Laserfiche WebLink
PEG Fees Fund <br />2020 Recommended Budget <br />2017 2018 2019 2020 <br />Actual Actual Budget Estimate Budget <br />Revenue: <br />Charges for Services: <br />PEG Fees - Comcast 27,533 28,608 28,000 28,830 29,000 <br />Miscellaenous Revenue 462 364 250 190 240 <br />Interfund Transfers 70,000 - <br />Total Revenue 27,995 98,972 28,250 29,020 29,240 <br />Expenditures: <br />Administration & Operations 36 23 50 10 50 <br />Capital - Administration & Support Services 2,858 167,661 1,100 - <br />Interfund Transfers - - 25,000 25,000 25,000 <br />Total Expenditures 2,894 167,684 25,050 26,110 25,050 <br />Revenue Over/(Under) Expenditures <br />Beginning Fund Balance <br />Ending Fund Balance <br />25,101 (68,712) 3,200 2,910 4,190 <br />51,275 76,376 7,664 7,664 10,574 <br />76,376 7,664 10,864 10,574 14,764 <br />33 <br />