 |
$2.90 |
|
|
|
|
|
|
|
Totals |
$151,892 |
100% |
58,794 |
$2.58 |
Member library revenues and rotating collections revenues are paid by the
libraries. Member library revenues
are billed reimbursement for the books and processing supplies purchased by WCTS
on behalf of the libraries.
Rotating collection revenues are membership dues for inclusion in the
Audio Book, Large Print or DVD circuit.
The rotating collection circuits are open to all WLS members and the
membership dues are paid by the participating libraries (App., Tbl. 6). The DVD circuit was a WLS funded program
for 2005 and is being transferred to the WCTS budget for 2006 with membership
dues. The DVD revenue listed in the
financials is actually payment for 2006 membership. At this time, the membership revenue
received is used to purchase new materials for the circuit collections. The additional personnel time to process
the new materials and administer the rotations is not calculated into the
membership dues. For 2005, approx.
631 new titles were processed ($2,217) and added to the circuits and 1196
personnel hours ($20,474) were used to administer the rotations. The WCTS libraries are paying these
costs through their WCTS county contracts, while the WLS libraries are not
paying any of these costs. At the
current collection development level, if these charges were funded by all
participating libraries, this would add an additional $355 charge per WLS
library per circuit.
|
Table 2
- WCTS Circuit Libraries 2005-6 | |||||||
|
| |||||||
|
|
|
2005 |
2006 |
2005 |
2006 |
2005 |
2006 |
|
|
|
ABC |
ABC |
LP |
LP |
DVD |
DVD |
|
WCTS
Libraries |
|
15 |
15 |
16 |
14 |
17 |
13 |
|
WLS
Libraries |
|
4 |
4 |
4 |
3 |
8 |
5 |
|
Total
Libraries |
|
19 |
19 |
20 |
17 |
25 |
18 |
|
Membership
Dues |
|
$350 |
$350 |
$200 |
$200 |
- |
$200 |
|
Total
Revenue |
|
$6,650 |
$6,650 |
$4,000 |
$3,400 |
- |
$3,600 |
|
Total
Expense |
|
$6,650 |
|
$3,5956 |
|
- |
|
WCTS is operated with
two full-time and two part-time employees (2.575 FTE). Also included in the personnel expenses
is payment for half of one Winnefox Automated Library Services (WALS) tech
services position. This funding
allows open access WALS technical support to WCTS and all of its member
libraries. In addition to the
catalog support, this position has helped in the creation of the new online
selection list/ordering system. While WCTS pays a WALS membership fee of
$9184.42, the member libraries receive a discount of $550 each ($10,450 total)
on their individual WALS memberships.
The periodicals expense is for the journals that are reviewed to create
the selection lists. The group
purchase supplies expense is for supplies ordered by WCTS and offered to WLS
libraries at the discounted bulk cost.
The unallocated reserve is funding the Collection Enhancement and WCTS
Library Improvement Grants.
Library
Expense Comparisons
Carter Memorial
Library (Omro), Spillman Public Library (
Personnel costs for each library have been broken out by employee and
function (App., Tbl. 8-11). The
hour per week time allocations are estimates based on personnel interviews. These small libraries do a large amount
of multitasking, covering the circulation desk and processing materials at the
same time. The number of hours
spent on one function will also very greatly from day to day and week to
week. The other hours include
administration, circulation, and special programming time.
|
Table
3 – Personnel Costs by Function | |||||||||
|
|
|
| |||||||
|
|
|
Total |
Selection |
Ordering |
Cataloging |
Processing |
Circuits |
Other | |
|
WCTS |
|
|
|
|
|
|
|
| |
|
|
Total
Hrs/Wk |
103 |
16 |
12 |
12 |
12 |
23 |
29 | |
|
|
Totals |
$ 109,705.49
|
$ 19,870.88
|
$ 14,057.45
|
$ 12,366.03
|
$ 5,400.57
|
$ 20,474.37
|
$ 37,536.19
| |
|
WALS
Position |
|
$
26,425.04 |
$
-
|
$ - |
$
-
|
$
-
|
$
-
|
$ 26,425.04
| |
|
|
Total
All Pers. |
$ 136,130.53
|
$ 19,870.88
|
$ 14,057.45
|
$ 12,366.03
|
$ 5,400.57
|
$ 20,474.37
|
$ 63,961.23
| |
|
NFDL |
|
|
|
|
|
|
|
| |
|
|
Total
Hrs/Wk |
87 |
4 |
2 |
7 |
16 |
|
62 | |
|
|
Totals |
$ 103,142.01
|
$ 7,645.58
|
$ 3,822.79
|
$ 13,379.76
|
$ 10,664.40
|
$
-
|
$ 75,275.06
| |
|
OMRO |
|
|
|
|
|
|
|
| |
|
|
Total
Hrs/Wk |
90 |
6 |
2 |
6 |
13 |
|
63 |
|
|
|
Totals |
$
96,185.73 |
$ 8,084.73
|
$ 1,446.95
|
$ 4,340.85
|
$ 9,405.17
|
-
|
$ 72,908.03
|
|
|
Custodian |
|
$
4,237.86 |
$
-
|
$
-
|
$
-
|
$
-
|
$ - |
$
4,237.86 |
|
|
|
Total
All Pers. |
$ 100,423.59
|
$ 8,084.73
|
$ 1,446.95
|
$ 4,340.85
|
$ 9,405.17
|
$
-
|
$
77,145.89 |
|
|
WINN |
|
|
|
|
|
|
|
|
|
|
|
Total
Hrs/Wk |
78 |
2 |
3 |
8 |
20 |
|
50 |
|
|
|
Totals |
$
82,255.89 |
$ 3,152.98
|
$ 4,729.46
|
$ 12,611.90
|
$ 11,568.80
|
$
-
|
$ 58,075.19
|
|
Selection
WCTS creates six selection lists per year for its member libraries. Many sources are reviewed for inclusion
on these lists. Paid subscription
sources include Booklist, Library Journal, Book Notes and Video Librarian. Other free sources include Ingram
Advance, Midwest Tape, Baker & Taylor, Criticas, Thorndike and other
publisher catalogs, Billboard, and B&T CD Hotlist.
Paid subscription sources reviewed by the comparison libraries include
Booklist, Audiofile and Video Librarian (NFDL), and the WCTS Selection List
(WINN). Free sources include
B&T Paperclips (NFDL), Bethany House, and Picture Window Books (OMRO). The review of publisher catalogs and
other sources varies greatly based on time availability. The librarians will often attend CCBC
and WLS selection workshops. They
also rely on patron requests and interests.
As part of this study the August 2005 WCTS selection list was examined
(App., Tbl. 12).
|
Table
4 – 08/05 Selection List Reviews Summary | |||||||||||
|
|
|
|
|
| |||||||
|
Review
Source |
Reviewed
Titles |
Selected
Titles |
|
| |||||||
|
Fiction |
N-Fiction |
LgPrint |
BkCD |
BkCass |
Vid/DVD |
MusCD |
Total
Selected |
%
Selected | |||
|
Review
Totals |
7898 |
398 |
268 |
46 |
24 |
19 |
109 |
41 |
905 |
11% | |
|
|
|
|
|
|
|
|
|
|
|
| |
|
Book Title
Totals |
|
345 |
259 |
45 |
24 |
19 |
109 |
41 |
842 |
| |
Of the 7898 titles that were reviewed for this selection list, 905
reviews of 842 titles were included in the list. After surveying the reviews used for
this list, the materials selected seemed very appropriate for smaller
libraries. WCTS libraries ordered
483 of the titles. For the items
that were not ordered by any WCTS library, the titles included 17 of 56 general
adult (F), 14 of 51 mystery adult (F), 12 of 16 graphic novels (F), 12 of 55
general beginning chapter (F), 19 of 21 biography adult (NF), 13 of 21
history/current events adult (NF) , 13 of 17 travel adult (NF), 11 of 32 new
releases adult DVD’s ,18 of 27 misc. adult DVD’s, and 21 of 41 Music CD’s. One or more of the comparison libraries
ordered 217 of the titles.
