AGENDA
ADVERTISING AND PROMOTION COMMISSION
September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong
II. Reports
A.Approval of the minutes for August, 2014 B.Financial Report 1. HMR Revenues – Marilyn Heifner 2. Financial Statements 3. Update from City Attorney re: delinquent tax collection efforts – Kit Williams C.Departmental Reports 1. Clinton House Museum 2. CVB 3. Town Center 4. Executive Director
D.Agency Report
III. Old Business A.Report on Bulldog Classic funding
IV. New Business A.Health Reform Impacts on Health coverage – 60 day waiting period
V. Other Business
VI. Adjourn
Executive Session – Personnel Issue
ADVERTISING AND PROMOTION COMMISSION REGULAR MEETING August 11, 2014 Commissioners Present: Ching Mong, Matt Behrend, Bobby Ferrell, Justin Tenant, and Hannah Withers Commissioner Absent: Tim Freeman and Matthew Petty Staff Present: Marilyn Heifner, Kate Johnson, Marlo Priest, and Sandra Bennett The meeting was called to order at 2:00 p.m. at the Clinton House Museum by Chairman Ching Mong. MINUTES Moved by Ferrell, second by Tennant to approve the minutes of the June 2014 meeting. FINANCIAL REPORT Marilyn reported that HMR collections for the month were up 1.20% ($230,624) over last July. Year to date $1,560,141 has been collected, a 2.90% increase over last year. Marilyn also presented the financials. Jerri Kuburich has taken a position with Wal-Mart. Candidates for the position are being interviewed. Total current assets are $2,057,719.60 with liabilities of $131,532.89. On the consolidated budget, collections are higher than last year and expenditures are being kept under last year’s actuals. Kit Williams congratulated the Commission on engaging the services of the Bassett Law Firm and Vince Chadick. The City Prosecutor closed 3 of the 36 active HMR tax collection cases for July 2014. Six other cases show a delinquent balance of zero. The Prosecutor’s office collected $2,812.24. REPORTS CLINTON HOUSE MUSEUM May visitors numbered 550. The Museum surpassed the 20,000 visitor mark. Four groups toured the house. The large diseased oak tree in the front of the house was removed by the University and will be replaced this fall. Boy Scout Troop 107 Eagle Scout Graham Mynett has completed reworking the Clinton Trail that spurs off of the Oak Ridge Trail in the Fayetteville Trail System. CONVENTION VISITOR BUREAU Seven groups were tracked in June. The economic impact was $4,198,785 with 2,669 rooms used. Future events booked will be attended by approximately 2,749 people, 1,568 rooms and economic impact of $1,086,199. Inquiries were mailed to 1,231 individuals TOWN CENTER
Collections for the Town Center were up 32%. Sandra is working with SWEPCO on a commercial and industrial energy program for LED lighting for the event rooms at the Town Center. Tile installation will begin on August 9th. EXECUTIVE DIRECTOR Martin Tuller has been hired as Visitor Services Manager. Candidate will be chosen for Accountant this week. At the Town Center, work on retiling began Saturday. We had an unexpected expense of cutting down the doors. Tile on the Kaminsky Fountain is falling off – estimate to repair the tile is $10,000. Special funding – We have received most the special project evaluations from events held in the first half of 2014. Mark your calendars – Bill’s Birthday Celebration on August 18. Fayetteville received Bronze status from IMBA (International Mountain Biking Association). Bentonville received silver. Both communities are working together toward designation as an IMBA Ride Destination – it will be the first in the nation. Golden Age Games had a $2.2 million impact with 800 veterans. They were most impressed with the event and the hospitality of our people. Hannah will be able to stay on the Commission due to the details of her sale of Little Bread Company – she will still be a part owner for 3 1/2 years. We are in the process of reprinting the Trails Guide and will begin work on updating the Historic Walking Tour. AGENCY REPORT Mike Sells reported that the website is doing great and we are driving traffic to it through the paid search ads. The #1 key word is NWA Regional Airport. The agency and Jessica Leonard are working on the SEO’s and optimizing the copy on the website. The organic google traffic in June 2013 was 4,613 and is now 10,532. OLD BUSINESS Contract with Attorney Vince Chadick introduced himself. Commission was asked to approve the contract which is the same as with John Burrow except for the duration paragraph (a shorter notice period to terminate the relationship) and a lower fee. Motion to approve the contract as presented by Ferrell, second by Withers. Motion carried.
NEW BUSINESS A. Hiring of an additional event manager for the Town Center.
Moved by Tennant, second by Behrend to hire additional manager for the Town Center because of additional business. Motion carried.
B. Request for funding of Bulldog Classic – Justin Tennant Because of a change in athletic directors at Fayetteville High School, a funding request for the Bulldog Classic fell through the cracks. Due to extenuating circumstances last year and now looking at more teams and a bigger tournament, Justin Tennant brought forth a request for $10,000. Multiple facilities are available to host this tournament. In 2013, the Bulldog Classic received $6,250. Marilyn pointed out that $4,870 is left in the unallocated funding for 2014. Behrend pointed out that the timing for this tournament is great to hotels. Tennant said having teams here during Lights of the Ozarks was a great incentive to have students look at coming to the UA. Moved by Ferrell, second by Behrend to approve $6,250 for the tournament (and up to $10,000 if Marilyn can find it in the budget). Motion carried. Marilyn will work with the budget to find the additional funding and report back to the Commission in September. OTHER BUSINESS Flag Contest Ferrell asked if the Commission would be interested in sponsoring a contest for a new Fayetteville flag. If interested, the Commission could pass a resolution and send it to the city council. It was agreed to have this as an item on the September agenda. There being no further business, the meeting adjourned. Respectfully submitted, Marilyn Heifner Executive Director, Fayetteville A & P Commission
Current Year HMR Collected (2120.0912.4101.00) 214,920.52$ Prior Year Collected (2120.0912.4101.01) 881.09$ First Security Investment Interest Revenue (2120.0912.4708.00) 1,126.03$
Total Revenues 216,927.64$
Annual Bond Audit Expense (2120.9120.7602.60) -$ Collection Expense (2120.9120.5333.00) (4,316.03)$ Bank of OK Quarterly Fee (2120.9120.5712.00) (1,125.00)$ Town Center Bond Payment (2120.9120.5712.00) (55,801.58)$ 2012 Property Taxes on Town Center (2120.9120.7602.60) -$
Total Expenses (61,242.61)$
Total Check to A&P 155,685.03$
~ This report represents HMR collections through the end of the month.These figures may include past due amounts.
