2005-104-RES APPROVING THE PARIS VISTITORS AND CONVENTION COUNCIL CHAMBER OF COMMERCE OF LAMAR COUNTY BUDGET FOR THE FISCAL YEAR 2005-2006
RESOLUTION NO. 2005-104
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF PARIS,
PARIS, TEXAS, ACCEPTING AND APPROVING THE PARIS VISITORS
AND CONVENTION COUNCIL, CHAMBER OF COMMERCE OF LAMAR
COUNTY, BUDGET FOR THE FISCAL YEAR OCTOBER 1, 2005, TO
SEPTEMBER 30, 2006; MAKING OTHER FINDINGS AND PROVISIONS
RELATED TO THE SUBJECT; AND PROVIDING AN EFFECTIVE DATE.
WHEREAS, the Paris Visitors and Convention Council, Chamber of Commerce of
Lamar County, has presented its budget for the fiscal year beginning October 1,2005, and
ending September 30, 2006; and,
WHEREAS, it is appropriate that said budget, attached hereto as Exhibit A, be accepted
and approved; NOW, THEREFORE,
BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF PARIS, PARIS,
TEXAS:
Section 1. That the fmdings set out in the preamble to this resolution are hereby in all
things approved.
Section 2. That the proposed budget for the Paris Visitors and Convention Council,
Chamber of Commerce of Lamar County, for the fiscal year beginning October 1, 2005, and
ending September 30,2006, be, and the same is hereby, accepted and approved.
Section 3. That this resolution shall be effective from and after its date of passage.
PASSED AND APPROVED this 12th day
ATTEST:
~fQ0.<LJ
Ice ElliS, City Clerk
Visitors & Convention Council
Income Budget
2005-2006
6~g4:I2Qn5)
.~{ity~!::~~t;~jiild'
1 Motel Tax
3 Other Income/Souven.Sale
4 Tour de Paris
5 Visitor Guide
6 Sale of CD
7 BBQ Cook Off
317,471
5,500
12,000
20,045
17,594
1,123
301,000
4,000
12,000
21,065
o
o
300,000
4,500
12,000
20,000
o
2,000
300,000
4,000
12,000
20,000
o
o
------------------------------------- ----------------- ----------------- ------------------- -----------------
Visitors & Convention Council
Expense Budget
2005-2006
znll4....i.
..............h,....\.GTU..........:<<'.G
........ ..,___.__. n,_"''''
2QOS............... ...2006..................................,......
i~ij~l~ .................;I~iiii
1 Media Promotion
2 Events Promotion
3 Visitors/Conv. Materials
4 Convention Promotion
5 Arts Allocation
6 Membership Dues/Subs
7 Out of Town Travel
29,300
25,000
11,700
7,500
20,000
2,500
1,000
18,030
15,000
5,000
4,000
15,000
2,045
1,200
18,000
18,000
8,000
5,000
15,000
2,000
1,500
18,000
18,000
6,500
5,000
15,000
2,045
1,548
Program Expense
$97,000
- ----------------------------------------- ------------------- ------------------- ------------------- -------------------
$66,093
$60,275
$67,500
8 Program Coordinator 38,220 38,549 39,367 39,367
9 Fica/Med Taxes 2,924 2,880 3,012 3,012
10 Unemp./Workercomp Ins 451 386 565 565
11 Group Ins.lRetirement 8,265 8,700 8,333 8,694
12 Auto Allow/lntown Exp. 1,200 1,700 1,700 1,700
Administrative
- ----------------------------------------- --------------------------------------- -------------------------------~-------
$53,338
$52,215
13 Office Overhead/supp. 37,398 37,398 37,398 37,398
14 Tour de Paris 12,000 12,000 12,000 12,000
15 Communications 7,000 6,000 6,000 6,100
16 Printing/Supplies 2,000 1,600 1,500 1,700
17 Equ ipmentlFu rnishings 0 0 0 0
18 Audit 750 800 800 800
19 Visitor Guide 19,300 9,563 19,300 20,000
20 Civic Center Operations 136,102 128,571 128,571 128,571
21 Depot Expenses 10,000 8,700 10,454 10,000
22 BBQ Cook Off 2,222 2,000 0
Contracted Services
$224,550
- ----------------------------------------- --------------------------------------- ------------------- -------------------
$216,569
$206,854
$218,023
jI.ijl\i!ijMilwt.11\lmj@;wi;JmmjJ.!;1jtWtl\RR%~%..@Wi\i\j!l!\!\~!itilW;1!\i\%lIWi\Wl%i!iWii;litWltl\m;%1irltl~t.!lliiwtfmiThtl1t\1!~$ji;WtJ11*JIbt\1
...\.j\Q[iiQj~v!;:l!1@:illjP.'gJ:ll::flt{$i$..;$~Lg{~1~.$~1~;~.4~:ii$a~q;PQP
...-.... ":".,.:...:.:-::::::-::::::::::::::::;,:;:::,:;:::;:{}:::::t:::?~J?{}::~::f%::\m::rW: ;#~F#;;#;lg~;r~:~: :~g5;s;55ffi:~:~~:~ \~:55F:~i5ffii:5: \5F:;5;5;:5~~
Budget Notes
Paris Visitors and Convention Council
2005-06
INCOME
Motel Tax: based upon the best estimate as of this date. Ifthe income is less than expected, it will be
necessary to reduce the budget.