Winneconne purchases the Selection List from WCTS, greatly values it, and
uses it as a primary source for their material selection.
|
Table
5 - Selection List Orders | |||||||||
|
|
|
|
|
|
|
|
| ||
|
|
WCTS
Ordered |
Not
Ordered |
Book Titles
Total |
% WCTS
Ordered |
|
NFDL, OMRO,
WINN
Ordered |
| ||
|
Type |
|
% | |||||||
|
Fiction |
242 |
103 |
345 |
70% |
|
130 |
|
38% | |
|
Non-Fiction |
104 |
155 |
259 |
40% |
|
28 |
|
11% | |
|
Large
Print |
26 |
19 |
45 |
58% |
|
4 |
|
9% | |
|
Book
CD |
16 |
8 |
24 |
67% |
|
12 |
|
50% | |
|
Book
Cass |
10 |
9 |
19 |
53% |
|
1 |
|
5% | |
|
Video/DVD |
65 |
44 |
109 |
60% |
|
36 |
|
33% | |
|
Music
CD |
20 |
21 |
41 |
49% |
|
6 |
|
15% | |
|
|
|
|
|
|
|
|
| ||
|
Totals |
483 |
134 |
842 |
|
|
217 |
| ||
|
|
|
|
|
|
|
|
| ||
|
|
57% |
16% |
100% |
|
|
26% |
| ||
A large amount of personnel time is needed to read the reviews for the
many new titles released. For a
smaller library, finding that time during the library’s open hours while
multitasking can be difficult. Both
NFDL and Winn librarians do most of their review reading and selection after
library hours at home on their own time.
Winneconne currently purchases the selection list at a yearly cost of
$350. The actual cost of providing
the selection list to the WCTS libraries is between $700 and $1000. This estimate includes the subscription
cost of the review journals, the personnel review time at approx. 50 reviews/hr.
or 200 catalog summaries/hr., and the data entry of the selected titles into the
online selection/ordering system.
Based on the fact that the number of titles entered for this list is
fewer that other lists (App., Tbl. 13), the 08/05 selection list cost estimate
is conservative.
|
Table
6 – WCTS Selection List Cost | ||
|
|
|
|
|
Cost Estimate - 08/05
Selection List |
|
|
|
|
08/05
Cost |
Yearly
Cost |
|
Review Source
Cost |
$ 68.98
|
$ 413.90
|
|
Review Hours
|
68 |
406 |
|
Review Personnel
Cost |
$ 1,669.96 |
$10,019.73
|
|
List
Entry Hours |
23 |
136 |
|
List
Entry Personnel Cost |
$ 522.00
|
$ 3,132.02
|
|
|
|
|
|
Total
Cost |
$ 2,260.94
|
$13,565.66
|
|
|
|
|
|
Cost/Library |
$ 119.00
|
$ 713.98
|
|
|
|
|
|
|
|
|
|
Cost Estimate - Personnel
Interviews |
|
|
|
|
08/05
Cost |
Yearly
Cost |
|
Review Source
Cost |
$ 68.98
|
$ 413.90
|
|
Personnel
Cost |
$ 3,311.81 |
$19,870.88
|
|
|
|
|
|
Total
Cost |
$ 3,380.80
|
$20,284.78
|
|
|
|
|
|
Cost/Library |
$ 177.94
|
$ 1,067.62
|
In addition to selection list titles, other materials can also be
requested through the online selection/ordering system. Whether they are older or new titles,
they can be put into the system as add-ons. The statistics generated by the
selection/ordering system (App., Tbl. 13) include these add-ons in the titles
entered and ordered. This report is
not a true representation of the actual selection list. In addition, the libraries can order
materials independently of WCTS.
Berlin Public Library orders most of their own materials. For the August selection list, 15 titles
were not included in the system generated report.
|
Table
7 – 08/05 Selection List Orders | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Total Titles
|
Add On
Titles |
List
Titles |
Total
Ordered |
Add On
Ordered |
List
Ordered |
|
List Ordered per
WALS |
|
|
| |||||||
|
Books/Other |
1024 |
291 |
733 |
697 |
291 |
406 |
|
418 |
|
Video/DVD |
115 |
6 |
109 |
68 |
6 |
62 |
|
65 |
|
|
|
|
|
|
|
|
|
|
|
Total |
1139 |
297 |
842 |
765 |
297 |
468 |
|
483 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67% |
100% |
56% |
|
57% |
Ordering
WCTS orders all materials requested by the individual member libraries
through the online system. By
purchasing materials in volume with multiple copies of titles, WCTS receives
larger discounts than the individual libraries would receive with single copy
orders. A survey was conducted of titles
purchased by both WCTS and the comparison libraries. Over the last six months of 2005, 38
titles were added to the WALS catalog by all of the libraries. Out of those titles, 19 were from the
August 2005 selection list and four could not be used for identical comparison
(App., Tbl. 14)
The majority of book titles are ordered either through Ingram or Baker
& Taylor, while the Video/DVD titles are ordered through Midwest Tape or
B&T. Materials will also be
ordered using other vendors and direct from the publisher. The libraries ordering from Baker &
Taylor are using the state contract and are not charged shipping. Ingram charges shipping based on
warehouse location, but also offers 1% 10/Net 30 terms, which WCTS takes
advantage of.
|
Table
8 – Vender Discounts/Cataloging | |||
|
|
|
|
|
|
|
Discount
Average |
Net Price
Total |
Catalog Days
Average |
|
Book Titles
(13) |
|
|
|
|
WCTS |
42.29% |
198.15 |
3 |
|
NFDL |
40.50% |
199.95 |
12 |
|
OMRO |
40.96% |
198.25 |
4 |
|
WINN |
40.00% |
206.09 |
12 |
|
|
|
|
|
|
|
|
|
|
|
DVD
Titles (2) |
|
|
|
|
WCTS |
0.00% |
44.98 |
15 |
|
NFDL |
25.00% |
44.23 |
41 |
|
OMRO |
0.00% |
44.98 |
10 |
|
WINN |
0.00% |
44.98 |
18 |
WCTS also has a summary of their
Ingram orders for 2005.
|
Table
9 - 2005 WCTS Ingram Orders | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Item Qty |
Item Qty % |
Invoice Amount |
Invoice Amount % |
List Amt |
List Amt. % |
|
Discount % |
|
Mass Market Pbk |
489 |
6.1% |
$2,029.13 |
2.1% |
$3,413.73 |
2.2% |
|
40.6% |
|
Quality Pbk |
1641 |
20.3% |
$13,267.21 |
13.8% |
$22,002.53 |
14.0% |
|
39.7% |
|
Hardcover |
5272 |
65.4% |
$69,252.23 |
72.2% |
$113,756.72 |
72.2% |
|
39.1% |
|
Audio |
353 |
4.4% |
$7,090.74 |
7.4% |
$12,863.44 |
8.2% |
|
44.9% |
|
Music |
310 |
3.8% |
$4,306.09 |
4.5% |
$5,489.33 |
3.5% |
|
21.6% |
|
|
8065 |
100.0% |
$95,945.40 |
100.0% |
$157,525.75 |
100.0% |
|
39.1% |
Cataloging/Processing
In addition to the vendor pricing, the cataloging/processing time was
examined for the 15 titles. The
vendor invoice date was compared to the item creation date within the WALS
catalog system. WCTS and Omro enter
item records into the catalog at the beginning of the processing, while NFDL
enters item records at the end.
WCTS usually has the processed items sent to the individual libraries
within 2-5 days and Omro usually has items on the shelf within 1-4 days after
creating the item record.
The majority of the cataloging time is item record creation. When a title is not in the WALS system,
the bibliographic cataloging that is done by the libraries is brief record
creation and not full original cataloging.
