|
Fund: 210 Cable TV Revenues
<br />Account
<br />Description
<br />2021
<br />2022
<br />2023
<br />1 2024
<br />Description
<br />3180
<br />Franchise fee revenue
<br />112,000
<br />1 16,000
<br />112,000
<br />106,000
<br />Estimated collections
<br />112,000
<br />116,000
<br />112,000
<br />106,000
<br />Fund: 210 Department: 4350
<br />1230 Supplies, equipment < $5000 2,000
<br />2,000
<br />2,000
<br />Operations
<br />2,000 2,000 Equipment costing less than $5,000 per item
<br />2,000 2,000
<br />2,000
<br />1600
<br />Supplies, operating
<br />200
<br />800
<br />200
<br />510
<br />200
<br />500
<br />200
<br />500
<br />Recording media - tapes, DVD's
<br />Batteries, cables, bulbs, tapes, misc
<br />1,000
<br />710
<br />700
<br />700
<br />3030
<br />Other professional services 6,500
<br />16,000
<br />22,500
<br />6,500
<br />6,500
<br />7,000
<br />Web streaming meetings $501 per month. (current $1502/qtr)
<br />Broadcast and Video Production support
<br />16,000
<br />20,000
<br />21,000
<br />22,500
<br />26,500
<br />28,000
<br />3630
<br />Training & conferences
<br />300
<br />300
<br />-
<br />-
<br />-
<br />Attendance at local training
<br />3800
<br />Mileage & parking
<br />25
<br />Mileage
<br />25
<br />-
<br />-
<br />-
<br />3900
<br />Grants & subsidies
<br />31,167
<br />30,603
<br />31,052
<br />31,984
<br />Share ofcosts of North Suburban Cable Commission
<br />31,167
<br />30,603
<br />31,052
<br />31,984
<br />5130
<br />Repairs, equipment
<br />1,500
<br />1,500
<br />1,500
<br />1,500
<br />Repair and maintenance of equipment
<br />1,500
<br />1,500
<br />1,500
<br />1,500
<br />7030
<br />Capital, equipment > $5000
<br />-
<br />-
<br />-
<br />-
<br />Supplemental duct work/air conditioning
<br />Control room/Council chambers replacement
<br />58,492 57,313 61,752 64,184
<br />-9.75% -2.02% 7.75% 3.94%
<br />42
<br />
|