|
Fund: 210 Cable TV Revenues
<br />Account Description 2009 2010 2011 2012 Description
<br />3180 Franchise fee revenue 96,000 96,000 96,000 100,000 Estimated collections
<br />96,000 96,000 96,000 100,000
<br />3680 Other revenue - 5,100 5,100 5,100 Lease revenue from Library fiber connection
<br />- 5,100 5,100 5,100
<br />Fund: 210 Department: 4350 Operations
<br />1230 Supplies, equipment 3,500 4,000 2,000 2,000 Equipment costing less than $1,000 per item
<br />3,500 4,000 2,000 2,000
<br />1600 Supplies, operating 1,000 1,000 750 750 Recording media - tapes, DVD's
<br />500 500 250 250 Batteries, cables, bulbs, tapes, misc
<br />1,500 1,500 1,000 1,000
<br />3030 Other professional services 3,300 3,400 3,600 4,140 Web streaming meetings $300 per month.
<br />3,300 3,400 3,600 4,140
<br />3630 Training & conferences 700 700 300 300 Attendance at local training
<br />- 600 - - Submission fees for awards (new item for 2010)
<br />700 1,300 300 300
<br />3800 Mileage & parking 200 100 100 75 Mileage
<br />200 100 100 75
<br />3900 Grants & subsidies 26,382 27,254 26,933 27,232 Share of costs of North Suburban Cable Commission
<br />26,382 27,254 26,933 27,232
<br />5130 Repairs, equipment 1,500 1,500 1,000 10,000 Repair and maintenance of equipment
<br />1,500 1,500 1,000 10,000
<br />7030 Capital, equipment 2,000 - - - Podeum and other council chamber improvements
<br />1,700 - - - Adobe Creative Suite 3 Production Premium Software
<br />3,700 - - -
<br />40,782 39,054 34,933 44,747
<br />-30.39%-4.24%-10.55%28.09%
<br />23
|