The cataloging/processing estimate includes the cataloging time at
approx. 120 item records/hr. or 45 bib records/hr. and the processing time at
approx. 35 hardcovers/hr. or 30 paperbacks/hr.. These time estimates assume continuous
work and are conservative. The
processing supplies are based on 75% hardcover and 25% paperback, additional
supplies needed for some AV and other formats would add to this
estimate.
|
Table
10 - Cataloging/Processing Cost | ||
|
|
|
|
|
16,098 Processed
Items |
|
|
|
|
|
|
|
Cost Estimate - Cataloging
|
Yearly
Cost |
Per
Item |
|
|
|
|
|
Cataloging Hours
|
190 |
|
|
Cataloging Personnel
Cost |
$ 3,766.71 |
$
0.23 |
|
Processing
Hours |
479 |
|
|
Processing Personnel
Cost |
$ 4,129.90 |
$
0.26 |
|
Processing
Supplies |
$ 7,646.55 |
$
0.48 |
|
|
|
|
|
Total
Cost |
$15,543.16
|
$
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost Estimate - Personnel
Interviews |
|
|
|
|
Yearly
Cost |
Per
Item |
|
Cataloging Personnel
Cost |
$12,366.03
|
$
0.77 |
|
Processing Personnel
Cost |
$ 5,400.57 |
$
0.34 |
|
Processing
Supplies |
$10,538.97
|
$
0.65 |
|
|
|
|
|
Total
Cost |
$28,305.57
|
$
1.76 |
|
Table
11 – Personnel Per Item Costs - WCTS | |||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
Total |
Selection |
Ordering |
Cataloging |
Processing |
Circuits |
Other |
|
|
|
|
|
|
|
|
|
|
Totals |
$ 109,705.49
|
$ 19,870.88
|
$ 14,057.45
|
$ 12,366.03
|
$
5,400.57 |
$ 20,474.37
|
$ 37,536.19
|
|
|
|
|
|
|
|
|
|
|
Total
Items |
16,098
|
16,098
|
16,098
|
16,098
|
16,098
|
16,098
|
16,098
|
|
|
|
|
|
|
|
|
|
|
Cost per
Item |
$
6.81 |
$
1.23 |
$
0.87
|
$
0.77 |
$
0.34 |
$
1.27 |
$
2.33 |
The supply costs vary greatly depending on the covering size and material
used. The laminate rolls are less
expensive than the sheets that WCTS uses, but may not be as easy to apply to the
books. Because of the variation in
book sizes and the estimation of books covered per roll, these costs are very
general estimates. Winneconne is
the only library in the study that security strips their materials at approx.
14¢/book. This average also does
not include any needed AV cases.
|
Table
12 - Average Supply Cost | ||||
|
|
|
|
|
|
|
|
Hardcover |
Paperback |
Other |
Ave. |
|
WCTS |
0.26 |
1.08 |
0.08 |
0.47 |
|
NFDL |
0.45 |
0.79 |
0.13 |
0.46 |
|
OMRO |
0.20 |
0.24 |
0.11 |
0.18 |
|
WINN |
0.36 |
0.57 |
0.11 |
0.35 |
The cost per item comparison between WCTS and the other study libraries
shows that WCTS is cost effective at less than $4.00 per book. For the final cost totals, the amounts
were taken from the personnel interview time allocations with the expense
amounts from the Periodicals and Cataloging Processing Supplies line items added
to Selection and Processing respectively.
The largest cost factor is personnel time and the wages and benefits
given to the person responsible for each task. Since
|
Table
13 - Cost/Item Comparison | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WCTS |
|
NFDL |
|
OMRO |
|
WINN*
| ||||
|
|
16098
Items |
|
1399
Items |
|
1838
Items |
|
2641Items | ||||
|
|
Hrs/Wk |
Cost/Item |
|
Hrs/Wk |
Cost/Item |
|
Hrs/Wk |
Cost/Item |
|
Hrs/Wk |
Cost/Item |
|
Selection |
16 |
$
1.26 |
|
4 |
$
5.65 |
|
6 |
$
4.40 |
|
2 |
$
1.32 |
|
Ordering |
12 |
$
0.87 |
|
2 |
$
2.73 |
|
2 |
$
0.79 |
|
3 |
$
1.79 |
|
Cataloging
|
12 |
$
0.77 |
|
7 |
$
9.56 |
|
6 |
$
2.36 |
|
8 |
$
4.78 |
|
Processing
|
12 |
$
0.99 |
|
16 |
$
9.51 |
|
13 |
$
5.85 |
|
20 |
$
6.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
52 |
$
3.89 |
|
29 |
$
27.46 |
|
27 |
$
13.40 |
|
33 |
$ 14.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Time
Allocations provided by consultant
only | |||||||||||
Conclusion
WCTS processed 16,098 items for its member libraries in 2005 (App., Tbl.
15). This is 68% of the items added
into the WALS system by these libraries.
The libraries are paying for this service through their WCTS
contracts. They are currently
paying double for the personnel time spent processing the other 32% of the
materials. WCTS is a cost effective
operation that frees up individual librarian time for other
duties.
Appendix
|
Table 1
- WCTS Member Libraries | ||
|
|
|
|
|
County |
Library Name |
Municipality |
|
|
|
|
|
|
|
|
|
|
Caestecker Public Library |
|
|
|
Mill Pond Public Library |
|
|
|
Markesan Public Library |
Markesan |
|
|
|
|
|
|
|
|
|
|
Endeavor Public Library |
Endeavor |
|
|
Montello Public Library |
Montello |
|
|
Neshkoro Public Library |
Neshkoro |
|
|
|
|
|
|
Packwaukee Public Library |
Packwaukee |
|
|
Ethel Everhard Memorial
Library |
|
|
Waushara |
|
|
|
|
Coloma Public Library |
Coloma |
|
|
Hancock Public Library |
Hancock |
|
|
|
|
|
|
|
|
|
|
Poy Sippi Public Library |
Poy Sippi |
|
|
Redgranite Public Library |
Redgranite |
|
|
Wautoma Public Library |
Wautoma |
|
|
Patterson Memorial
Library |
Wild
Rose |
|
Table 2 - Non WCTS Study
Libraries | ||
|
|
|
|
|
County |
Library
Name |
Municipality |
|
|
|
|
|
|
Spillman Public
Library |
|
|
Winnebago |
|
|
|
|
Carter Memorial
Library |
Omro |
|
|
Winneconne Public
Library |
