|
|
Annual Report & Budget |
|
for Downtown Toms River: the Toms River Business
Improvement District, managed by the Toms River Business Development Corporation
In compliance with state statutes and township ordinances,
Downtown Toms River presents its budget to
the Township Council to set a public hearing and vote on adoption 30
days later.
Should you have any questions, please feel free to contact the Downtown Toms River office at 732-341-8738. |
|
|
| Toms River Business Improvement District 2008 Budget |
|
2008 Budget |
2007 Actual (1) |
2006 Actual (1) |
| Tax Assessments |
225,000.00 |
225,000.00 |
225,000.00 |
| Grants and Other Sources |
20,000.00 |
2,000.00 |
20,800.00 |
| Events (3) |
127,000.00 |
127,000.00 |
95,226.31 |
| Miscellaneous |
|
|
7,982.90 |
|
|
|
| Total Revenues |
372,000.00 |
354,000.00 |
349,009.21 |
| From Reserves |
39,700.00 |
|
|
|
|
|
|
|
411,700.00 |
354,000.00 |
349,009.21 |
| Expenses |
|
|
|
| Programs: |
|
|
|
| Area Maintenance
| 25,200.00 |
25,880.64 |
25,880.64 |
| Economic Restructuring (2) |
36,600.00 |
30,000.00 |
33,866.80 |
| Cultural Committee (3) |
16,000.00 |
8,000.00 |
9,320.29 |
| Organization Committee (3) |
6,000.00 |
3,100.00 |
2,726.91 |
| Marketing and Promotions: |
|
|
|
| |
Events (3) |
92,000.00 |
90,130.00 |
78,453.98 |
|
Marketing & Promotions (3) |
67,520.00 |
41,570.00 |
37,657.54 |
|
Advertising (3) |
16,080.00 |
13,530.00 |
14,194.45 |
| Holiday Decorations |
12,300.00 |
2,600.00 |
7,830.56 |
| Streetscape |
28,700.00 |
8,400.00 |
5,220.38 |
| Administration: |
| Compensation |
59,000.00 |
57,430.00 |
61,600.00 |
| Printing |
500 |
400 |
749.69 |
| Professional Fees |
4,500.00 |
4,500.00 |
6,050.00 |
| Rent |
24,000.00 |
24,000.00 |
24,000.00 |
| Insurance |
2,500.00 |
2,100.00 |
2,000.00 |
| Utilities |
4,800.00 |
4,800.00 |
4,942.00 |
| Telephone |
3,200.00 |
3,200.00 |
3,294.67 |
| Travel |
2,000.00 |
4,000.00 |
1,112.54 |
| Office Expense |
10,500.00 |
14,300.00 |
10,450.20 |
| Postage & Shipping |
500.00 |
400.00 |
746.69 |
| Total Expense |
411,700.00 |
347,660.00 |
330,000.33 |
| Operating Income |
|
6,340.00 |
29,359.08 |
|
|
| |
NOTES:
(1) The actual figures for calendar year 2007
are un-audited as the corporation's fiscal year is July 1 to June 30 and this is a calendar year
presentation. An audit is conducted annually on the fiscal year accounting. The calendar
year actual figures are based on the audited figures for fiscal 2006 and the un-audited, projected, figures for the second half of calendaryear 2007, which will be included in the fiscal year 2008 audit.
(2) Economic Restructuring includes development of the District Master and Redevelopment Plans, new business recruitment, and other activities, plus staff compensation for working on those projects. (3) Event income and expense, marketing and promotions expense, and advertising expense
need to be considered together as these items are managed in a tightly integrated way, often overlapping or sharing resources and efforts. |
|
|
|
|