For month of August 2014Advertising and Promotion Commission
\filename
City of Fayetteville, ArkansasMonthly HMR Tax Collections 2010-2013
2011 2012 2012 2013 2013 2014 2014 Total Total Change Over Total Change Over Total Change Over
HMR Taxes HMR Taxes Prior Year HMR Taxes Prior Year HMR Taxes Prior Year
January $179,546 $205,939 14.70% 211,138 2.52% 202,477$ -4.10%
February $158,037 $178,289 12.81% 187,562 5.20% 203,022$ 8.24%
March $169,093 $201,015 18.88% 213,526 6.22% 213,212$ -0.01%
April $187,976 $217,840 15.89% 228,865 5.06% 230,939$ 0.01%
May $188,149 $203,966 8.41% 228,289 11.93% 236,098$ 3.42%
June $205,700 $222,062 7.95% 218,829 -1.45% 243,770$ 11.40%
July $205,438 $214,750 4.53% 227,971 5.79% 230,624$ 1.20%
August $189,839 $202,624 6.73% 206,873 2.10% 215,802$ 4.32%
September $195,427 $215,653 10.35% 226,103 4.85%
October $214,713 $241,017 12.25% 243,129 0.01%
November $203,529 $210,335 3.34% 231,456 10.04%
December $202,027 $208,518 3.21% 210,064 0.74%
Total $ $2,299,473 $2,522,008 9.68% $2,633,805 4.43% 1,775,943$ 3.01%
Aug 31, 14
ASSETSCurrent Assets
Checking/Savings09500 · Cash
10000 · CVB Cash in Register 100.0010050 · TC Cash on Hand 200.0010100 · CHM Cash In Register 100.0010200 · Arvest A&P General #4856 3,328.5010300 · 1st Security A&P General #8714 25,795.4510400 · 1st Security Fayetteville TC 125,291.0510500 · 1st Security Clinton House 15,303.4710600 · 1st Security CVB # 8730 17,135.5010700 · Arvest Payroll Account #4636 13,341.68
Total 09500 · Cash 200,595.65
Total Checking/Savings 200,595.65
Accounts Receivable11000 · Accounts Receivable 10,781.53
Total Accounts Receivable 10,781.53
Other Current Assets11400 · Due From Other Funds 45,476.2211500 · Prepaid Expenses 10,547.8612100 · Inventory Asset 13,465.1113000 · Investments
13100 · Investment Adj. to Market -3,968.6313000 · Investments - Other 1,771,541.00
Total 13000 · Investments 1,767,572.37
Total Other Current Assets 1,837,061.56
Total Current Assets 2,048,438.74
Other Assets14500 · Capital Assets
15000 · Furniture and Fixtures 34,812.9115100 · Equipment 134,098.6215500 · CVB Building 930,569.0215510 · CVB Land 198,621.0015600 · Building Additions 472,538.7217300 · Accumulated Depreciation -443,305.00
Total 14500 · Capital Assets 1,327,335.27
Total Other Assets 1,327,335.27
TOTAL ASSETS 3,375,774.01
LIABILITIES & EQUITYLiabilities
Current LiabilitiesAccounts Payable
20000 · Accounts Payable 4,353.59
Total Accounts Payable 4,353.59
4:08 PM Fayetteville A & P Commission09/10/14 Balance SheetAccrual Basis As of August 31, 2014
Page 1
Aug 31, 14
Other Current Liabilities23002 · Colonial Life& Acc Ins. Payabl 296.5524000 · Payroll Liabilities 6,475.3324500 · Due to Other Funds 4,316.0324800 · Unearned Revenue 2014 110,512.5224900 · Unearned Revenue 2015 14,900.00
Total Other Current Liabilities 136,500.43
Total Current Liabilities 140,854.02
Total Liabilities 140,854.02
Equity39005 · Fund Balance 3,220,969.91Net Income 13,950.08
Total Equity 3,234,919.99
TOTAL LIABILITIES & EQUITY 3,375,774.01
4:08 PM Fayetteville A & P Commission09/10/14 Balance SheetAccrual Basis As of August 31, 2014
Page 2
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 1 of 18
Revenue
40000 · Hotel, Motel, Restaurant Taxes
40200 · PY Hotel, Motel, Restaurant Tax
40600 · Rental Income
40700 · 1st Thursday Income
40800 · Other Income
41000 · Parking Revenue
41001 · Parking Lease
41200 · Gift Shop Sales
41300 · Visitor Store
41400 · Partership Income
41600 · Admission Revenue
41700 · Health Reimbursement
42000 · Special Projects
42600 · Interest Income Investments
42800 · Interest Income Checking
42900 · Visitor Guide Ad Income
43200 · LOTO Income
98000 · Transfer In
Total Revenue
Cost of Goods
50000 · Cost of Goods
Total COG
Gross Profit
Expenditures
60400 · Bank Service Charges
61000 · Signage-Tourism
61500 · Credit Card Discounts
CONSOLIDATED A & P COMMISSION2014 2014 Balance Monthly Monthly 2013 YTD
Annual Budget Accum Budget Actual of Budget Budget Actual Actual
2,611,138 1,723,053 1,738,493 872,645 206,873 214,921 1,689,867
0 0 37,449 -37,449 0 881 32,745
440,976 315,100 228,506 212,470 42,000 22,930 291,659
36,000 32,000 14,330 21,670 2,000 600 21,358
650 450 9,594 -8,944 0 577 4,856
7,071 4,808 12,178 -5,107 600 7,577 10,888
11,221 10,520 9,906 1,315 0 250 2,830
5,400 4,200 4,802 598 400 547 4,152
38,000 26,000 23,008 14,992 5,500 4,865 24,908
0 0 0 0 0 0 3,000
11,650 8,050 9,884 1,766 750 1,091 8,542
8,880 5,920 5,066 3,814 740 0 0
28,532 19,024 55,079 -26,547 2,378 6,401 4,450
11,850 7,920 6,610 5,240 990 1,126 4,483
3,600 2,408 1,915 1,685 298 96 3,107
40,000 40,000 19,581 18,381 0 0 28,012
0 0 0 0 0 0 250
454,465 304,465 65,000 389,465 72,688 0 0
3,709,433 2,503,918 2,241,401 1,465,993 335,217 261,861 2,135,107
23,000 14,000 10,852 12,148 0 165 2,178
23,000 14,000 10,852 12,148 0 165 2,178
3,686,433 2,489,918 2,230,549 1,453,845 335,217 261,696 2,132,929
200 140 0 200 40 0 36
12,000 8,000 6,757 5,243 1,000 220 10,079
9,300 6,100 5,305 3,995 850 508 5,802
August Year to Date
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 2 of 18
Revenue62500 · Advertising & Marketing
62600 · Brochures
62700 · Website Update
63000 · Accounting & Legal Fees
63100 · Audit Expense
63300 · Insurance Expense
64000 · Office Expense
64100 · Visitor Store Expense
64200 · Marketing Expense
64500 · Insurance - Building
