|
Fund: 210 Cable TV Revenues
<br />Account Description 2013 2014 2015 2016 Description
<br />3180 Franchise fee revenue 110,000 116,000 118,000 122,000 Estimated collections
<br />110,000 116,000 118,000 122,000
<br />3680 Other revenue 5,100 2,400 2,400 2,400 Lease revenue from Library fiber connection
<br />5,100 2,400 2,400 2,400
<br />Fund: 210 Department: 4350 Operations
<br />1230 Supplies, equipment < $5000 2,000 2,000 3,000 3,000 Equipment costing less than $5,000 per item
<br />2,000 2,000 3,000 3,000
<br />1600 Supplies, operating 750 1,000 1,250 1,250 Recording media - tapes, DVD's
<br />250 250 250 250 Batteries, cables, bulbs, tapes, misc
<br />1,000 1,250 1,500 1,500
<br />3030 Other professional services 4,260 4,800 7,200 7,200 Web streaming meetings $600 per month.
<br />4,260 4,800 7,200 7,200
<br />3630 Training & conferences 300 300 300 350 Attendance at local training
<br />- 400 - - NATOA National Conference (local no travel)
<br />300 700 300 350
<br />3800 Mileage & parking 75 50 50 50 Mileage
<br />75 50 50 50
<br />3900 Grants & subsidies 28,236 29,083 29,241 29,826 Share of costs of North Suburban Cable Commission (2% increase)
<br />28,236 29,083 29,241 29,826
<br />5130 Repairs, equipment 10,000 10,000 10,000 10,000 Repair and maintenance of equipment
<br />10,000 10,000 10,000 10,000
<br />7030 Capital, equipment > $5000 ????Supplemental duct work/air conditioning ($5,000 - $15,000)
<br />????Video Camera ($6,000 - $9,000)
<br />????Editing Computer - ($8,600)
<br />????Automation and control ($36,000)
<br />????Control room/Council chambers replacement ($150,000 - $225,000)
<br />- - - -
<br />45,871 47,883 51,291 51,926
<br />2.51%4.39%7.12%1.24%
<br />48
|