Winneconne |
|
Table
3 - WCTS Budget Summary | ||||||
|
|
|
|
|
|
|
|
|
WCTS Budget
Summary |
2004 |
2005 |
2005 |
2006 |
Difference |
% |
|
|
Actual |
Actual |
Budget |
Budget |
05-06 |
Difference |
|
Operating Revenue
|
|
|
|
|
|
|
|
|
151,903.00 |
151,892.00 |
151,892.00
|
167,268.00 |
15,376.00 |
10.12% |
|
Misc
Revenue |
3,105.55 |
5,751.23 |
5,500.00
|
5,500.00 |
0.00 |
0.00% |
|
Total
Operating Revenue |
155,008.55 |
157,643.23 |
157,392.00
|
172,768.00 |
15,376.00 |
9.77% |
|
|
|
|
|
|
|
|
|
Collection Enhancement
Grants |
26,794.06 |
18,211.68 |
19,000.00 |
9,500.00 |
-9,500.00 |
-0.50 |
|
WCTS
Library Improvement Grants |
0.00 |
0.00 |
0.00 |
40,000.00 |
40,000.00 |
#DIV/0! |
|
|
|
|
|
|
|
|
|
Revenue From
Members |
|
|
|
|
|
|
|
Member
Purchases |
148,935.91 |
140,741.56 |
132,000.00
|
140,000.00
|
8,000.00 |
6.06% |
|
Rotating
Collections |
10,459.55 |
14,081.99 |
9,900.00
|
19,000.00 |
9,100.00 |
91.92% |
|
Total
Operating Revenue |
159,395.46 |
154,823.55 |
141,900.00
|
159,000.00 |
17,100.00 |
12.05% |
|
|
|
|
|
|
|
|
|
Prior
Years Un-Allocated Reserve |
81,839.66 |
91,075.47 |
91,075.47 |
86,632.64 |
-4,442.83 |
-4.88% |
|
|
|
|
|
|
|
|
|
TOTAL
REVENUE |
423,037.73 |
421,753.93 |
409,367.47 |
467,900.64 |
58,533.17 |
14.30% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2004 |
2005 |
2005 |
2006 |
Difference |
% |
|
|
Actual |
Actual |
Budget |
Budget |
05-06 |
Difference |
|
Operating
Expenditures |
|
|
|
|
|
|
|
Personnel |
122,972.36 |
136,130.53 |
136,372.41 |
138,663.70 |
2,291.28 |
1.68% |
|
Contractual |
22,077.19 |
21,147.42 |
20,807.42 |
24,327.00 |
3,519.58 |
16.92% |
|
Administrative Supplies and
Expenses |
3,645.50 |
4,132.43 |
3,750.00 |
4,625.00 |
875.00 |
23.33% |
|
Capital
Purchases |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
#DIV/0! |
|
Library
Materials |
188.90 |
413.90 |
300.00 |
350.00 |
50.00 |
16.67% |
|
Staff Training Travel and
Dues |
886.80 |
1,045.73 |
1,100.00 |
1,350.00 |
250.00 |
22.73% |
|
Total
Operating Expenditures |
149,770.75 |
162,870.01 |
162,329.83 |
169,315.70 |
6,985.86 |
4.30% |
|
|
|
|
|
|
|
|
|
Collection Enhancement
Grants |
26,794.06 |
1,821.68 |
19,000.00 |
9,500.00 |
-9,500.00 |
-0.50 |
|
WCTS
Library Improvement Grants |
0.00 |
0.00 |
0.00 |
40,000.00 |
40,000.00 |
#DIV/0! |
|
|
|
|
|
|
|
|
|
Member
Library Expenditures |
|
|
|
|
|
|
|
Material & Supply
Expenditures |
144,838.79 |
138,317.53 |
132,000.00 |
140,000.00 |
8,000.00 |
6.06% |
|
Rotating
Collections |
10,558.66 |
10,245.59 |
9,405.00 |
19,000.00 |
9,595.00 |
102.02% |
|
Total
Member Library Expenditures |
155,397.45 |
148,563.12 |
141,405.00 |
159,000.00 |
17,595.00 |
12.44% |
|
|
|
|
|
|
|
|
|
TOTAL
EXPENDITURES |
331,962.26 |
313,254.81 |
322,734.83 |
377,815.70 |
55,080.86 |
17.07% |
|
|
|
|
|
|
|
|
|
Un-Allocated
Reserve |
91,075.47 |
108,499.12 |
86,632.64 |
90,084.94 |
3,452.30 |
3.98% |
|
Transfers from Un-Allocated
Reserve |
0.00 |
0.00 |
0.00 |
40,000.00 |
|
|
|
Un-Allocated Reserve
Balance |
91,075.47 |
108,499.12 |
86,632.64 |
50,084.94 |
|
|
|
|
|
|
|
|
|
|
|
Table
4 - WCTS Revenue Detail | ||||||
|
|
|
|
|
|
|
|
|
WCTS REVENUE
DETAIL |
2004 |
2005 |
2005 |
|
|
|
|
|
Actual |
Actual |
Revised |
2006 |
Difference |
% |
|
|
Revenues |
Revenues |
Budget |
Budget |
05-06 |
Difference |
|
|
57,260.00 |
55,825.00 |
55,825.00 |
59,966.00 |
4,141.00 |
7.42% |
|
|
21,700.00 |
24,564.00 |
24,565.00 |
30,403.00 |
5,838.00 |
23.77% |
|
Waushara |
72,943.00 |
71,503.00 |
71,502.00 |
76,899.00 |
5,397.00 |
7.55% |
|
Total
|
151,903.00 |
151,892.00 |
151,892.00 |
167,268.00 |
15,376.00 |
10.12% |
|
|
|
|
|
|
|
|
|
Other
Operating Revenue |
|
|
|
|
|
|
|
Interest
Revenue |
1,803.20 |
4,454.87 |
2,000.00 |
2,000.00 |
0.00 |
0.00% |
|
Services |
350.00 |
350.00 |
500.00 |
500.00 |
0.00 |
0.00% |
|
Discounts
Taken |
952.35 |
946.36 |
3,000.00 |
3,000.00 |
0.00 |
0.00% |
|
Misc
Revenue |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
#DIV/0! |
|
Other
Operating Revenue |
3,105.55 |
5,751.23 |
5,500.00 |
5,500.00 |
0.00 |
0.00% |
|
|
|
|
|
|
|
|
|
Collection Enhancement
Grants |
26,794.06 |
18,211.68 |
19,000.00 |
9,500.00 |
-9,500.00 |
-50.00% |
|
WCTS
Library Improvement Grants |
0.00 |
0.00 |
0.00 |
40,000.00 |
40,000.00 |
#DIV/0! |
|
|
|
|
|
|
|
|
|
Member
Library Revenues |
|
|
|
|
|
|
|
Books |
129,081.20 |
130,054.75 |
110,000.00 |
120,000.00 |
10,000.00 |
9.09% |
|
Cataloging Processing
Supplies |
13,963.70 |
7,417.18 |
17,000.00 |
17,000.00 |
0.00 |
0.00% |
|
Group Purchase
Supplies |
5,891.01 |
3,269.63 |
5,000.00 |
3,000.00 |
-2,000.00 |
-40.00% |
|
Total
Member Library Revenues |
148,935.91 |
140,741.56 |
132,000.00 |
140,000.00 |
8,000.00 |
6.06% |
|
|
|
|
|
|
|
|
|
Rotating
Collections |
|
|
|
|
|
|
|
ABC |
6,420.00 |
6,660.00 |
6,300.00 |
12,000.00 |
5,700.00 |
90.48% |
|
Large
Print |
4,022.55 |
4,000.00 |
3,600.00 |
5,000.00 |
1,400.00 |
38.89% |
|
DVD
Circuit |
0.00 |
3,400.00 |
0.00 |
2,000.00 |
2,000.00 |
#DIV/0! |
|
Services-Other |
17.00 |
21.99 |
0.00 |
0.00 |
0.00 |
#DIV/0! |
|
Total
