HomeMy WebLinkAbout2000-005ORDINANCE NO oWtf)— Of -
AN ORDINANCE APPROVING THE CALENDAR YEAR 2000 ("CY2000") BUDGETS FOR
THE USE OF HOTEL TAX REVENUE BY THE GREATER DENTON ARTS COUNCIL,
THE DENTON CHAMBER OF COMMERCE, AND THE NORTH TEXAS STATE FAIR,
AND PROVIDING AN EFFECTIVE DATE
THE COUNCIL OF THE CITY OF DENTON HEREBY ORDAINS
SSECTION I That the CY2000 budgets for the use of hotel tax revenue by the Greater
Denton Arts Council, the Denton Chamber of Commerce, and the North Texas State Fair,
attached as Exhibits A, B, and C hereto, and incorporated by reference herein, are hereby
approved, subject to the limitations contained within each entity's currently existing hotel tax
contract with the City of Denton, Texas
SECTION II That this ordinance shall become effective immediately upon its passage
and approval
PASSED AND APPROVED this the day of
2000 61
JAC CA
LER, MAYOR
ATTEST
JENNIFER WALTERS, CITY SECRETARY
AS TO LEGAL FORM
Exhibit A
Salaries
Exhibitions/
Programs
Operations
Building
Salaries
Maintenance
Greater Denton Arts Council
Revised Budget Proposal
Program Year 2000
Requested
Program/Facilities Related Payroll I $ 72,710
Free Public Exhibitions and Programs 1 10,000
Program/Facilities Related Payroll $ 15,000
Facility/Properties 8,000
*Total $ 114,710
*$114,710 is based upon a 4% increase from year one of the current
City/GDAC Hotel contract plus $1,000 projected interest earnings
Exhibit B
DENTON CONVENTION & VISITOR BUREAU
Advertising
Print Advertising
Convention
Advertising
Tourism Promotion
Material
Marquee Billboard
Brochures
Travel Shows
Memberships/
Subscriptions/Mtgs
Tourism Services
BUDGET PROPOSAL
Program Year 2000
NATC Visitor Guide
Monthly Fall Travel Planner
Monthly Spring Travel Planner
Monthly Ad
Southern Living
Southern Living Travel Directory
TTIA See Texas First Fall
Brochure ads in TTIA Fall/Spring
TX Parks & Wildlife
Home & Away Oklahoma
Daily Oklahoman Spring Travel Plan
Daily Oklahoman Fall Travel Plan
Yearly rate inc/rspns pstg/misc exp
New Ads in 2000
Ad Design Fees
Convention Advertising
ntion Promotion
ntion Trade Show
Guide & Contract Services
Video Copies
Specialty Items
Photos/Slides
1-35E - South of Denton
Rental
TTIA Travel Show
Dan Dipert
Kincaid Travel Show
McAllen Int'I Trade Show
DFW Area Tourism shows
"A - Membership
TTIA - Travel Summit
DFWATC - Membership
Hospitality Training
Advisory Board Meetings - Supplies
Tourism Week
Custom FAM Tours
:ontract Fees
/Hanson Publicity
Requested
59,975
1,000
500
8,150
26,700
12,000
4,200
1,550
28,300
Exhibit B
DFW Reg Film
Commission
Special Projects
Administration
Salaries
Adman Costs/
Office Supplies/Equip
Convention
Investment
Spon Lone Star Film & TV Awards
Travel and photos
Intern
Special event promo Opp
Special Ad Opp
4,100
4,500
$ 150,975
Director/Adman Asst /Info
$ 81,088
Salary - Temp Staff
1,000
Salary - Accounting
4,208
Salaries - Visitor Info
1,483
Retirement - Director
2,001
Car Allowance
4,200
Payroll Taxes
8,500
Health Insurance
10,245
Liability Insurance
500
Travel & Training
2,500
Computer Equipment
2,500
Copy Machine
500
Warehouse storage
450
Furniture/Supplies
-
Office Supplies
3,500
Telephone Service/Toll
7,000
Telephone Metro Service
1,200
Printing
1,000
Postage
4,695
Solicitation/Travel
700
Convention Service
-
Membersh ips/Subscrpt/Mtgs
TACVB - Membership
400
TACVB - Conference
800
TACVB - Education
400
THMA - Membership
226
NASC - Membership
1 400
Total $ 290,471
Exhibit C
NORTH TEXAS STATE FAIR
REVISED BUDGET PROPOSAL
PROGRAM YEAR 2000
Telephone
Advertising
Postage
Printing
Salaries
Utilities
Office Supplies
Equipment
Requested
Amount
* $ 3,656
* 26,680
* 2,000
* 15,000
Exe Dir & Secretary 28,706
5,200
1,044
2,580
Total. $ 84,866
*Exhibitor's Handbook, Rodeo Program, Brochure