2007-073-RES-Accepting and Approving the Paris V&CC and Chember of Commerce of Lamar County Budget for the Fiscal year October 1, 2007 tp Sept. 30, 2008RESOLUTION N0.2007-073
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF PARIS,
TEXAS, ACCEPTING AND APPROVING THE PARIS VISITORS AND
CONVENTION COUNCIL AND CHAMBER OF COMMERCE OF LAMAR
COUNTY BUDGET FOR THE FISCAL YEAR OCTOBER 1, 2007, TO
SEPTEMBER 30, 2008; MAKING OTHER FINDINGS AND PROVISIONS
RELATED TO THE SUBJECT; AND PROVIDING AN EFFECTIVE DATE.
WHEREAS, the Paris Visitors and Convention Council and Chamber of Commerce of
Lamar County, has presented its budget for the fiscal year beginning October 1, 2007, and ending
September 30, 2008; 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, TEXAS:
Section 1. That the findings 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 and
Chamber of Commerce of Lamar County, for the fiscal year beginning October 1, 2007, and ending
September 30, 2008, 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 23rd day of July, 2007.
TTEST:
~ ,
ice Ellis, City Clerk
APPROVED AS RM:
W. Kent McIlyar, ity Attorney
~ ~~~
J se James reelen, Mayor
Visitors & Convention Council
Income Budget
Zoo?-Zoos
EXHIBIT g
Visitors & Convention Council
Expense Budget
2007.2008
2!00~1~? ~~~~~~'~ 20~~'f~~~~ ~:
z~~
B~~3C~T;... ~s#.
~~$~~.. :
dud ~~<':...
1 Media Promotion 18,000 18,000 20,750
2 Events Promotion 34,000 34,000 34,000
3 VisitorslConv. Materials 6,500 7,500 12,000
4 Convention Promotion 5,000 5,000 5,000
5 Arts Allocation 15,000 15,000 .20,000
6 Membership DueslSubs 2,045 2,700 2,700
7 Out of Town Travel 1,586 3,000 3,500
8 Historical Museum 3,500 3,500 3,500
9 Marketing 0 0 15,000
- ----------------------------------------
ProgramExpense - ---------
$85,631
.::...r:
$88,700
:r..;
..r:~:•::.:.:.>.r...,::::..
$116,450
;;::..;r:.:;:.;:,;:r>,;,;
t:.:
,.
:
,
:~rY•}}}:4:i
,.•1,0~•
i'S:i.+,•:vr:vr:::r:rrr.r::::r:vx:r::...:....r::rrr::n.: rr: r,• .:...................
•~••Prog•ram ••Co~o~rd•i•n•ator•••• •.::r:::rr:::..:rrr:::r.~:.;
V:Yi.
..1,;
vv;:,•;.v..., ;• ...••.
. r..
31,000 ,;
~'~.i~v.'r ~.~:
r..
31,500 .•~•:
,
:
:~
}.ti'i'~
,.32,550
11 FicalMed Taxes 2,372 2,410 2,490
12 Unemp.IWorkercomp Ins 498 842 842
13 Group Ins.IRetirement 9,119 9,100 11,283
14 Auto Allowl Intown Exp. 1,700 1,700 - 2,300
15 Contract Labor - Staff Supp. 0 0 9,609
- ----------------------------------------
Administrative ------------
$44,689
$45,552
$59,074
16
Office Overheadlsupp. ,:.;
37,398
37,398
.37,398
17 Tour de Paris 12,000 14,500 12,000
18 ASA Tournament 0 0 12,000
19 Communications 6,100 7,000 7,500
20 PrintinglSupplies 1,700 1,700 1,700
21 EquipmentlFurnishings 0 0 .1,500
22 Audit 825 908 950
23 Civic Center Operations 141,000 171,428 171,428
24 Depot Expenses 10,000 10,000 10,000
- ---------------------------------------
Contracted services -- -------
$209,023
$242,934
$254,476
::.........
...........
..........
...........
..
..•:...,.......::rr::.rrr::.r..rr:r.~:..,.:r:;rrr..r:.r::r:.r...r;,,..rrrrr..r...
... .......r:. rr.::.:::...::: r::.... r.: r. rr: rr: rr. r. r.:.....
<•
..................................................................
...........:::::::::::::::::::::::::::::::::::.~::::::::::::::•.~<:•>:~::bi:iii>?:<~:>
..... •.•..
..
::•:: ~::~:;iJ::i~ •i>}::4:i<4i;<•>:•:::::::::.~: •::,::::::::::....; ...~ ...wwn
wwrw
wcww+w •:~.
~i
: <ww+`rrrwwwrrwtwrwwM
w
::::,:::o>:•
:, ::....... >:~:;:>:;~:»:::•::s:~::t•:%G:ai;>:'t%is~iSi:%:•::•>::•::•:::;~:::<:•::o;;:•::~:::::::.~::.:<•:
..::::::::::.~:........ .....................~......................::::.:.. ;•:«: .r++wr.rwrww:r~wiwrr
...... wwwNwrrwwK~wwnw..,wnww .
rwrrwR!iw,rre.w.~w~w,w ;;:.w~«~rwwnwr~w~!wniww~,k
Budget Notes
Paris Visitors and Convention Council
2007-08
INCOME
Motel Tax: based upon the best estimate as of this date. If the 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: percentage of guide profit from ads sold by the publisher.
EXPENSES
1. Print advertising to promote Paris in general include:
TxDOT (Texas Highways &
State Travel Guide) 11,200.00
ETTA 4,750.00
Billboard Advertising 4,800.00
TOTAL .............. $20,750
2. Event Promotion Assistance is for events held locally to encourage out-of--town attendance.
TOTAL ......... . .... $34,000
3. Visitor and convention promotion materials are so popular and well used in the solicitation and
servicing of groups.
TOTAL .............. $12,000
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 ($10,000) and the Paris Municipal Band
($10,000).
TOTAL ............... $20,000
6. Professional Association Members Dues in Texas Association of Convention and Visitor Bureaus,
Texas Travel Industry Association, Texas Hotel/Motel Association, Red River Valley Tourism
Association, Northeast Texas Tourism Association, Dallas/Fort Worth Regional Tourism Council
TOTAL ............... $2,700
7. Out of town Meeting Expenses and professional training.
8. Historical Society Museum.
9. Marketing
10. Staff salary.
11. FICA
TOTAL ............... $3,500
TOTAL ...............................$3,500
TOTAL .........................$15,000
TOTAL ............... $32,SS0
TOTAL ................ $2,490
12. Unemployment Tax/Workers Compensation
TOTAL .................$842
13. Group Insurance/Retirement.
TOTAL ................$11,283
14. Auto allowance/Intown Expenses.
15. Contract Labor -Staff Support
16.Office Overhead and support.
TOTAL ................ $2,300
TOTAL ......................... $9,609
TOTAL ................ $37,398
17. Tour de Paris expenses are generally off set by registration fees of participants.
TOTAL ................ $12,000
18. ASA Tournament expenses incurred to host the week long event in Pans.
TOTAL ......................... $12, 000
19. Communications.
TOTAL , ................ $7,500
20. Printing and supplies.
TOTAL ................. $1,700
21. Equipment and furnishings.
TOTAL ................ $1,500
22. Audit required by city contract.
TOTAL ...... . ......... $ 9S0
23. In accordance with the Contract with the City of Paris, 3l7ths 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 ............... $171,428
24. The Depot Maintenance Fund in accordance with written agreement with City.
TOTAL ............... $10,000