Other income: from the sales of souvenirs, maps, etc,
Tour de Paris: registration fees from the participants.
Visitors Guide: as publisher of the guide, collections from advertisers.
BBQ Cookoff: no income expected this year to offset the cost of organizing event.
EXPENSES
1. Print advertising to promote Paris in general include:
TxDOT (Texas Highways &
State Travel Guide)
ETTA
9,941.00
4,659.00
TOTAL. . . . . . , . . . . . . . $18,000
2. Event Promotion Assistance is for events held locally to encourage out-of-town attendance.
TOTAL. . . . . . . . . . . , . . $18,000
3. Visitor and convention promotion materials are so popular and well used in the solicitation and
servicing of groups.
TOTAL... .,. .. . . ... . . $6,500
4. Convention Promotion provides assistance to conventions held in Paris and the promotion of Paris to
groups for meetings such as the Chaparral Square Dance, TxDOT District Meetings, Texas State
Cushman & National Mustang Meets.
TOTAL......... . ... .. $5,000
5. Arts Allocation in support of the Paris Area Arts 'Alliance ($5,000) and the Paris Municipal Band
($10,000).
TOTAL. . . . . . . . . . . . . . $15,000
6. Professional Association Members Dues in Texas Association of Convention and Visitor Bureaus,
Texas Travel Industry Association, Texas HotellMotel Association, Red River Valley Tourism
Association, Northeast Texas Tourism Association, Dallas/Fort Worth Regional Tourism Council
TOTAL. . . . . . . . . . . . . . . . . $2,045
7. Out of town Meeting Expenses. Regional Meetings only
TOTAL. . . . . . . . . . . . . . . . . $1,54
8. Staff salary.
TOTAL.. ........... .. $39,367
There is no salary increase reflected.
9. FICA
TOTAL. . . . . . . . . . . . . . .. $3,012
10. Unemployment TaxfWorkers Compensation
TOTAL.................$ 565
11. Group InsuranceIRetirement.
TOTAL. . . . . . . . . . . . . . . . .$8,694
12. Auto allowancelIntown Expenses.
TOTAL. . . . . . . . . . . . . . . . $1,700
13. Office Overhead and support.
TOTAL. . . . . . . . . . . . . . . . $37,398
14. Tour de Paris expenses are generally off set by registration fees of participants.
TOTAL. . . . . . . . . . . . . . . . $12,000
15. Communications.
TOTAL.. .. . ... . .. . . ... . $6,100
16. Printing and supplies.
TOTAL. . . . . . . . . . . . . . . . . $1,700
17. Equipment and furnishings.
TOTAL. . . . . . . . . . . . . . . . $0
18. Audit required by city contract.
TOTAL................ $ 800
19. Cost for the printing of the Visitors and Newcomers Guide to Paris. It is offset by the ad revenue
generated.
TOTAL. . .. . . . . . . . . . . . . $19,300
20. In accordance with the Contract with the City of Paris, 317ths of the motel tax collections received
from the City is transferred into the operating budget of the Love Civic Center. The Love Civic
Center budget is approved by the Governing Board of the Love Civic Center, Paris Visitors and
Convention Council, Chamber Board of Directors and the City of Paris.
TOTAL. . . . . . . . . . . . . . . $128,571
21. The Depot Maintenance Fund in accordance with written agreement with City.
TOTAL.... ... . . ... . .. $10,454