65000 · Insurance & Health Benefits
65500 · 408 (K) Company Match
66000 · Car Allowance
66500 · Telephone Expense / Internet
67000 · Postage & Shipping Expense
67100 · Tracking Software
68100 · Rent
68400 · Maintenance / Lawn
68500 · Repairs & Maintenance Expense
68600 · Peace Fountain Maintenance
68700 · Linens
69500 · Publication & Dues
70000 · Travel / Training Expense
70500 · Taxes & Licenses
71000 · Collections Expense
72000 · Payroll Tax Expense
72500 · Depreciation Expense
73000 · Convention Development
76500 · Contract Labor
77500 · Salaries Expense
78000 · Electric Utilities
78100 · Gas Utility
CONSOLIDATED A & P COMMISSION2014 2014 Balance Monthly Monthly 2013 YTD
Annual Budget Accum Budget Actual of Budget Budget Actual Actual
August Year to Date
401,000 251,000 266,957 134,044 40,000 30,712 271,354
175,000 130,000 113,776 61,224 10,000 5,017 120,528
35,000 30,000 0 35,000 15,000 0 21,806
12,000 8,000 1,347 10,653 1,000 0 2,601
10,000 10,000 9,000 1,000 2,000 0 8,550
0 0 0 0 0 0 0
19,950 13,650 9,530 10,420 2,050 786 14,685
0 0 0 0 2,000 0 11,078
0 0 0 0 0 0 0
12,000 0 0 12,000 0 0 0
96,756 63,056 61,024 35,732 7,882 8,272 37,172
17,269 11,008 8,299 8,970 1,376 1,037 8,679
3,600 2,400 2,400 1,200 300 300 2,400
18,360 12,227 10,563 7,797 1,528 1,603 9,269
19,260 12,200 21,116 -1,856 1,500 2,307 9,814
14,295 8,295 4,672 9,623 0 0 0
12,000 12,000 12,000 0 0 0 12,000
8,000 400 275 7,725 200 0 125
139,000 93,000 114,941 24,059 0 32,931 89,922
7,500 5,000 1,988 5,512 625 840 4,233
27,926 18,526 16,932 10,994 2,350 2,625 16,427
15,815 14,315 15,383 432 165 325 16,078
67,148 50,583 38,761 28,387 6,455 40 32,502
6,600 5,866 5,938 662 183 749 8,397
49,648 33,098 35,519 14,129 4,137 4,316 34,452
49,075 31,528 29,074 20,001 3,874 3,430 29,267
20,000 11,655 0 20,000 1,665 0 11,911
62,750 50,050 37,208 25,542 6,000 0 50,316
48,800 31,928 37,486 11,314 4,116 7,744 35,147
559,957 356,352 352,010 207,947 44,544 43,735 345,918
74,217 46,620 48,874 25,343 5,780 6,829 49,690
11,035 8,323 10,804 231 66 221 11,749
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 3 of 18
Revenue78200 · Water Utilitiy
78500 · Security
78600 · Airport Advertising
78700 · Minor Equipment
78800 · Airport Info Booth
89000 · Other Expense / Unallocated
94300 · LOTO Special Project
95010 · 1st Thursday
95000 · Misc. Special Projects - Other
96500 · Special Funding
97000 · Bond Payments - Town Center
97100 · Trustee Expense
99000 · Transfer Out
Total Expenditures
Excess of Revenues over Expenditures
CONSOLIDATED A & P COMMISSION2014 2014 Balance Monthly Monthly 2013 YTD
Annual Budget Accum Budget Actual of Budget Budget Actual Actual
August Year to Date
10,601 6,843 6,690 3,911 1,182 976 6,898
4,475 2,984 2,366 2,109 373 502 2,693
7,140 3,570 6,750 390 0 0 3,570
174,500 119,500 105,462 69,038 2,500 0 10,184
5,200 4,800 2,400 2,800 1,200 0 3,600
10,204 40,000 0 10,204 20,000 0 0
10,000 0 14,990 -4,990 0 14,990 325
32,000 27,000 18,840 13,160 5,000 460 22,544
286,750 191,750 265,989 20,761 2,000 51,244 212,648
0 0 0 0 0 0 600,000
669,636 446,424 446,413 223,223 55,803 55,802 449,829
6,000 6,000 3,375 2,625 1,500 1,125 3,375
454,465 231,777 65,000 389,465 0 0 0
3,686,432 2,415,968 2,216,212 1,470,220 256,244 279,648 2,597,653
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 4 of 18
Revenue
40000 · Hotel, Motel, Restaurant Taxes
40200 · PY Hotel, Motel, Restaurant Tax
40600 · Rental Income
40700 · 1st Thursday Income
40800 · Other Income
41000 · Parking Revenue
41001 · Parking Lease
41200 · Gift Shop Sales
41300 · Visitor Store
41400 · Partership Income
41600 · Admission Revenue
41700 · Health Reimbursement
42000 · Special Projects
42600 · Interest Income Investments
42800 · Interest Income Checking
42900 · Visitor Guide Ad Income
43200 · LOTO Income
98000 · Transfer In
Total Revenue
Cost of Goods
50000 · Cost of Goods
Total COG
Gross Profit
Expenditures
60400 · Bank Service Charges
61000 · Signage-Tourism
61500 · Credit Card Discounts
FAYETTEVILLE A & P2014 2014 Balance Monthly Monthly
Annual Budget Accum Budget Actual of Budget Budget Actual
2,611,138 1,723,053 1,738,493 872,645 206,873 214,921
0 0 37,449 -37,449 0 881
0 0 0 0 0 0
0 0 0 0 0 0
0 0 6,580 -6,580 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
8,880 5,920 5,066 3,814 740 0
0 0 0 0 0 0
11,850 7,920 6,610 5,240 990 1,126
2,000 1,336 1,238 762 166 31
40,000 40,000 19,581 18,381 0 0
0 0 0 0 0
0 0 0 0 0 0
2,673,868 1,778,229 1,815,018 856,812 208,769 216,958
0 0 0 0 0 0
0 0 0 0 0 0
2,673,868 1,778,229 1,815,018 856,812 208,769 216,958
0 0 0 0 0 0
12,000 8,000 6,757 5,243 1,000 220
0 0 0 0 0 0
August Year to Date
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 5 of 18
Revenue62500 · Advertising & Marketing
62600 · Brochures
62700 · Website Update
63000 · Accounting & Legal Fees
63100 · Audit Expense
63300 · Insurance Expense
64000 · Office Expense
64100 · Visitor Store Expense
64200 · Marketing Expense
64500 · Insurance - Building
65000 · Insurance & Health Benefits
65500 · 408 (K) Company Match
66000 · Car Allowance
66500 · Telephone Expense / Internet
67000 · Postage & Shipping Expense
67100 · Tracking Software
68100 · Rent
68400 · Maintenance / Lawn
68500 · Repairs & Maintenance Expense
68600 · Peace Fountain Maintenance
68700 · Linens
69500 · Publication & Dues
70000 · Travel / Training Expense