Rotating Collections |
10,459.55 |
14,081.99 |
9,900.00 |
19,000.00 |
9,100.00 |
91.92% |
|
|
|
|
|
|
|
|
|
Table
5 - WCTS Expense Detail | ||||||
|
|
|
|
|
|
|
|
|
WCTS EXPENDITURE
DETAIL |
2004 |
2005 |
2005 |
|
|
|
|
|
Actual |
Actual |
Revised |
2006 |
Difference |
% |
|
|
Expenditures |
Expenditures |
Budget |
Budget |
05-06 |
Difference |
|
Personnel |
|
|
|
|
|
|
|
Wages and
Benefits |
122,972.36 |
136,130.53 |
136,372.41 |
138,663.70 |
2,291.28 |
1.68% |
|
Total
Personnel |
122,972.36 |
136,130.53 |
136,372.41 |
138,663.70 |
2,291.28 |
1.68% |
|
|
|
|
|
|
|
|
|
Contractual
Services |
|
|
|
|
|
|
|
Administrative
Services |
3,471.00 |
3,433.00 |
3,433.00 |
4,600.00 |
1,167.00 |
33.99% |
|
Audit |
830.00 |
1,090.00 |
750.00 |
1,260.00 |
510.00 |
68.00% |
|
WALS
Membership |
10,336.19 |
9,184.42 |
9,184.42 |
11,027.00 |
1,842.58 |
20.06% |
|
Rent |
7,440.00 |
7,440.00 |
7,440.00 |
7,440.00 |
0.00 |
0.00% |
|
Total
Contractual Services |
22,077.19 |
21,147.42 |
20,807.42 |
24,327.00 |
3,519.58 |
16.92% |
|
|
|
|
|
|
|
|
|
Administrative Services &
Supplies |
|
|
|
|
|
|
|
Postage |
115.38 |
175.71 |
200.00 |
300.00 |
100.00 |
50.00% |
|
Supplies -
Office |
952.35 |
1,498.40 |
1,000.00 |
1,300.00 |
300.00 |
30.00% |
|
Telephone - Office, |
1,484.98 |
1,464.81 |
1,400.00 |
1,600.00 |
200.00 |
14.29% |
|
Miscellaneous |
5.00 |
30.00 |
100.00 |
100.00 |
0.00 |
0.00% |
|
Property
Insurance |
150.24 |
110.64 |
100.00 |
175.00 |
75.00 |
75.00% |
|
Photocopier Maintenance
(office) |
272.00 |
300.00 |
350.00 |
350.00 |
0.00 |
0.00% |
|
Misc. Equipment
Maintenance |
0.00 |
0.00 |
100.00 |
100.00 |
0.00 |
0.00% |
|
Workers
Comp |
665.55 |
552.87 |
500.00 |
700.00 |
200.00 |
40.00% |
|
Total
Administrative Services & Supplies |
3,645.50 |
4,132.43 |
3,750.00 |
4,625.00 |
875.00 |
23.33% |
|
|
|
|
|
|
|
|
|
Capital
Expenditures |
|
|
|
|
|
|
|
Total
Capital Expenditures |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
#DIV/0! |
|
|
|
|
|
|
|
|
|
Library
Materials |
|
|
|
|
|
|
|
Books |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
#DIV/0! |
|
Periodicals |
188.90 |
413.90 |
300.00 |
350.00 |
50.00 |
16.67% |
|
Library
Materials |
188.90 |
413.90 |
300.00 |
350.00 |
50.00 |
16.67% |
|
|
|
|
|
|
|
|
|
Staff
Training, Travel & Dues |
|
|
|
|
|
|
|
Dues - Professional
Organizations |
99.00 |
113.00 |
300.00 |
300.00 |
0.00 |
0.00% |
|
Staff
Training |
427.05 |
384.99 |
300.00 |
450.00 |
150.00 |
50.00% |
|
Staff Travel –
Consulting |
360.75 |
547.74 |
500.00 |
600.00 |
100.00 |
20.00% |
|
Total
Staff Training, Travel & Dues |
886.80 |
1,045.73 |
1,100.00 |
1,350.00 |
250.00 |
22.73% |
|
|
|
|
|
|
|
|
|
Collection Enhancement
Grants |
26,794.06 |
1,821.68 |
19,000.00 |
9,500.00 |
-9,500.00 |
-50.00% |
|
WCTS
Library Improvement Grants |
0.00 |
0.00 |
0.00 |
40,000.00 |
40,000.00 |
#DIV/0! |
|
|
|
|
|
|
|
|
|
MEMBER
LIBRARY EXPENDITURES |
|
|
|
|
|
|
|
Member
Library Purchases |
|
|
|
|
|
|
|
Books |
131,609.39 |
126,983.13 |
110,000.00 |
120,000.00 |
10,000.00 |
9.09% |
|
Cataloging Processing
Supplies |
11,256.93 |
10,538.97 |
17,000.00 |
17,000.00 |
0.00 |
0.00% |
|
Group Purchase
Supplies |
1,972.47 |
795.43 |
5,000.00 |
3,000.00 |
-2,000.00 |
-40.00% |
|
Total
Member Library Purchases |
144,838.79 |
138,317.53 |
132,000.00 |
140,000.00 |
8,000.00 |
6.06% |
|
|
|
|
|
|
|
|
|
Rotating
Collections |
|
|
|
|
|
|
|
ABC |
6,256.73 |
6,650.00 |
5,985.00 |
12,000.00 |
6,015.00 |
100.50% |
|
DVD
Circuit |
0.00 |
0.00 |
0.00 |
2,000.00 |
2,000.00 |
#DIV/0! |
|
Large
Print |
4,301.93 |
3,595.59 |
3,420.00 |
5,000.00 |
1,580.00 |
46.20% |
|
Total
Rotating Collections |
10,558.66 |
10,245.59 |
9,405.00 |
19,000.00 |
9,595.00 |
102.02% |
|
Table 6
- WCTS Circuit Libraries 2005 | |||||
|
| |||||
|
County |
Library
Name |
Municipality |
ABC |
LP |
DVD** |
|
|
|
|
|
|
|
|
|
|
|
X |
|
X |
|
|
Caestecker
Public Library |
|
X |
X |
X* |
|
|
Mill
Pond Public Library |
|
|
X |
X* |
|
|
Markesan
Public Library |
Markesan |
X |
X |
X |
|
|
|
|
X |
X |
X |
|
|
|
|
|
|
|
|
|
Endeavor
Public Library |
Endeavor |
X |
X* |
X |
|
|
Montello
Public Library |
Montello |
X |
X |
X |
|
|
Neshkoro
Public Library |
Neshkoro |
X |
|
|
|
|
|
|
X |
X |
X |
|
|
Packwaukee
Public Library |
Packwaukee |
|
X |
X |
|
|
Ethel
Everhard Memorial Library |
|
X |
X |
X |
|
Waushara |
|
|
|
|
|
|
|
Coloma
Public Library |
Coloma |
X |
X |
X |
|
|
Hancock
Public Library |
Hancock |
|
X |
X |
|
|
|
|
X |
X |
X |
|
|
|
|
X |
X |
X |
|
|
Poy
Sippi Public Library |
Poy
Sippi |
X |
X* |
X |
|
|
Redgranite
Public Library |
Redgranite |
X |
X |
X* |
|
|
Wautoma
Public Library |
Wautoma |
X |
X |
X* |
|
|
|
|
|
|
|
|
|
Brandon
Public Library |
|
X |
X |
X |
|
|
Campbellsport
Public Library |
Campbellsport |
|
|
X |
|
|
|
|
|
|
X* |
|
|
Spillman
Public Library |
|
X |
|
X |
|
|
Oakfield
Public Library |
Oakfield |
|
|
X |
|
|
Ripon
Public Library |
Ripon |
|
X |
X* |
|
Winnebago |
|
|
|
|
|
|
|
Carter
Memorial Library |
Omro |
X |
X* |
X |
|
|
Winneconne
Public Library |
Winneconne |
X |
X |
X* |
|
*
Not Member 2006 |
