Laserfiche WebLink
2019 Cable TV Operating Budget <br />Departmental Summary <br />49840 <br />PROGRAM DESCRIPTION & OBJECTIVES: <br />The Cable TV Fund was created to account for the Franchise fees that are collectected as part of <br />the City's Franchise agreement with Mediacom. Expenditures include costs associated with <br />recording and streaming meetings. <br />OPERATING COST ACTIVITI ES: <br />*Included in 'Personal Services' are the wages and employment taxes for the camera operator. <br />*'Professional Services includes legal and audit charges. <br />* Other Expenses include webcasting/online content and an administrative charge to the General Fund <br />Attachment G Page 51 of 55 <br />2019 <br />Dollar <br />2017 <br />2017 <br />2018 <br />Y -T -D <br />Mgr <br />Increase <br />Increase <br />Budget <br />Actual <br />Budget <br />Jun 30, 2018 <br />Recommd <br />(Decrease) <br />(Decrease) <br />Personal Services <br />13,660 <br />11,957 <br />14,445 <br />7,223 <br />16,230 <br />1,785 <br />12.36% <br />Supplies & Maintenance <br />500 <br />985 <br />2,000 <br />330 <br />2,000 <br />0 <br />0.00% <br />Professional Services <br />4,500 <br />6,335 <br />2,000 <br />840 <br />9,500 <br />7,500 <br />375.00% <br />Other Expenses <br />22,100 <br />19,987 <br />32,100 <br />21,101 <br />37,100 <br />5,000 <br />15.58% <br />Total Sewer Operating Fund <br />40,760 <br />39,264 <br />50,545 <br />29,493 <br />64,830 <br />14,285 <br />4 <br />PROGRAM DESCRIPTION & OBJECTIVES: <br />The Cable TV Fund was created to account for the Franchise fees that are collectected as part of <br />the City's Franchise agreement with Mediacom. Expenditures include costs associated with <br />recording and streaming meetings. <br />OPERATING COST ACTIVITI ES: <br />*Included in 'Personal Services' are the wages and employment taxes for the camera operator. <br />*'Professional Services includes legal and audit charges. <br />* Other Expenses include webcasting/online content and an administrative charge to the General Fund <br />Attachment G Page 51 of 55 <br />