13.07.2015 Views

A Report on the Feasibility of Textbook Rental - IBHE

A Report on the Feasibility of Textbook Rental - IBHE

A Report on the Feasibility of Textbook Rental - IBHE

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Estimated Annual Cost – Community CollegesEstimated Annual CostsCommunity CollegesCity Danville William Illinois Lincoln MoraineBlack Colleges Area Rainey Highland Valley Kankakee Land John A. McHenry Valley Sou<strong>the</strong>astern Southwestern Spo<strong>on</strong>Hawk <strong>of</strong> Community Harper Community Community Community Kaskaskia Community Logan County Community Illinois Illinois RiverCollege Chicago College College College College College College College College College College College College CollegeAdvertising/Marketing $ - $ - $ 1,000 $ 5,800 $ - $ 1,000 $ - $ 4,000 $ - $ - $ 2,000 $ 6,000 $ 2,000 $ 2,000 $ 2,500Commissi<strong>on</strong>s/C<strong>on</strong>tract/Lease Loss 15,000 1,400,000 --- 21,000 -5,000- - - - 40,000460,000-Computer System/S<strong>of</strong>tware - 21,000 - - 2,000 2,500 1,000 - 14,160 - - 2,000 50,000 15,000 3,000C<strong>on</strong>tingency - - - 65,000 50,000 10,000 - - - - - - 10,000 - -Credit Card Fees - 105,000 - 38,000 5,000 - - 8,000 - 7,462 - - 10,000 16,000 8,000Educati<strong>on</strong> & Orientati<strong>on</strong> - - - 1,000 1,000 2,500 - 500 - - - - 7,000 2,500 2,500Employee Benefits - 797,475 20,000 4,300 1,000 500 5,000 - 3,573 - - - - 11,365 8,700Equipment - 350,000 - 8,000 2,000 2,500 - 3,000 16,032 - 1,000 4,500 15,000 750 2,000General Administrati<strong>on</strong> - 73,500 - 10,000 - 5,000 - 2,000 - - - - 40,000 10,000 5,000Health Insurance - - - 94,300 24,000 15,000 - 30,000 30,200 - - 18,720 6,000 44,100 8,700Inventory - 7,000,000 350,000 650,000 26,000 20,000 425,000 500,000 2,270,000 600,000 2,000,000 1,300,000 2,500,000 750,000 200,000Operati<strong>on</strong> - - - 6,200 - 1,000 - 100,000 - - - - - 12,000 200,000O<strong>the</strong>r (Itemized) - - - - - - - - 682,176 398,337 - - 125,000 - -Pers<strong>on</strong>nel (Full-Time) - 2,256,800 65,000 476,000 55,000 25,000 25,000 35,000 195,000 111,690* - 70,000 25,000 203,000 42,000Pers<strong>on</strong>nel (Part-Time) - - 35,000 135,000 12,000 10,000 - 70,000 40,386 - 20,000 - 18,000 119,625 20,000Printing - - 500 6,000 2,500 3,000 - 3,000 - - - - 1,200 - 500Project Supervisi<strong>on</strong> - - - - 2,000 10,000 - - - - - - - - -Space - 88,200 - - 1,000 5,000 - - - - - - - 5,000 -Supplies - 36,400 2,000 12,000 1,000 2,000 1,000 5,000 4,500 1,133 - - 2,000 1,000 500System Maintenance - 14,000 4,000 10,850 5,000 5,000 - 8,800 - - - 3,000 - 2,000 -Total $ 15,000 $ 12,142,375 $ 477,500 $ 1,522,450 $ 189,500 $ 141,000 $ 457,000 $ 774,300 $ 3,256,027 $ 1,118,622 $ 2,023,000 $ 1,404,220 $ 2,851,200 $ 1,654,340 $ 503,400* Includes salary and benefits.-61-

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!