|
|
|
|
|
|
**
WLS Program 2005 – No Dues |
|
|
| ||
|
Total
Libraries |
|
|
19 |
20 |
25 |
|
Membership
Dues |
|
|
$350 |
$200 |
|
|
Total
Revenue |
|
|
$6,650 |
$4,000 |
|
|
Total
Expense |
|
|
$6,650 |
$3,596 |
|
Table
7 - Expense Comparison | ||||||||||
|
|
|
|
|
|
|
|
| |||
|
|
WCTS |
|
NFDL |
|
OMRO |
|
WINN | |||
|
WCTS STUDY EXPENDITURE
DETAIL |
2005 |
|
2005 |
|
2005 |
|
2005 | |||
|
|
Actual |
|
Actual |
|
Actual |
|
Actual | |||
|
|
Expenditures |
|
Expenditures |
|
Expenditures |
|
Expenditures | |||
|
Personnel |
|
|
|
|
|
|
| |||
|
Wages and
Benefits |
136,130.53 |
|
103,142.01 |
|
100,423.59 |
|
82,255.89 | |||
|
Total
Personnel |
136,130.53 |
|
103,142.01 |
|
100,423.59 |
|
82,255.89 | |||
|
|
|
|
|
|
|
|
| |||
|
Contractual
Services |
|
|
|
|
|
|
| |||
|
Administrative
Services |
3,433.00 |
|
0.00 |
|
2,210.75 |
|
4,144.36 | |||
|
Audit |
1,090.00 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
WALS
Membership |
9,184.42 |
|
8,645.00 |
|
150.00 |
|
15,495.00 | |||
|
Rent |
7,440.00 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
Total
Contractual Services |
21,147.42 |
|
8,645.00 |
|
2,360.75 |
|
19,639.36 | |||
|
|
|
|
|
|
|
|
| |||
|
Administrative Services &
Supplies |
|
|
|
|
|
|
| |||
|
Postage |
175.71 |
|
149.16 |
|
0.00 |
|
420.46 | |||
|
Supplies -
Office |
1,498.40 |
|
1,108.35 |
|
2,045.94 |
|
2,590.66 | |||
|
Telephone - Office, |
1,464.81 |
|
320.50 |
|
640.11 |
|
1,588.52 | |||
|
Miscellaneous |
30.00 |
|
1,190.59 |
|
5,915.75 |
|
3,315.20 | |||
|
Property
Insurance |
110.64 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
Photocopier Maintenance
(office) |
300.00 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
Misc. Equipment
Maintenance |
0.00 |
|
430.45 |
|
0.00 |
|
0.00 | |||
|
Workers
Comp |
552.87 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
Total
Administrative Services & Supplies |
4,132.43 |
|
3,199.05 |
|
8,601.80 |
|
7,914.84 | |||
|
|
|
|
|
|
|
|
| |||
|
Capital
Expenditures |
0.00 |
|
254.10 |
|
2,544.15 |
|
0.00 | |||
|
Total
Capital Expenditures |
0.00 |
|
254.10 |
|
2,544.15 |
|
0.00 | |||
|
|
|
|
|
|
|
|
| |||
|
Library
Materials |
|
|
|
|
|
|
| |||
|
Books |
0.00 |
|
|
|
0.00 |
|
0.00 | |||
|
Periodicals |
413.90 |
|
253.00 |
|
0.00 |
|
350.00 | |||
|
Library
Materials |
413.90 |
|
253.00 |
|
0.00 |
|
350.00 | |||
|
|
|
|
|
|
|
|
| |||
|
Staff
Training, Travel & Dues |
|
|
|
|
|
|
| |||
|
Dues - Professional
Organizations |
113.00 |
|
371.63 |
|
0.00 |
|
0.00 | |||
|
Staff
Training |
384.99 |
|
653.48 |
|
0.00 |
|
0.00 | |||
|
Staff Travel --
Consulting |
547.74 |
|
375.95 |
|
0.00 |
|
1,061.62 | |||
|
Total
Staff Training, Travel & Dues |
1,045.73 |
|
1,401.06 |
|
0.00 |
|
1,061.62 | |||
|
|
|
|
|
|
|
|
| |||
|
Collection Enhancement
Grants |
18,211.68 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
WCTS
Library Improvement Grants |
0.00 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
|
|
|
|
|
|
|
| |||
|
MEMBER
LIBRARY EXPENDITURES |
|
|
|
|
|
|
| |||
|
Member
Library Purchases |
|
|
|
|
|
|
| |||
|
Books |
126,983.13 |
|
17,065.76 |
|
16,935.78 |
|
38,172.34 | |||
|
Cataloging Processing
Supplies |
10,538.97 |
|
2,000.00 |
|
1,000.00 |
|
4,000.00 | |||
|
Group Purchase
Supplies |
795.43 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
Total
Member Library Purchases |
138,317.53 |
|
19,065.76 |
|
17,935.78 |
|
42,172.34 | |||
|
|
|
|
|
|
|
|
| |||
|
Rotating
Collections |
|
|
|
|
|
|
| |||
|
ABC |
6,650.00 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
DVD
Circuit |
0.00 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
Large
Print |
3,595.59 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
Total
Rotating Collections |
10,245.59 |
|
0.00 |
|
0.00 |
|
0.00 | |||
|
|
|
|
|
|
|
|
| |||
|
TOTAL
EXPENDITURES |
329,644.81 |
|
135,959.98 |
|
131,866.07 |
|
153,394.05 | |||
|
Table
8 - Personnel Costs - WCTS | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
Total |
Selection |
Ordering |
Cataloging |
Processing |
Circuits |
Other |
|
Director, Head
Librarian |
|
|
|
|
|
|
|
|
|
|
Hrs/Wk |
40 |
8 |
4 |
0 |
0 |
8 |
20 |
|
|
Wages |
$
38,381.51 |
$ 7,676.30
|
$ 3,838.15
|
$
-
|
$
-
|
$ 7,676.30
|
$ 19,190.76
|
|
|
Benefits |
$
19,752.78 |
$ 3,950.56
|
$ 1,975.28
|
$
-
|
$
-
|
$ 3,950.56
|
$ 9,876.39
|
|
|
|
$
58,134.29 |
$ 11,626.86
|
$ 5,813.43
|
$
-
|
$
-
|
$ 11,626.86
|
$ 29,067.15
|
|
Asst.
Librarian |
|
|
|
|
|
|
|
|
|
|
Hrs/Wk |
40 |
8 |
8 |
12 |
0 |
4 |
8 |
|
|
Wages |
$
24,451.93 |
$ 4,890.39
|
$ 4,890.39
|
$ 7,335.58
|
$
-
|
$ 2,445.19
|
$ 4,890.39
|
|
|
Benefits |
$
16,768.17 |
$ 3,353.63
|
$ 3,353.63
|
$ 5,030.45
|
$
-
|
$ 1,676.82
|
$ 3,353.63
|
|
|
|
$
41,220.10 |
$ 8,244.02
|
$ 8,244.02
|
$ 12,366.03
|
$
-
|
$ 4,122.01
|
$ 8,244.02
|
|
Tech.
Serv./Aide |
|
|
|
|
|
|
|
|
|
|
Hrs/Wk |
11.5 |
0 |
0 |
|
10 |
1.5 |
0 |
|
|
Wages |
$
4,807.75 |
$
-
|
$
-
|
$
-
|
$
4,180.65 |
$
627.10 |
$
-
|
|
|
Benefits |
$
367.80 |
$
- |
$
-
|
$
-
|
$
319.83 |
$
47.97 |
$
-
|
|
|
|
$
5,175.55 |
$
-
|
$
-
|
$
-
|
$
4,500.48 |
$
675.07 |
$ - |
|
Tech.