70500 · Taxes & Licenses
71000 · Collections Expense
72000 · Payroll Tax Expense
72500 · Depreciation Expense
73000 · Convention Development
76500 · Contract Labor
77500 · Salaries Expense
78000 · Electric Utilities
78100 · Gas Utility
FAYETTEVILLE A & P2014 2014 Balance Monthly Monthly
Annual Budget Accum Budget Actual of Budget Budget Actual
August Year to Date
400,000 250,000 266,448 133,552 40,000 30,712
175,000 130,000 113,776 61,224 10,000 5,017
35,000 30,000 0 35,000 15,000 0
12,000 8,000 1,347 10,653 1,000 0
10,000 10,000 9,000 1,000 2,000 0
0 0 0 0 0 0
1,000 800 1,200 -200 100 41
0 0 0 0 0 0
0 0 0 0 0 0
12,000 0 0 12,000 0 0
24,570 16,112 15,819 8,751 2,014 1,363
5,129 3,264 2,784 2,345 408 348
3,600 2,400 2,400 1,200 300 300
0 0 0 0 0 0
19,000 12,000 20,707 -1,707 1,500 2,307
0 0 0 0 0 0
0 0 0 0 0 0
7,500 0 0 7,500 0 0
75,000 50,000 62,267 12,733 6,250 26,009
7,500 5,000 1,988 5,512 625 840
0 0 77 -77 0 0
13,965 12,965 11,619 2,346 165 175
13,095 12,500 501 12,594 4,000 0
0 0 486 -486 0 0
49,648 33,098 35,519 14,129 4,137 4,316
13,886 8,832 9,369 4,517 1,104 927
20,000 11,655 0 20,000 1,665 0
0 0 35 -35 0 0
0 0 1,119 -1,119 0 1,119
173,580 110,400 114,429 59,151 13,800 11,813
0 0 0 0 0 0
0 0 0 0 0 0
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 6 of 18
Revenue78200 · Water Utilitiy
78500 · Security
78600 · Airport Advertising
78700 · Minor Equipment
78800 · Airport Info Booth
89000 · Other Expense / Unallocated
94300 · LOTO Special Project
95010 · 1st Thursday
95000 · Misc. Special Projects - Other
96500 · Special Funding
97000 · Bond Payments - Town Center
97100 · Trustee Expense
99000 · Transfer Out
Total Expenditures
Excess of Revenues over Expenditures
FAYETTEVILLE A & P2014 2014 Balance Monthly Monthly
Annual Budget Accum Budget Actual of Budget Budget Actual
August Year to Date
0 0 0 0 0 0
0 0 0 0 0 0
7,140 3,570 6,750 390 0 0
165,000 110,000 105,462 59,538 0 0
5,200 4,800 2,400 2,800 1,200 0
10,204 40,000 0 10,204 20,000 0
10,000 0 14,990 -4,990 0 14,990
0 0 2,200 -2,200 0 0
262,750 175,750 213,699 49,051 0 30,218
0 0 0 0 0 0
669,636 446,424 446,413 223,223 55,803 55,802
6,000 6,000 3,375 2,625 1,500 1,125
454,465 231,777 65,000 389,465 0 0
2,673,868 1,733,347 1,537,935 1,135,933 183,571 187,640
#REF! #REF! #REF! #REF! #REF! #REF!
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 7 of 18
Revenue
40000 · Hotel, Motel, Restaurant Taxes
40200 · PY Hotel, Motel, Restaurant Tax
40600 · Rental Income
40700 · 1st Thursday Income
40800 · Other Income
41000 · Parking Revenue
41001 · Parking Lease
41200 · Gift Shop Sales
41300 · Visitor Store
41400 · Partership Income
41600 · Admission Revenue
41700 · Health Reimbursement
42000 · Special Projects
42600 · Interest Income Investments
42800 · Interest Income Checking
42900 · Visitor Guide Ad Income
43200 · LOTO Income
98000 · Transfer In
Total Revenue
Cost of Goods
50000 · Cost of Goods
Total COG
Gross Profit
Expenditures
60400 · Bank Service Charges
61000 · Signage-Tourism
61500 · Credit Card Discounts
CLINTON HOUSE2013 YTD 2014 2014 Balance Monthly Monthly
Actual Annual Budget Accum Budget Actual of Budget Budget Actual
1,689,867 0 0 0 0 0 0
32,745 0 0 0 0 0 0
0 500 100 0 500 0 0
0 0 0 0 0 0 0
51 650 450 350 300 0 250
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 5,400 4,200 4,802 598 400 547
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 11,650 8,050 9,884 1,766 750 1,091
0 0 0 0 0 0 0
4,000 0 0 0 0 0 0
4,483 0 0 0 0 0 0
1,709 150 102 46 104 12 7
1,200 0 0 0 0 0 0
0 0 0 0 0 0 0
0 81,777 81,777 15,000 66,777 0 0
1,734,055 100,127 94,679 30,082 70,045 1,162 1,894
0 5,000 4,000 1,777 0 0 165
0 5,000 4,000 1,777 0 0 165
1,734,055 95,127 90,679 28,305 70,045 1,162 1,729
36 0 0 0 0 0 0
10,079 0 0 0 0 0 0
0 1,200 800 492 708 100 73
August Year to Date
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 8 of 18
Revenue62500 · Advertising & Marketing
62600 · Brochures
62700 · Website Update
63000 · Accounting & Legal Fees
63100 · Audit Expense
63300 · Insurance Expense
64000 · Office Expense
64100 · Visitor Store Expense
64200 · Marketing Expense
64500 · Insurance - Building
65000 · Insurance & Health Benefits
65500 · 408 (K) Company Match
66000 · Car Allowance
66500 · Telephone Expense / Internet
67000 · Postage & Shipping Expense
67100 · Tracking Software
68100 · Rent
68400 · Maintenance / Lawn
68500 · Repairs & Maintenance Expense
68600 · Peace Fountain Maintenance
68700 · Linens
69500 · Publication & Dues
70000 · Travel / Training Expense
70500 · Taxes & Licenses
71000 · Collections Expense
72000 · Payroll Tax Expense
72500 · Depreciation Expense
73000 · Convention Development
76500 · Contract Labor
77500 · Salaries Expense
78000 · Electric Utilities
78100 · Gas Utility
CLINTON HOUSE2013 YTD 2014 2014 Balance Monthly Monthly
Actual Annual Budget Accum Budget Actual of Budget Budget Actual
August Year to Date
271,134 0 0 0 0 0 0
120,528 0 0 0 0 0 0
19,126 0 0 0 0 0 0
2,601 0 0 0 0 0 0
8,550 0 0 0 0 0 0
0 0 0 0 0 0 0
3,437 3,550 2,250 1,730 1,820 500 537
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
6,936 8,022 5,216 5,461 2,561 652 683
2,607 1,172 744 745 427 93 93
2,400 0 0 0 0 0 0
0 1,638 1,080 842 796 135 104
9,579 0 0 0 0 0 0
0 0 0 0 0 0 0
0 12,000 12,000 12,000 0 0 0
0 500 400 275 225 200 0
42,452 1,500 1,000 162 1,338 0 0
3,494 0 0 0 0 0 0
0 0 0 0 0 0 0
