Download
1 / 4
40 likes | 146 Views
Economic Development Budget Update. Fiscal Year 2012-11. Total Planned Expenses = $170,256 Total Revenue = $58,262 (County, ARC and CDBG) Total to City Fund = $108,994 Total Hotel/Motel Taxes = $3,000 Payroll Economic Development Coordinator Total w/benefits - $77,193
E N D
Economic Development Budget Update Fiscal Year 2012-11
Total Planned Expenses = $170,256 • Total Revenue = $58,262 (County, ARC and CDBG) • Total to City Fund = $108,994 • Total Hotel/Motel Taxes = $3,000 • Payroll • Economic Development Coordinator • Total w/benefits - $77,193 • Twenty percent paid by County = $15,439 • Balance paid by City Fund • Economic Development Specialist • Total w/benefits - $42,957 • ARC match = $20,902 • Twenty-five percent, benefits and indirect costs paid through CDBG = $12,179 • Balance paid by City Fund Overview
Advertising/Publications Requested - $19,200 • Ad Development = $2,500 • Allegany Magazine (2 @ $500) = $1,000 • MD Mountainside Visitor’s Guide = $800 • Trail Book (Full Page) = $2,200 • AAC Studio Tour (2 @ $600) = $1,200 • Maryland Life (1/3 Page – 6 @ $700) = $4,200 • Craft’s Report Artist Relocation (4 @ $575) = $2,300 • Pittsburgh Magazine – Travel Section = $1,500 • CACIF Allegany Prospector Website = $1,500 • Advertising Opportunities = $2,000 • Public Relations Requested - $8,050 • EDC Lunches (6 @ $200) = $1,200 • ED Client Meetings/Commission Members = $500 • MML Registration/Booth - $850 • Promotional Items (Giveaways) - $2,500 • Hotel/Motel Tax • AAC Promotional = $1,500 and Mountain MD Trails Promotion/Development = $1,500 Core Expenses
Marketing/Networking/Education Requested - $10,238 • MEDA Meetings/Events = $2,000 • IEDC CEcD Courses = $2,200 • PACE Event = $500 • ICSC Attendance = $1,488 • MD Main Street Conference = $1,500 • MML Booth/Networking/Education = $2,550 • Other ARC Contributions Support • Telephone - $900 • Advertising = $2,100 • Office Supplies = $1,000 • Training = $5,098 Core Expenses