Serv./Aide |
|
|
|
|
|
|
|
|
|
|
Hrs/Wk |
11.5 |
0 |
0 |
0 |
2 |
9 |
0.5 |
|
|
Wages |
$
4,807.75 |
$
-
|
$
-
|
$
-
|
$
836.13 |
$ 3,762.59
|
$
209.03 |
|
|
Benefits |
$
367.80
|
$
-
|
$
-
|
$
-
|
$
63.97 |
$
287.84 |
$
15.99 |
|
|
|
$
5,175.55 |
$
-
|
$
-
|
$
-
|
$
900.10 |
$ 4,050.43
|
$
225.02 |
|
|
|
|
|
|
|
|
|
|
|
|
Total
Hrs/Wk |
103
|
16
|
12
|
12
|
12
|
23
|
29
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
$ 109,705.49
|
$ 19,870.88
|
$ 14,057.45
|
$ 12,366.03
|
$
5,400.57 |
$ 20,474.37
|
$ 37,536.19
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Items |
16,098
|
16,098
|
16,098
|
16,098
|
16,098
|
16,098
|
16,098
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost per
Item |
$
6.81 |
$
1.23 |
$
0.87 |
$
0.77 |
$
0.34 |
$
1.27 |
$
2.33 |
|
|
|
|
|
|
|
|
|
|
|
WALS
Position - WCTS |
|
|
|
|
|
|
|
|
|
Custodian -
Omro |
|
|
|
|
|
|
|
|
|
|
Hrs/Wk |
20 |
0 |
0 |
0 |
0 |
|
20 |
|
|
Wages |
$
26,425.04 |
$
-
|
$
-
|
$
-
|
$
-
|
$
-
|
$ 26,425.04
|
|
|
Benefits |
$
-
|
$
-
|
$
-
|
$
-
|
$
-
|
$
-
|
$
-
|
|
|
|
$
26,425.04 |
$
-
|
$
-
|
$ - |
$
-
|
$
-
|
$ 26,425.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
All Pers. |
$ 136,130.53
|
$ 19,870.88
|
$ 14,057.45
|
$ 12,366.03
|
$
5,400.57 |
$ 20,474.37
|
$ 63,961.23
|
|
Table
9 - Personnel Costs - NFDL | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
Total |
Selection* |
Ordering |
Cataloging |
Processing |
Other |
|
Director, Head
Librarian |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
35 |
4 |
2 |
7 |
0 |
26 |
|
|
Wages |
$
40,690.00 |
$ 4,650.29
|
$ 2,325.14
|
$ 8,138.00
|
$ - |
$ 30,226.86
|
|
|
Benefits |
$
26,208.79 |
$ 2,995.29
|
$ 1,497.65
|
$ 5,241.76
|
$
-
|
$ 19,469.39
|
|
|
|
$
66,898.79 |
$ 7,645.58
|
$ 3,822.79
|
$ 13,379.76
|
$
- |
$ 49,696.24
|
|
Asst.
Librarian |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
20 |
0 |
0 |
0 |
0 |
20 |
|
|
Wages |
$
12,538.00 |
$
-
|
$
-
|
$
-
|
$
-
|
$ 12,538.00
|
|
|
Benefits |
$
2,376.42 |
$
-
|
$
-
|
$
-
|
$
-
|
$
2,376.42 |
|
|
|
$
14,914.42 |
$
-
|
$
-
|
$
-
|
$
-
|
$ 14,914.42
|
|
Tech.
Serv./Aide |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
20 |
0 |
0 |
0 |
10 |
10 |
|
|
Wages |
$
10,074.40 |
$
-
|
$
-
|
$
-
|
$ 5,037.20
|
$
5,037.20 |
|
|
Benefits |
$
1,812.84 |
$
-
|
$
- |
$
-
|
$
906.42 |
$
906.42 |
|
|
|
$
11,887.24 |
$
-
|
$
-
|
$
-
|
$ 5,943.62
|
$
5,943.62 |
|
Tech.
Serv./Aide |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
12 |
0 |
0 |
0 |
6 |
6 |
|
|
Wages |
$
8,018.41 |
$
-
|
$
-
|
$
-
|
$ 4,009.21
|
$
4,009.21 |
|
|
Benefits |
$
1,423.15 |
$
-
|
$
-
|
$
-
|
$ 711.58
|
$
711.58 |
|
|
|
$
9,441.56 |
$
-
|
$
-
|
$
-
|
$ 4,720.78
|
$
4,720.78 |
|
|
|
|
|
|
|
|
|
|
|
Total
Hrs/Wk |
87
|
4 |
2 |
7 |
16
|
62
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
$ 103,142.01
|
$ 7,645.58
|
$ 3,822.79
|
$ 13,379.76
|
$ 10,664.40
|
$ 75,275.06
|
|
|
|
|
|
|
|
|
|
|
|
Total
Items |
1,399
|
1,399
|
1,399
|
1,399
|
1,399
|
1,399
|
|
|
|
|
|
|
|
|
|
|
|
Cost per
Item |
$
73.73 |
$
5.47 |
$
2.73 |
$ 9.56
|
$
7.62 |
$
53.81 |
|
|
|
|
|
|
|
|
|
|
WALS
Position - WCTS |
|
|
|
|
|
|
|
|
Custodian -
Omro |
|
*Selection Done at Home on Own Time
|
|
|
| ||
|
|
Hrs/Wk |
|
|
|
|
|
|
|
|
Wages |
|
|
|
|
|
|
|
|
Benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
All Pers. |
$ 103,142.01
|
$ 7,645.58
|
$ 3,822.79
|
$ 13,379.76
|
$ 10,664.40
|
$ 75,275.06
|
|
Table
10 - Personnel Costs - OMRO | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
Total |
Selection |
Ordering |
Cataloging |
Processing |
Other |
|
Director, Head
Librarian |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
25 |
4 |
0 |
0 |
0 |
21 |
|
|
Wages |
$
25,760.53 |
$ 4,121.68
|
$
-
|
$
-
|
$
-
|
$
21,638.85 |
|
|
Benefits |
$
12,237.57 |
$ 1,958.01
|
$
-
|
$
-
|
$
-
|
$
10,279.56 |
|
|
|
$
37,998.10 |
$ 6,079.70
|
$
-
|
$
-
|
$
-
|
$
31,918.40 |
|
Asst.
Librarian |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
40 |
2 |
0 |
0 |
0 |
38 |
|
|
Wages |
$
23,420.00 |
$ 1,171.00
|
$
-
|
$
-
|
$
-
|
$
22,249.00 |
|
|
Benefits |
$
16,680.77 |
$
834.04 |
$
-
|
$
-
|
$
-
|
$
15,846.73 |
|
|
|
$
40,100.77 |
$ 2,005.04
|
$
-
|
$
-
|
$
-
|
$
38,095.73 |
|
Tech.
Serv./Aide |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
25 |
0 |
2 |
6 |
13 |
4 |
|
|
Wages |
$
15,397.00 |
$
-
|
$
1,231.76 |
$
3,695.28 |
$
8,006.44 |
$
2,463.52 |
|
|
Benefits |
$
2,689.86 |
$
-
|
$
215.19 |
$
645.57
|
$
1,398.73 |
$
430.38 |
|
|
|
$
18,086.86 |
$
-
|
$
1,446.95 |
$
4,340.85 |
$
9,405.17 |
$
2,893.90 |
|
Tech.
Serv./Aide |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
|
|
|
|
|
|
|
|
Wages |
|
|
|
|
|
|
|
|
Benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Hrs/Wk |
90
|
6 |
2 |
6 |
13
|
63
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
$
96,185.73 |
$ 8,084.73
|
$
1,446.95 |
$
4,340.85 |
$
9,405.17 |
$
72,908.03 |
|
|
|
|
|
|
|
|
|
|
|
Total
Items |
1,838
|
1,838
|
1,838
|
1,838
|
1,838
|
1,838
|
|
|
|
|
|
|
|
|
|
|
|
Cost per
Item |
$
52.33 |
$
4.40 |
$
0.79 |
$
2.36 |
$
5.12 |
$
39.67 |
|
|
|
|
|
|
|
|
|
|
WALS
Position - WCTS |
|
|
|
|
|
|
|
|
Custodian -
Omro |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
9 |
0 |
0 |
0 |
0 |
9 |
|
|
Wages |
$
3,936.70 |
$
-
|
$
-
|
$
-
|
$
-
|
$
3,936.70 |
|
|
Benefits |
$
301.16 |
$
-
|
$
-
|
$
-
|
$
-
|
$
301.16 |
|
|
|
$
4,237.86 |
$
-
|
$
-
|
$
-
|
$
-
|
$
4,237.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
All Pers. |
$ 100,423.59
|
$ 8,084.73
|
$
1,446.95 |
$
4,340.85 |
$
9,405.17 |
$
77,145.89 |
|
Table
11 - Personnel Costs - WINN** | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
WINN
| |||||
|
|
|
Total |
Selection*
|
Ordering* |
Cataloging
|
Processing
|
Other |
|
Director, Head
Librarian |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
37.5 |
2 |
3 |
8 |
0 |
29.5 |
|
|
Wages |
$
36,816.00 |
$ 1,963.52
|
$ 2,945.28
|
$
7,854.08 |
$
-
|
$ 28,961.92
|
|
|
Benefits |
$ 22,302.30
|
$ 1,189.46
|
$ 1,784.18
|
$
4,757.82 |
$
-
|
$ 17,544.48
|
|
|
|
$
59,118.30 |
$ 3,152.98
|
$ 4,729.46
|
$ 12,611.90
|
$
-
|
$ 46,506.40
|
|
Asst.
