Loading...
HomeMy WebLinkAboutFinancial Statement Downtown Oshkosh Business Improvement District - 2011 Operating Plan Postings through November 7, 2011 2011 Assessment152,350.00 2010 Carry over93,069.72 TOTAL AVAILABLE 245,419.72 Funds Allocated245,419.72 Balance Available0.00 2011Encumbered AllocationExpendituresReceiptTransferredBalanceBalance Leadership OAEDC Service Contract$ 50,000.0021,068.6128,931.39 OCMS Downtown TV Program$ 2,800.000.002,800.00 Professional Development$ 1,000.000.000.001,000.00 Branding16,978.750.0025,000.008,021.25 Recruitment & Retention Recruitment Grant Program $ 25,000.000.000.000.000.0025,000.00 Revolving Loan Fund $ 1,000.001,000.000.00 DESTINATION Events Holiday Parade$ 1,000.001,000.000.00 Waterfest$ 2,500.002,500.000.00 Live at Lunch $ 3,000.003,000.000.000.00 Gallery Walk $ 3,000.001,750.001,250.00 Movies in the Park$ 1,800.000.000.001,800.00 Saturdays Farmers Market$ 3,000.003,000.000.000.00 Business After Hours$ 500.000.000.000.00500.00 General & Advertising$ 5,000.002,632.060.000.002,367.94 Marketing Consortium Destination Downtown$ 1,500.003,630.494,091.000.001,960.51 Halloween$ 1,500.001,007.900.000.00492.10 Holiday Shopping Event$ 2,500.001,762.820.000.00737.18 Beautification Contracted Services$ 15,000.0010,747.500.004,252.50 Holiday$ 7,500.001,440.000.006,060.00 Planter Maintenance$ 1,120.0010,632.0210,000.00487.98 Other$ 5,000.000.000.005,000.00 Streetscaping$ 21,878.5021,878.500.000.000.00 Parking $ 18,630.0018,630.000.000.00 Reserve / Future Projects $ 71,191.220.006,334.04(35,000.00)42,525.26 TOTAL OPERATING BUDGET $ 245,419.72$ 122,658.65$ 10,425.04 $ - $ - 133,186.11 11/9/2011