1982 Budget for SW Suburban Cable CommissionAugust 19, 1982
Mr. William Craig
City Manager
1010 South 1st Street
Hopkins, MN 55343
Dear Bill:
The Southwest Suburban Cable Commission adopted a
proposed budget for 1982 and 1983 at their meeting
on August 18, 1982. The Joint Powers Agreement be-
tween the five cities indicates that the budget pro-
cess for 1982 and 1983 are as follows: Chapter XI,
Section 7, A. Budget Process for Balance of 1982,
"Within 30 'days after the effective date of this
Agreement, the Commission shall prepare and submit
to the Parties a budget for the balance of 1982.
This budget shall become effective upon approval
by a majority of the Parties." B. Budget Process
for Subsequent Years. "A proposed budget for sub
years shall be formulated and approved by
the Commission and submitted to the Parties on or
before August 1 of each year. No budget shall become
effective unless approved by resolution of the Councils
of a majority of the Parties. If any Council approves
a proposed budget prior to notice having been received
by its Directors of the withdrawal of any Party
(which may be done by notice given prior to October 1
of any year) that approval shall not be binding on
that Party, but that Council may reconsider such prior
approval of the budget. All parties shall.endeavor
to approve the proposed budget on or before November
of each year. If the budget is not approved, the
commission shall promptly formulate a revised budget
and submit it to the Parties for their review and
approval. This process shall be continued until a
budget is approved. The Parties shall use their best
efforts to approve a budget for the then succeeding
year by December 31 of each year."
The Southwest Suburban Cable Commission has proposed
a budget for 1982 in the amount of $35,210, with the
tel phone: 869 -7521 (612)
an equal opportunity employer
detail of the expenditures and revenues as indicated on the attached
statement. In addition, the Southwest Suburban Cable Commission has
proposed a budget for 1983 of $58,214 with detail of expenditures
and revenues as shown on the attached statement.
It is necessary for a majority of the parties to approve both the
1982 and 1983 budgets. The 1982 budget needs to be approved as soon
as possible with the 1983 budget to be approved by November 1, 1982.
To that end, I would request that you have your city councils give
consideration to approval of the 1982 budget in the near future. It
is necessary for us to have approval of that budget prior to hiring
a cable coordinator.
If you have any questions concerning the process, please feel free
to contact me.
Sincerely yours,
Karl Nollenberger
Secretary /Treasurer
Southwest Suburban Cable Commission
REVENUES
Office Rental
Total Expenditures
SOUTHWEST SUBURBAN CABLE COMMISSION
PROPOSED BUDGET
1982 and 1983
1982
1933
Initial Contributions:
Eden Prairie 2,500 2,500
Edina 2,500 2,500
Hopkins 2,500 2,500
Minnetonka 2,500 2,500
Richfield 2,500 2,500
Subtotal 12,500 12,500
Equal Contributions:
Eden Prairie 1) 227 457
Edina (18) 4,038 8,229
Hopkins (13) 2,952 5,943
Minnetonka ;22) 4,996 10,059
Richfield (46) 10,447 21,028
Subtotal 22,710 4-4Y777717
Total Revenues $35,210 $58,214
EXPENDITURES
Recruitment and Selection
Advertisements 100 -0-
Commission Expenses
Meeting Expenses 200 200
Conferences /Schools (Annual Convention) 1,200 1,300
Membership CTIC 850 900
Subtotal 2,250 2,400
Personnel Associated Costs
Cable Coordinator
Salary ($25,000 annual) 10,500 26,800
Retirement
Social Security 700 1,814
PERA /Deferred Comp 700 1,500
Insurance 500 1,400
Mileage (15 mile /day) 360 700
Expenses 200 400
Clerical Support (150 hours) 1,500 1,600
Postage Reproduction 300 300
Subtotal 14,760 34,.D14
Other
Legal Counsel 10,000
Consultants /General 2,000
Insurance /Public Official
General Liability 1,000
WC /Unemployment
400
Bcnds 200
Annual Report 500
Annual Audit (Commission /Review of
Company Audit) 2,500
Quality /Performance Check 1,000
Subtotal 17,600
500 500
10,000
5,000
1,000
600
200
500
2,500
1,000
20,800
$35,210 S= ,R_914-