13,069 200 200 210 -10 0 0
7,631 3,000 2,500 458 2,542 0 0
3,210 1,200 800 379 821 100 109
34,452 0 0 0 0 0 0
7,447 4,044 2,544 2,043 2,001 328 237
11,911 0 0 0 0 0 0
0 0 0 0 0 0 0
0 11,400 7,000 5,950 5,450 1,000 1,040
105,009 39,095 24,816 24,823 14,272 3,102 3,103
0 1,408 848 698 710 175 120
0 1,232 962 847 385 24 29
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 9 of 18
Revenue78200 · Water Utilitiy
78500 · Security
78600 · Airport Advertising
78700 · Minor Equipment
78800 · Airport Info Booth
89000 · Other Expense / Unallocated
94300 · LOTO Special Project
95010 · 1st Thursday
95000 · Misc. Special Projects - Other
96500 · Special Funding
97000 · Bond Payments - Town Center
97100 · Trustee Expense
99000 · Transfer Out
Total Expenditures
Excess of Revenues over Expenditures
CLINTON HOUSE2013 YTD 2014 2014 Balance Monthly Monthly
Actual Annual Budget Accum Budget Actual of Budget Budget Actual
August Year to Date
0 1,691 1,026 919 772 400 228
0 275 184 176 99 23 22
3,570 0 0 0 0 0 0
3,990 2,000 2,000 0 2,000 500 0
3,600 0 0 0 0 0 0
0 0 0 0 0 0 0
325 0 0 0 0 0 0
0 0 0 0 0 0 0
181,553 0 0 383 -383 0 0
600,000 0 0 0 0 0 0
449,829 0 0 0 0 0 0
3,375 0 0 0 0 0 0
0 0 0 0 0 0 0
1,931,930 95,127 66,370 58,592 36,535 7,332 6,378
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 10 of 18
Revenue
40000 · Hotel, Motel, Restaurant Taxes
40200 · PY Hotel, Motel, Restaurant Tax
40600 · Rental Income
40700 · 1st Thursday Income
40800 · Other Income
41000 · Parking Revenue
41001 · Parking Lease
41200 · Gift Shop Sales
41300 · Visitor Store
41400 · Partership Income
41600 · Admission Revenue
41700 · Health Reimbursement
42000 · Special Projects
42600 · Interest Income Investments
42800 · Interest Income Checking
42900 · Visitor Guide Ad Income
43200 · LOTO Income
98000 · Transfer In
Total Revenue
Cost of Goods
50000 · Cost of Goods
Total COG
Gross Profit
Expenditures
60400 · Bank Service Charges
61000 · Signage-Tourism
61500 · Credit Card Discounts
TOWN CENTER2013 YTD 2014 2014 Balance Monthly
Actual Annual Budget Accum Budget Actual of Budget Budget
0 0 0 0 0 0
0 0 0 0 0 0
100 440,476 315,000 228,506 211,970 42,000
0 0 0 0 0 0
1,540 0 0 27 -27 0
0 7,071 4,808 12,178 -5,107 600
0 11,221 10,520 9,906 1,315 0
4,152 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
8,542 0 0 0 0 0
0 0 0 0 0 0
150 28,532 19,024 55,079 -26,547 2,378
0 0 0 0 0 0
100 1,200 800 517 683 100
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
14,584 488,500 350,152 306,212 182,288 45,078
2,178 0 0 0 0 0
2,178 0 0 0 0 0
12,406 488,500 350,152 306,212 182,288 45,078
0 0 0 0 0 0
0 0 0 0 0 0
738 5,400 3,600 3,590 1,810 450
August Year to Date
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 11 of 18
Revenue62500 · Advertising & Marketing
62600 · Brochures
62700 · Website Update
63000 · Accounting & Legal Fees
63100 · Audit Expense
63300 · Insurance Expense
64000 · Office Expense
64100 · Visitor Store Expense
64200 · Marketing Expense
64500 · Insurance - Building
65000 · Insurance & Health Benefits
65500 · 408 (K) Company Match
66000 · Car Allowance
66500 · Telephone Expense / Internet
67000 · Postage & Shipping Expense
67100 · Tracking Software
68100 · Rent
68400 · Maintenance / Lawn
68500 · Repairs & Maintenance Expense
68600 · Peace Fountain Maintenance
68700 · Linens
69500 · Publication & Dues
70000 · Travel / Training Expense
70500 · Taxes & Licenses
71000 · Collections Expense
72000 · Payroll Tax Expense
72500 · Depreciation Expense
73000 · Convention Development
76500 · Contract Labor
77500 · Salaries Expense
78000 · Electric Utilities
78100 · Gas Utility
TOWN CENTER2013 YTD 2014 2014 Balance Monthly
Actual Annual Budget Accum Budget Actual of Budget Budget
August Year to Date
0 1,000 1,000 0 1,000 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
2,146 5,400 3,600 3,268 2,132 450
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
3,886 32,088 20,864 20,657 11,431 2,608
712 5,720 3,656 2,567 3,153 457
0 0 0 0 0 0
887 7,410 4,939 5,052 2,358 617
0 260 200 128 132 0
0 0 0 0 0 0
12,000 0 0 0 0 0
125 0 0 0 0 0
0 60,000 40,000 51,031 8,969 5,000
0 0 0 0 0 0
0 27,926 18,526 16,855 11,071 2,350
430 150 150 3,000 -2,850 0
1,636 5,000 5,000 7,513 -2,513 0
35 5,000 4,666 2,888 2,112 83
0 0 0 0 0 0
2,102 16,041 10,288 8,762 7,279 1,286
0 0 0 0 0 0
0 0 0 0 0 0
4,068 37,400 24,928 28,887 8,513 3,116
23,741 166,207 105,560 106,727 59,480 13,195
813 67,384 41,947 43,859 23,525 5,155
796 9,803 7,361 9,957 -154 42
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 12 of 18
Revenue78200 · Water Utilitiy
78500 · Security
78600 · Airport Advertising
78700 · Minor Equipment
78800 · Airport Info Booth
89000 · Other Expense / Unallocated
94300 · LOTO Special Project
95010 · 1st Thursday
95000 · Misc. Special Projects - Other
96500 · Special Funding
97000 · Bond Payments - Town Center
97100 · Trustee Expense
99000 · Transfer Out
Total Expenditures
Excess of Revenues over Expenditures
TOWN CENTER2013 YTD 2014 2014 Balance Monthly
Actual Annual Budget Accum Budget Actual of Budget Budget
August Year to Date
989 8,110 5,277 5,381 2,729 717
153 4,200 2,800 2,070 2,130 350
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
778 24,000 16,000 51,708 -27,708 2,000
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
56,035 488,499 320,362 373,898 114,601 37,876
#REF! #REF! #REF! #REF! #REF! #REF!