Librarian |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
|
|
|
|
|
|
|
|
Wages |
|
|
|
|
|
|
|
|
Benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tech.
Serv./Aide |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
20 |
0 |
0 |
0 |
10 |
10 |
|
|
Wages |
$
12,480.00 |
$
-
|
$
-
|
$
-
|
$
6,240.00 |
$ 6,240.00
|
|
|
Benefits |
$
954.72 |
$
-
|
$
-
|
$
-
|
$
477.36 |
$ 477.36
|
|
|
|
$
13,434.72 |
$
-
|
$
-
|
$
-
|
$
6,717.36 |
$ 6,717.36
|
|
Tech.
Serv./Aide |
|
|
|
|
|
|
|
|
|
Hrs/Wk |
20 |
0 |
0 |
0 |
10 |
10 |
|
|
Wages |
$
9,013.35 |
$
-
|
$
-
|
$
-
|
$
4,506.68 |
$ 4,506.68
|
|
|
Benefits |
$
689.52 |
$
-
|
$ - |
$
-
|
$
344.76 |
$ 344.76
|
|
|
|
$
9,702.87 |
$
-
|
$
-
|
$
-
|
$
4,851.44 |
$ 4,851.44
|
|
|
|
|
|
|
|
|
|
|
|
Total
Hrs/Wk |
78
|
2 |
3 |
8 |
20
|
50
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
$
82,255.89 |
$ 3,152.98
|
$ 4,729.46
|
$ 12,611.90
|
$ 11,568.80
|
$ 58,075.19
|
|
|
|
|
|
|
|
|
|
|
|
Total
Items |
2,641
|
2,641
|
2,641
|
2,641
|
2,641
|
2,641
|
|
|
|
|
|
|
|
|
|
|
|
Cost per
Item |
$
31.15 |
$ 1.19
|
$
1.79 |
$
4.78 |
$
4.38 |
$
21.99 |
|
|
|
|
|
|
|
|
|
|
WALS
Support - WCTS |
|
|
|
|
|
|
|
|
Custodian -
Omro |
|
|
*Selection & Ordering Done at
Home on Own Time |
| |||
|
|
Hrs/Wk |
|
|
|
|
|
|
|
|
Wages |
|
|
|
|
|
|
|
|
Benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
All Pers. |
$
82,255.89 |
$ 3,152.98
|
$ 4,729.46
|
$ 12,611.90
|
$ 11,568.80
|
$ 58,075.19
|
|
|
|
|
|
|
|
|
|
|
|
|
** Personnel time allocations were
not provided by Winneconne -
estimates by consultant only
| |||||
|
Table
12 – 08/05 Selection List Reviews | |||||||||||
|
|
|
|
|
| |||||||
|
Review
Source |
Reviewed
Titles |
Selected
Titles |
|
| |||||||
|
Fiction |
N-Fiction |
LgPrint |
BkCD |
BkCass |
Vid/DVD |
MusCD |
Total
Selected |
%
Selected | |||
|
BL
|
458 |
69 |
32 |
|
|
|
|
|
101 |
22% | |
|
BL
07/05 |
395 |
73 |
28 |
|
1 |
|
|
|
102 |
26% | |
|
LJ
|
329 |
13 |
13 |
|
|
|
1 |
|
27 |
8% | |
|
LJ
07/05 |
469 |
35 |
46 |
1 |
2 |
2 |
|
|
86 |
18% | |
|
VL
07-08/05 |
224 |
|
|
|
|
|
11 |
|
11 |
5% | |
|
LJ
|
47 |
11 |
3 |
|
|
|
|
|
14 |
30% | |
|
LJ
|
48 |
10 |
5 |
2 |
|
|
|
|
17 |
35% | |
|
LJ
|
63 |
9 |
8 |
|
|
|
|
|
17 |
27% | |
|
IA
07/05 Pre * |
5 |
|
|
1 |
|
|
|
|
1 |
20% | |
|
IA
08/05 |
884 |
107 |
53 |
1 |
11 |
8 |
|
|
180 |
12% | |
|
IA Ch
08/05 ** |
676 |
|
|
|
|
|
|
|
|
| |
|
IA
09/05 |
1520 |
59 |
73 |
1 |
10 |
9 |
|
|
152 |
7% | |
|
IA Ch
09/05 ** |
636 |
|
|
|
|
|
|
|
|
| |
|
MT
07/05 |
502 |
|
|
|
|
|
19 |
|
19 |
4% | |
|
MT
08/05 |
582 |
|
|
|
|
|
42 |
|
42 |
7% | |
|
MT
Flyer * |
500 |
|
|
|
|
|
36 |
|
36 |
7% | |
|
BT
Summer 05 * |
150 |
9 |
5 |
|
|
|
|
|
14 |
9% | |
|
PC
Summer 05 - (Tyndale) * |
50 |
3 |
|
|
|
|
|
|
3 |
6% | |
|
PC
8/05 - (Thorndike) * |
150 |
|
|
30 |
|
|
|
|
30 |
20% | |
|
SP n/a
* |
10 |
|
2 |
|
|
|
|
|
2 |
20% | |
|
SP
Thorndike * |
50 |
|
|
10 |
|
|
|
|
10 |
20% | |
|
SP
Music CD * |
150 |
|
|
|
|
|
|
41 |
41 |
27% | |
|
Review
Totals |
7898 |
398 |
268 |
46 |
24 |
19 |
109 |
41 |
905 |
11% | |
|
|
|
|
|
|
|
|
|
|
|
| |
|
Book Title
Totals |
|
345 |
259 |
45 |
24 |
19 |
109 |
41 |
842 |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
|
*Review Titles
Estimated |
|
|
|
|
|
|
|
|
|
| |
|
** IA
Ch listed as IA on Selection List |
|
|
|
|
|
|
|
|
| ||
|
Table
13 - WCTS Selection List Orders | |||||
|
|
|
|
|
|
|
|
Books,
Other | |||||
|
|
|
|
|
|
|
|
List
Date |
Titles
Entered* |
Ordered* |
Not
Ordered |
%
Ordered |
% Not
Ordered |
|
|
1103 |
725 |
378 |
66% |
34% |
|
|
1225 |
829 |
396 |
68% |
32% |
|
|
1024 |
697 |
327 |
68% |
32% |
|
|
1152 |
654 |
498 |
57% |
43% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Video/DVD | |||||
|
|
|
|
|
|
|
|
List
Date |
Titles
Entered* |
Ordered* |
Not
Ordered |
%
Ordered |
% Not
Ordered |
|
|
97 |
58 |
39 |
60% |
40% |
|
|
156 |
100 |
56 |
64% |
36% |
|
|
115 |
68 |
47 |
59% |
41% |
|
|
132 |
68 |
64 |
52% |
48% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
List
Totals | |||||
|
|
|
|
|
|
|
|
List
Date |
Titles
Entered* |
Ordered* |
Not
Ordered |
%
Ordered |
% Not
Ordered |
|
|
1200 |
783 |
417 |
65% |
35% |
|
|
1381 |
929 |
452 |
67% |
33% |
|
|
1139 |
765 |
374 |
67% |
33% |
|
|
1284 |
722 |
| ||