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 Fond du Lac, Green Lake, Marquette, Waushara, and Winnebago counties.  One subprogram of WLS is Winnefox Cooperative Technical Services (WCTS).  WCTS is a cooperative processing center with 19 member libraries from Green Lake, Marquette, and Waushara Counties (App., Tbl. 1).

            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

Green Lake

$55,825

36%

19,250

$2.90

Marquette

$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 (North Fond du Lac), and Winneconne Public Library were selected as comparison libraries for this study.  Their expense financials have been matched to those used by WCTS (App., Tbl. 7).  All three libraries include processing supplies in their supplies–office expense.  An estimate of these expenses has been reallocated to catalog processing supplies.  Their review journal expenses have also been moved.

            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 North Fond du Lac and Winneconne have employees continuously multitasking, the personnel estimates given are probably higher than the actual time spent. 

 

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

Green Lake

 

 

 

Berlin Public Library

Berlin

 

Caestecker Public Library

Green Lake

 

Mill Pond Public Library

Kingston

 

Markesan Public Library

Markesan

 

Princeton Public Library

Princeton

Marquette

 

 

 

Endeavor Public Library

Endeavor

 

Montello Public Library

Montello

 

Neshkoro Public Library

Neshkoro

 

Oxford Public Library

Oxford

 

Packwaukee Public Library

Packwaukee

 

Ethel Everhard Memorial Library

Westfield

Waushara

 

 

 

Coloma Public Library

Coloma

 

Hancock Public Library

Hancock

 

Leon-Saxeville Township Library

Pine River

 

Plainfield Public Library

Plainfield

 

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

Fond du Lac

 

 

 

Spillman Public Library

North Fond du Lac

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

 

 

 

 

 

 

  County Contracts

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

%

County Contracts

Revenues

Revenues

Budget

Budget

05-06

Difference

  Green Lake County Contract

57,260.00

55,825.00

55,825.00

59,966.00

4,141.00

7.42%

  Marquette County Contract

21,700.00

24,564.00

24,565.00

30,403.00

5,838.00

23.77%

  Waushara County Contract

72,943.00

71,503.00

71,502.00

76,899.00

5,397.00

7.55%

Total County Contracts

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, ILL

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**

Green Lake

 

 

 

 

 

 

Berlin Public Library

Berlin

X

 

X

 

Caestecker Public Library

Green Lake

X

X

X*

 

Mill Pond Public Library

Kingston

 

X

X*

 

Markesan Public Library

Markesan

X

X

X

 

Princeton Public Library

Princeton

X

X

X

Marquette

 

 

 

 

 

 

Endeavor Public Library

Endeavor

X

X*

X

 

Montello Public Library

Montello

X

X

X

 

Neshkoro Public Library

Neshkoro

X

 

 

 

Oxford Public Library

Oxford

X

X

X

 

Packwaukee Public Library

Packwaukee

 

X

X

 

Ethel Everhard Memorial Library

Westfield

X

X

X

Waushara

 

 

 

 

 

 

Coloma Public Library

Coloma

X

X

X

 

Hancock Public Library

Hancock

 

X

X

 

Leon-Saxeville Township Library

Pine River

X

X

X

 

Plainfield Public Library

Plainfield

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*

Fond du Lac

 

 

 

 

 

 

Brandon Public Library

Brandon

X

X

X

 

Campbellsport Public Library

Campbellsport

 

 

X

 

Fond du Lac Public Library

Fond du Lac

 

 

X*

 

Spillman Public Library

North Fond du Lac

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, ILL

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 06/15/05

458

69

32

 

 

 

 

 

101

22%

BL 07/05

395

73

28

 

1

 

 

 

102

26%

LJ 06/15/05

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 05/01/05 Pre

47

11

3

 

 

 

 

 

14

30%

LJ 05/15/05 Pre

48

10

5

2

 

 

 

 

17

35%

LJ 06/01/05 Pre

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

4/19/2005

1103

725

378

66%

34%

6/21/2005

1225

829

396

68%

32%

8/16/2005

1024

697

327

68%

32%

10/18/2005

1152

654

498

57%

43%

 

 

 

 

 

 

 

 

 

 

 

 

Video/DVD

 

 

 

 

 

 

List Date

Titles Entered*

Ordered*

Not Ordered

% Ordered

% Not Ordered

4/19/2005

97

58

39

60%

40%

6/21/2005

156

100

56

64%

36%

8/16/2005

115

68

47

59%

41%

10/18/2005

132

68

64

52%

48%

 

 

 

 

 

 

 

 

 

 

 

 

List Totals

 

 

 

 

 

 

List Date

Titles Entered*

Ordered*

Not Ordered

% Ordered

% Not Ordered

4/19/2005

1200

783

417

65%

35%

6/21/2005

1381

929

452

67%

33%

8/16/2005

1139

765

374

67%

33%

10/18/2005

1284

722