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 13 of 18
Revenue
40000 · Hotel, Motel, Restaurant Taxes
40200 · PY Hotel, Motel, Restaurant Tax
40600 · Rental Income
40700 · 1st Thursday Income
40800 · Other Income
41000 · Parking Revenue
41001 · Parking Lease
41200 · Gift Shop Sales
41300 · Visitor Store
41400 · Partership Income
41600 · Admission Revenue
41700 · Health Reimbursement
42000 · Special Projects
42600 · Interest Income Investments
42800 · Interest Income Checking
42900 · Visitor Guide Ad Income
43200 · LOTO Income
98000 · Transfer In
Total Revenue
Cost of Goods
50000 · Cost of Goods
Total COG
Gross Profit
Expenditures
60400 · Bank Service Charges
61000 · Signage-Tourism
61500 · Credit Card Discounts
VISITOR CENTERMonthly 2013 YTD 2014 2014 Balance Monthly
Actual Actual Annual Budget Accum Budget Actual of Budget Budget
0 0 0 0 0 0 0
0 0 0 0 0 0 0
22,930 291,559 0 0 0 0 0
0 0 36,000 32,000 14,330 21,670 2,000
27 0 0 0 2,638 -2,638 0
7,577 10,888 0 0 0 0 0
250 2,830 0 0 0 0 0
0 0 0 0 0 0 0
0 0 38,000 26,000 23,008 14,992 5,500
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
6,401 0 0 0 0 0 0
0 0 0 0 0 0 0
50 1,052 250 170 113 137 20
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 372,688 222,688 50,000 322,688 72,688
37,235 306,329 446,938 280,858 90,090 356,848 80,208
0 0 18,000 10,000 9,075 0 0
0 0 18,000 10,000 9,075 0 0
37,235 306,329 428,938 270,858 81,015 356,848 80,208
0 0 200 140 0 200 40
0 0 0 0 0 0 0
274 3,509 2,700 1,700 1,223 1,477 300
August Year to Date
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 14 of 18
Revenue62500 · Advertising & Marketing
62600 · Brochures
62700 · Website Update
63000 · Accounting & Legal Fees
63100 · Audit Expense
63300 · Insurance Expense
64000 · Office Expense
64100 · Visitor Store Expense
64200 · Marketing Expense
64500 · Insurance - Building
65000 · Insurance & Health Benefits
65500 · 408 (K) Company Match
66000 · Car Allowance
66500 · Telephone Expense / Internet
67000 · Postage & Shipping Expense
67100 · Tracking Software
68100 · Rent
68400 · Maintenance / Lawn
68500 · Repairs & Maintenance Expense
68600 · Peace Fountain Maintenance
68700 · Linens
69500 · Publication & Dues
70000 · Travel / Training Expense
70500 · Taxes & Licenses
71000 · Collections Expense
72000 · Payroll Tax Expense
72500 · Depreciation Expense
73000 · Convention Development
76500 · Contract Labor
77500 · Salaries Expense
78000 · Electric Utilities
78100 · Gas Utility
VISITOR CENTERMonthly 2013 YTD 2014 2014 Balance Monthly
Actual Actual Annual Budget Accum Budget Actual of Budget Budget
August Year to Date
0 0 0 0 509 -509 0
0 0 0 0 0 0 0
0 2,680 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 5,138 10,000 7,000 3,333 6,667 1,000
0 0 0 0 0 0 2,000
0 0 0 0 0 0 0
0 0 0 0 0 0 0
2,191 10,820 32,076 20,864 19,087 12,989 2,608
321 2,313 5,248 3,344 2,203 3,045 418
0 0 0 0 0 0 0
659 4,939 9,312 6,208 4,669 4,643 776
0 182 0 0 281 -281 0
0 0 14,295 8,295 4,672 9,623 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
6,833 45,844 2,500 2,000 1,480 1,020 500
0 739 0 0 0 0 0
2,625 16,427 0 0 0 0 0
0 1,250 1,500 1,000 554 946 0
0 2,703 46,053 30,583 30,289 15,764 2,455
83 4,761 400 400 2,186 -1,786 0
0 0 0 0 0 0 0
1,120 8,207 15,104 9,864 8,900 6,204 1,156
0 0 0 0 0 0 0
0 0 62,750 50,050 37,173 25,577 6,000
5,199 30,701 0 0 1,530 -1,530 0
14,362 91,936 181,075 115,576 106,032 75,043 14,447
6,394 45,178 5,425 3,825 4,317 1,108 450
191 10,953 0 0 0 0 0
Modified Accrual Fayetteville A P Commission Statement of Budget, Revenue Expense
August YTD 2014
Page 15 of 18
Revenue78200 · Water Utilitiy
78500 · Security
78600 · Airport Advertising
78700 · Minor Equipment
78800 · Airport Info Booth
89000 · Other Expense / Unallocated
94300 · LOTO Special Project
95010 · 1st Thursday
95000 · Misc. Special Projects - Other
96500 · Special Funding
97000 · Bond Payments - Town Center
97100 · Trustee Expense
99000 · Transfer Out
Total Expenditures
Excess of Revenues over Expenditures
VISITOR CENTERMonthly 2013 YTD 2014 2014 Balance Monthly
Actual Actual Annual Budget Accum Budget Actual of Budget Budget
August Year to Date
696 5,514 800 540 390 410 65
480 2,340 0 0 120 -120 0
0 0 0 0 0 0 0
0 3,811 7,500 7,500 0 7,500 2,000
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 32,000 27,000 16,640 15,360 5,000
20,827 25,882 0 0 200 -200 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
62,255 325,827 428,938 295,889 245,787 183,151 39,215
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
Dep¿nTMENTAL C onnEsP oNtIENCE
Clpp'rcE oF THECrrv ArroR¡qrv
TO: Mayor |ordanA&P Commissioners
Kit WilliamsCity Attorney
Blake PenningtgnAs sist ant Ci ty Att or n ey
Patti MulfordPetralegal
CC: Cify CouncilCasey ]ones, Prosecuting AttorneY
FROM: Kit Williams, City Attorney ÓlCDATE: September LL, 2014
RE: Overdue HMR collection efforts
The City Prosecutor reports on34 active Hotel, Motel and Restaurant
overdue tax collection cases for August 201-,4. None of the cases were
closed. Seven cases showed a delinquent balance of zeto, but were still insome phase of prosecution. The City Prosecutor's Office collected fi941.64
in overdue HMR taxes in August. The total amount through ]uly is
$3O5s2.68.
