| 2004 WALS Associate Fees | ||||||||||||||||||
| Service Population | % | Expenditures | % | Circulation | % | Average of 3 Factors | Base Associate Fee-WCTS | Minus Average WCTS Factor for 1 PC | Minus 8% Gates Factor* (Year 2 of 4) | 2004 WALS Fee | 2003 Fee | Difference | Fee as % of Expenditures | |||||
| MQ | A | Endeavor | 1,033 | 0.0174 | 32,925 | 0.0237 | 6,602 | 0.011 | 0.0172 | 6,592 | 550 | 6,042 | 483 | 5,559 | 5,265 | 294 | 0.17 | |
| Packwaukee | 1,377 | 0.0231 | 26,250 | 0.0189 | 11,101 | 0.018 | 0.0199 | 7,004 | 550 | 6,454 | 516 | 5,938 | 0.23 | |||||
| WA | A | Hancock | 810 | 0.0136 | 43,999 | 0.0317 | 14,363 | 0.023 | 0.0227 | 7,004 | 550 | 6,454 | 516 | 5,938 | 5,625 | 313 | 0.13 | |
| MQ | A | Oxford | 1,287 | 0.0216 | 28,851 | 0.0208 | 17,678 | 0.028 | 0.0235 | 7,004 | 550 | 6,454 | 516 | 5,938 | 5,625 | 313 | 0.21 | |
| WA | A | Poy Sippi | 1,623 | 0.0273 | 31,290 | 0.0226 | 15,604 | 0.025 | 0.0249 | 7,004 | 550 | 6,454 | 516 | 5,938 | 5,985 | -47 | 0.19 | |
| WA | A | Redgranite | 1,721 | 0.0289 | 28,851 | 0.0208 | 16,989 | 0.027 | 0.0256 | 7,004 | 550 | 6,454 | 516 | 5,938 | 5,625 | 313 | 0.21 | |
| Kingston | 1,460 | 0.0245 | 35,449 | 0.0255 | 17,867 | 0.028 | 0.0262 | 7,004 | 550 | 6,454 | 516 | 5,938 | 0.17 | |||||
| WA | A | Coloma | 1,590 | 0.0267 | 44,024 | 0.0317 | 20,458 | 0.033 | 0.0303 | 7,416 | 550 | 6,866 | 549 | 6,317 | 5,985 | 332 | 0.14 | |
| WA | A | Plainfield | 1,854 | 0.0311 | 45,739 | 0.0330 | 23,337 | 0.037 | 0.0338 | 7,416 | 550 | 6,866 | 549 | 6,317 | 5,985 | 332 | 0.14 | |
| WA | A | Pine River | 2,657 | 0.0446 | 44,071 | 0.0318 | 18,336 | 0.029 | 0.0352 | 7,416 | 550 | 6,866 | 549 | 6,317 | 5,985 | 332 | 0.14 | |
| GL | A | Princeton | 2,626 | 0.0441 | 68,129 | 0.0491 | 38,101 | 0.061 | 0.0513 | 8,240 | 550 | 7,690 | 615 | 7,075 | 6,525 | 550 | 0.10 | |
| GL | A | Markesan | 2,585 | 0.0434 | 77,827 | 0.0561 | 39,103 | 0.062 | 0.0539 | 8,240 | 550 | 7,690 | 615 | 7,075 | 6,885 | 190 | 0.09 | |
| MQ | A | Westfield | 3,948 | 0.0663 | 83,039 | 0.0598 | 28,476 | 0.045 | 0.0572 | 8,240 | 550 | 7,690 | 615 | 7,075 | 6,525 | 550 | 0.09 | |
| MQ | A | Montello | 4,102 | 0.0689 | 73,676 | 0.0531 | 38,866 | 0.062 | 0.0613 | 8,446 | 550 | 7,896 | 632 | 7,264 | 6,885 | 379 | 0.10 | |
| WI | A | Omro | 4,255 | 0.0715 | 125,958 | 0.0908 | 34,662 | 0.055 | 0.0725 | 8,652 | Not WCTS | 8,652 | 692 | 7,960 | 7,560 | 400 | 0.06 | |
| WA | A | Wild Rose | 4,410 | 0.0741 | 90,850 | 0.0655 | 53,908 | 0.086 | 0.0752 | 8,652 | 550 | 8,102 | 648 | 7,454 | 7,065 | 389 | 0.08 | |
| WI | A | Winneconne | 4,002 | 0.0672 | 123,473 | 0.0890 | 46,198 | 0.074 | 0.0766 | 8,652 | Not WCTS | 8,652 | 692 | 7,960 | 7,560 | 400 | 0.06 | |
| GL | A | Green Lake | 3,841 | 0.0645 | 127,390 | 0.0918 | 54,166 | 0.086 | 0.0809 | 8,858 | 550 | 8,308 | 665 | 7,643 | 7,245 | 398 | 0.06 | |
| Fo | A | North Fond du Lac | 5,729 | 0.0962 | 134,262 | 0.0968 | 42,106 | 0.067 | 0.0867 | 8,858 | Not WCTS | 8,858 | 709 | 8,149 | 7,920 | 229 | 0.06 | |
| WA | A | Wautoma | 8,617 | 0.1448 | 121,470 | 0.0875 | 89,698 | 0.143 | 0.1251 | 9,270 | 550 | 8,720 | 698 | 8,022 | 7,605 | 417 | 0.07 | |
| 59,527 | 1,387,523 | 627,619 | 156,972 | 9,350 | 147,622 | 11,810 | 135,812 | 117,855 | 17,957 | |||||||||
| **10% of the Annual Fee is set aside in the Depreciation Reserve account for Capital Expenditures. | ||||||||||||||||||
| *The percentage of the Gates factor will decrease over four years: 10% in 2003, 8% in 2004, 5% in 2005; 3% in 2006. | ||||||||||||||||||