|
2001-02 BUDGET
<br />Paris Visitors and Convention Council
<br />Lamar County Chamber of Commerce
<br />
<br />INCOME:
<br />Motel Tax
<br />Interest Income
<br />Other Income
<br />Tour de Paris
<br />Visitor Guide
<br />Cash carry over
<br /> TOTAL INCOME
<br />
<br /> ACTUAL ACTUAL YR. END EST.
<br /> 1998-99 1999-00 2000-01
<br />$280,480.00 $339,567.00 $345,595.00
<br />3,949.00 3,291.00 4,968.00
<br />3,088.00 4,479.00 2,014.00
<br />5,774.00 8,855.00 8,000.00
<br />4,205.00 18,840.00 20,542.00
<br />12,000.00 12,000.00 12,000.00
<br />$309,496.00 $387,032.00 $393,119.00
<br />
<br /> BUDGET
<br /> 2000-01
<br />$316,810.00
<br /> 3,000.00
<br /> 2,000.00
<br /> 4,700.00
<br /> 20,000.00
<br /> 12,000.00
<br />$358,510.00
<br />
<br />EXPENDUTURES:
<br />1. Media Promotion $17,374.00 $16,725.00 20,536.00 $20,000.00
<br />2. Events Promotion 26,278.00 23,580.00 25,000.00 25,000.00
<br />3. Visitor/Conv. Materials 21,883.00 25,486.00 25,081.00 25,000.00
<br />4. Convention Promotion 6,485.00 10,478.00 10,633.00 13,000.00
<br />5. Arts Allocation 5,000.00 5,000.00 15,000.00 15,000.00
<br />6. Membership Dues 3,111.00 3,785.00 2,456.00 3,100.00
<br />7. Out of Town Travel 2,164.00 5,623.00 5,382.00 5,000.00
<br />8. Operating Reserve 3,616.00 5,845.00 214.00 3,000.00
<br /> SUBTOTAL PROGRAM EXPENSES$85,911.00 $96,522.00 $104,302.00 $109,100.00
<br />
<br /> BUDGET
<br /> 2001-02
<br />$340,667.00
<br /> 4,968.00
<br /> 2,000.00
<br /> 8,000.00
<br /> 20,500.00
<br /> 21,309.00
<br /> $397,444.00
<br />
<br />$23,096.00
<br />25,000.00
<br />27,967.00
<br />13,000.00
<br />20,000.00
<br />3,100.00
<br />5,000.00
<br />3,000.00
<br />$120,292.00
<br />
<br />9. Director/Program Coord. 28,105.00 $29,508.00 $33,000.00 $33,000.00 35,000.00
<br />10. FICA 2,004.00 1,671.00 2,525.00 2,524.50 2,678.00
<br />11. Unemployment Tax 68.00 500.00 249.00 248.60 80.00
<br />12. Workers Compensation w/line #11 w/line #11 w/line #11 w/line #11 179.00
<br />13. Group & Life Insurance 5,162.00 5,486.00 6,058.00 6,380.00 6,319.00
<br />14. Retirement w/line #13 w/line #13 w/line #13 w/line #13 2,470.00
<br />15. Auto Allowance/Intown Exp. 2,002.00 1,962.00 1,989.00 2,000.00 2,000.00
<br />SUBTOTAL ADMIN. EXPENSES $37,341.00 $39,127.00 $43,821.00 $44,153.10 $48,726.00
<br />
<br />16
<br />17
<br />18
<br />19
<br />20
<br />21
<br />22
<br />23
<br />24
<br />25
<br />26
<br />
<br />Office Overhead/Support
<br />Tour de Paris
<br />Communications
<br />Printing & Supplies
<br />Equipment & Furnishings
<br />Audit
<br />Building Maintenance
<br />Administrative Reserve
<br />Visitor Guide
<br />Civic Center Operations
<br />Depot Expenses
<br />
<br />$31,968.00 $33,574.00 $33,572.00 $35,251.00
<br />6,891.00 6,572.00 5,000.00 4,700.00
<br />5,715.00 7,057.00 7317.00 6,000.00
<br />1,653.00 1,471.00 874.00 2,000.00
<br />1,653.00 189.00 312.00 3,500.00
<br />1,075.00 762.00 725.00 800.00
<br />50.00 0.00 0.00 1,000.00
<br />0.00 736.00 0.00 1,000.00
<br />8,307.00 28,216.00 9,352.00 18,864.00
<br />120,206.00 145,528.00 148,112.00 135,776.00
<br />1,274.00 1,123.00 1,651.00 6,365.90
<br /> $225,228.00 $206,915.00 $215,256.90
<br />
<br />SUBTOTAL CONTRACTED SERVICES$179,702.00
<br />
<br />$368,510.00
<br />-$10,000.00
<br />
<br />TOTAL OPERATING EXPENDITURES$302,954.00 $360,877.00
<br />Estimated Balance $6,542.00 $26,155.00
<br />
<br />$355,038.00
<br /> 38,081.00
<br />
<br />$36,309.00
<br />5,200.00
<br />7,500.00
<br />2,000.00
<br />3,500.00
<br />800.00
<br />1,000.00
<br />1,000.00
<br />20,000.00
<br />146,000.00
<br />5,117.00
<br />$228,426.00
<br />
<br />$397,444.00
<br /> -0-
<br />
<br />
<br />
|