Clinton K. fc,nes - City Prosecu-torEríirn Thomas - Deput3'Citv Froseculc¡v
F"4ane-lv Finklea - C}{hce Aclministr¿¿torp rûse c utor @rfà¡'ettevi ll e - irr. goç
LlEprcs ûF Tr{E Cr:r'v Fposecuron.
MEMO
TO:
F'ROM:
DATE:
RE:
l.
IC WilliamsX'ayetteville City Attorney
Casey JonesFayetteville Cify Prosecutor
September 2,2014
Status of Active HMR cases
* When a Criminal Summons is issued for a violation and the Defendant subsequentþ pays the delinquent balancethe Criminal Summons remains active and is then routinely dismissed by the Judge at arraignment if theDefendant is still current and not in violation.
2.
J.
4.
5.
6.
7.
Aquafire Restaurant& BistroBusiness Closed
Bariola's PizzaBusiness Closed
BuckNekkid BBQ
Bucks of Asia
Café Delta SoulBusiness Closed
Dickson Sfeet Social Club
Domino's PizzaBusiness Closed
Sherri D. Simpkins
Mark E. Howard
Florentino Sanchez Jr.Marcy L. Zahm
Quyen T. Ho
Michael L. Vaughn
StephenJ. SchleiffDaniel C. Sellers
Lloyd W. Hardison
Active Criminal SummonsDelinquent Balance: $4,039.00
Trial Date: 9ll0ll4Delinquent Balance: $1,490.00
Active Criminat SummonsActive Criminal SummonsDelinquent Balance: No Forms
Active Criminal SummonsDelinquent Balance: No Forrrs
Paid: -0-Delinquent Balance: $1,006.1 I
Active Criminal SummonsActive Criminal SummonsDelinquent Balance: No Forms
Trial Date: 9l24l|4Paid: $150.00Delinquent Balance: $1,790.66
C¡ty or F-qysrrer.rlrc | ry6 S. Cnuncr¡ Å\¡ENLrE, Sre. z I F¿vrrrnv¡lle,,{R. 7z7ot | 1rr1¡?¡tr\iF.{yETTE\¡rLr-E-.A.R.GC}tr¡
FHozue: 479.575.&3V7 HorCsEcrDlvis¡o¡¡: 479.57i"82i4 F.qx; 479.5V>.&373
Kit WilliamsSeptember 2,2014Page2
8. El Jabali MexicanRestaurant
9. El Paso Mexican Grill& Cantina
10. Hogwild PizzenaBusiness Closed
11. Hookah Java Cafe& Lounge
12. Hopper Food Truck
13. Lean Green Gourmet
14. Louie's Grill & BarBusiness Closed
15. Mama Dean's Soul FoodBusiness Closed
16. lMdezzaLvna
17. Mordours Pizza
18. PhoQuyenBusiness Closed
19. Rogue Pizza
20. Rowdy Beaver DenBusiness Closed
21. SavoyTeaCo.
22. Seafood Market Bar/GrillBusiness Closed
Mario A. Soto
Martin Reyes
David S. Mackey
Melanie A. Vergura
Cody M. Nethers
Jewelle D. Paynesmith
Mark S. Martinez
Meneria D. MorrisonTerry L. Morrison
Juan F. Barcenas
MarkE. Howard
Quyen T. Ho
John M. Dortch
Amber M. Biason-Dunn
Waltina L. Beyer
Craig E. Dowd
Pending Criminal SummonsDelinquent Balance: No Forms
Active Criminal SummonsDelinquent Balance: -0-
Active Criminal StrmmonsDelinquent Balance: No Forms
Active Criminal SummonsDelinquent Balance: -0-
Active Criminal SummonsDelinquent Balance: No Forms
Active Criminal SummonsDelinquent Balance: No Forms
Trial: 9l24ll4Delinquent Balance: 817,449.00
Active Criminal SummonsActive Contempt of CourtDelinquent Balance: -0-
Trial Date: 8l27ll4 - SettledPaid: $741.64Delinquent Balance: No Forms
Trial Date: 9ll0ll4Delinquent Balance: $750.00
Active Criminal SrunmonsDelinquent Balance: No Forms
Active Criminal SummonsDelinquent Balance: No Forms
Active Criminat SummonsDelinquent Balance: No Fonns
Active Criminal SummonsDelinquent Balance: -0-
Trial Date: 9l24ll4Paid: $50.00Delinquent Balance: 83,567.60
Kit WilliamsSeptember 2,2074Page 3
23. Shanghai Chinese andChina GardenBusinesses Closed
24. Shipley Donuts
25. Sipamouane Twin KitchenBusiness Closed
26. Sprine Rolls
27. Stolen Glass
28. Stone Pony
29. Sumo Sushi & SteakBusiness Closed
30. Taste Bar & Grill
31. Tim's Pizz,a(North)Business Closed
32. Uncle Gaylord'sBusiness Closed
33. \MOV/ Japanese BistroBusiness Closed
Hsiao L. J. Shen
Sou Sokunthea
Jeffiey Siparnouane
Luke N. Nguyen
TheaA. Morrill
V/illiam E. Gran
Seung H. KangJong P. Park
Sheryl D. Edwards
Michael A. Stephens
Hiram F. Brandon
Chong N. Kim
Active Contempt of CourtDelinquent Balance: $3,090.00
Active Criminal SummonsDelinquent Balance: No Forms
Active FTAS \tr/anantDelinquent Balance: No Forms
Active Criminal SummonsDelinquent Balance: -0-
Active Criminal SummonsDelinquent Balance: No Forms
Active Criminal SummonsDelinquent Balance: $71 5.90
Active Criminal SummonsActive Criminal SummonsDelinquent Balance: No Forms
Active Criminal SummonsDelinquent Balance: No Forms
Active Criminal SummonsDelinquent Balance: -0-
Active ContemptDelinquent Balance: $508. 12
Active FTA WarantDelinquent Balance: 92,527.00
Active Criminal SummonsDelinquent Balance: -0-
34. WS BBQ William H. Car
TOTAL: S941.64
CLINTON HOUSE MUSEUM
MONTHLY REPORT AUGUST 2014 The Clinton House Museum had a total of 545 visitors in August.
