|
<br />Visitors & Convention Council
<br />Expense Budget
<br />2006-2007
<br />
<br />
<br />. ,... .. ." ,.
<br />...... ':""0'0'6' :::::::::::::::::/::::::: :'2"O:':-O"'~::::::::::::-::/:::::/:/:'::
<br />.....:.. .~.:.........:...:..... ...}//< (...:...::.:::::(}....../i}}><.:..
<br />H/$(iQijt >~uj;jG~(t<:
<br />
<br />1 Media Promotion
<br />2 Events Promotion
<br />3 Visitors/Conv. Materials
<br />4 Convention Promotion
<br />5 Arts Allocation
<br />6 Membership Dues/Subs
<br />7 Out of Town Travel
<br />8 Historical Museum
<br />
<br />18,000 18,000 18,000 18,000
<br />18,000 18,000 18,000 34,000
<br />8,000 6,500 6,500 6,500
<br />5,000 5,000 5,000 5,000
<br />15,000 15,000 15,000 15,000
<br />2,000 2,816 2,045 2,045
<br />1,500 1,500 1,548 1,586
<br />0 0 0 3,500
<br />
<br />- ----------------------------------------- ------------------- ------------------- ------------------- -------------------
<br />
<br />Program Expense
<br />
<br />$67,500
<br />
<br />$66,816
<br />
<br />$66,093
<br />
<br />$85,631
<br />
<br />..:i:i::::::..:::::......i:::i::::::::::.::::::i:i:i:i:i:i:):::::i::;::.i:i:::..::i:::i:i:i:Ii:i::::.i:i:).ifi:i:::i:i:i.i:::::i:::::.::::..:i:::i:::):i:):i:i:i:i:)::.):i:):):)::.i:i:i:i:i:i:i.:.::.:.:.::.iJ:i:::::I::::i:::i:i:i:i:::::::i:::I::::i:::::i:i:::::):.:::::i:::::::::::):::::::i:.:i:.:i:::i:::i:i:i:i:::::::!::::.::::i:::i:::.i::i:::::::i:i:i:::::::::i:):):i:::)::.):::i.i:::i:::::i:i:::::)i::i:::i:):):)::::::::...:..:i:::::::::::::i:!:::::i':.):j'::::::!.i:i:i..::.:.::.:i::':':.':::::::i:::i::':iiii
<br />
<br />9 Program Coordinator 39,367 32,801 39,367 31,000
<br />10 Fica/Med Taxes 3,012 2,238 3,012 2,372
<br />11 Unemp./Workercomp Ins 565 106 565 498
<br />12 Group Ins./Retirement 8,333 7,000 8,694 9,119
<br />13 Auto Allow/ Intown Exp. 1,700 1,100 1,700 1,700
<br />
<br />- ----------------------------------------- --------------------------------------- ---------------------------------------
<br />
<br />
<br />Administrative
<br />
<br />$52,977
<br />
<br />$43,245
<br />
<br />$44,689
<br />
<br />14 Office Overhead/supp. 37,398 37,398 37,398 37,398
<br />15 Tour de Paris 12,000 12,000 12,000 12,000
<br />16 Communications 6,000 5,000 6,100 6,100
<br />17 Printing/Supplies 1,500 1,700 1,700 1,700
<br />18 Equipment/Furnishings 0 0 0 0
<br />19 Audit 800 825 800 825
<br />20 Visitor Guide 19,300 0 20,000 0
<br />21 Civic Center Operations 128,571 148,811 128,571 141,000
<br />22 Depot Expenses 10,454 10,000 10,000 10,000
<br />23 BBQ Cook Off 2,000 0 0 0
<br />- ----------------------------------------- --------------------------------------- ------------------- -------------------
<br /> Contracted Services $215,734 $216,569 $209,023
<br />
<br />
<br />;#i!:~~~~~~~~ji~is~~i~### !~[####;*~##[#~
<br />
|