MUSEUM ACTIVITIES AND EVENTS: August 2nd – GROUP TOUR – UofA 4-H Club Reunion – 30 visitors August 5th – GROUP TOUR – UofA German Fulbright Scholars – 45 visitors August 11th – MONTHLY MEETING – Fayetteville A&P Commission – 21 attendees August 16th – President Clinton’s 68th Birthday Celebration –The museum offered free admission all
day, a barbeque lunch from 11am-1pm, and President Clinton’s favorite snacks – moon pies, peanuts, and RC cola, and of course, birthday cake. Guests were able to sign the former President’s birthday card and share their favorite personal “Bill” stories.
August 19th – President Clinton’s 68th Birthday – free admission
Completions by Meeting Date
BlockPickupMeeting Dates Attend Peak $ ValueAugust 2014 CompletionRep
08/09/2014 0Annual National Reunion08/06/2014 08/08/2014 451530Regan/Bush Aggies $14,824JEFF
HQ: Courtyard by Marriott
08/07/2014 0Food Animal Well Being Symposium08/06/2014 08/07/2014 202075UA Agriculture $18,530JEFF
HQ: Multiple Hotels
650
Total for August 2 Groups BlockedPicked Up
% Picked Up %0.00
$33,354
065
%0.00% Picked UpPicked Up
BlockedTotal for 2014 2 Groups $33,354
Printed: 9/10/2014 3:06PMPage 1 of 1
Definite Bookings By Booking Date
August 2014 Meeting Dates Attnd Peak Rooms $ Value
University of Arkansas OrientationDalai Lama Visit
1507/07/201407/07/2014
1,8530 0
Red Hat Society 1207/16/201407/16/2014
1,4820 0
Wal-Mart Stores Inc. 5107/22/201407/22/2014
6,3000 0
UA Graduate SchoolNew Student Orientation
18008/20/201408/20/2014
22,2350 0
UA Black Student AssociationBack to school BBQ 2014
25008/23/201408/23/2014
30,8830 0
Hootens.comKickoff Classic
5,00008/31/201409/02/2014
1,852,95050 100
Municipal Clerks InstituteAnnual Conference
5009/13/201409/18/2014
37,05950 200
Ozark Juniors Volleyball ClubOzark Challenge Tournament
1,50001/09/201501/11/2015
555,885150 300
Ozark Juniors Volleyball ClubNatalie Jones Memorial Tournament
1,50002/20/201502/22/2015
555,885200 400
Ozark Juniors Volleyball ClubOzark Invitational
2,50003/27/201503/29/2015
926,475300 600
Arkansas Foundation for Medical CareQuality Conference
9004/16/201504/18/2015
33,35332 64
UA Black AlumniReunion 2015
40004/16/201504/19/2015
197,64845 135
Arkansas Medical Society 20004/17/201504/20/2015
98,82437 105
All Sports ProductionsJoe Martin Stage Race
1,50004/23/201504/26/2015
741,180200 600
All Sports ProductionsJoe Martin Gran Fondo
25004/24/201504/26/2015
92,64825 50
Sub-Total for August 13,498 $5,154,6602,55415
Printed: 9/10/2014 3:10PM Page 1 of 2
Definite Bookings By Booking Date
GRAND TOTAL 13,498 2,554 $5,154,66015
Printed: 9/10/2014 3:10PM Page 2 of 2
Inquiries By SourceFrom: 8/1/2014 To: 8/31/2014
InquiriesSource $/Inquiry
Showing: all records
283Travel Guides Free $0.00
139Midwest Living $0.00
106@ Website $0.00
52Travel Information.com $0.00
36Spring & Summer News Paper Insert $0.00
11NATA Leads $0.00
9Southern Living $0.00
636
Page 1 of 1 9/10/2014 03:01 PM
Fayetteville Convention & Visitors Bureau21 S. Block ~ Fayetteville, AR 72701
Phone: (800) 766-4626, (479) 521-5776 ~ Fax: (479) 571-4731 ~ [email protected] ~ Web: www.experiencefayetteville.com
Inquiries by State/CountryFrom: 8/1/2014 To: 8/31/2014
Showing: all records
InquiriesState/Country67Texas
53Missouri
48Arkansas
47Illinois
30Louisiana
28Oklahoma
26Michigan
23Tennessee
22Kansas
21Florida
20Ohio
20Pennsylvania
19Indiana
18California
18Wisconsin
17Iowa
15New York
13Minnesota
11North Carolina
11New Jersey
9Mississippi
8Alabama
7Nebraska
7Washington
7Virginia
7South Carolina
6Colorado
6Delaware
6Oregon
6Georgia
5Utah
5New Mexico
5Kentucky
Total: 611Page 1 of 2 9/10/2014 03:00 PM
Fayetteville Convention & Visitors Bureau21 S. Block ~ Fayetteville, AR 72701
Phone: (800) 766-4626, (479) 521-5776 ~ Fax: (479) 571-4731 ~ [email protected] ~ Web: www.experiencefayetteville.com
4South Dakota
4Massachusetts
3Arizona
2Nevada
2Maryland
2North Dakota
1Quebec
1New Brunswick
1Manitoba
1Ontario
1Connecticut
1New Hampshire
1British Columbia
1West Virginia
1Alaska
1The Netherlands
Total: 638Page 2 of 2 9/10/2014 03:00 PM
Fayetteville Convention & Visitors Bureau21 S. Block ~ Fayetteville, AR 72701
Phone: (800) 766-4626, (479) 521-5776 ~ Fax: (479) 571-4731 ~ [email protected] ~ Web: www.experiencefayetteville.com
Fayetteville Town Center, Manager’s Activity Report August 1, 2014 to August 31, 2014 Sales:
AUGUST 2013 (base)
AUGUST 2014
Month % Change
YTD 2013
YTD 2014
YTD % Change
Sales (# returned contracts by log date – GL) 11 7 (36%) 107 105 (2%)
Complete Events (Paid/Sponsored) (EMS Calendar - attached) 15 15 -0- 146 148 1%
Sales ($ returned contracts by log date – GL) $20,455.00 $23,675.00 16% $210,787.88 $280,031.48 19%
Collections ** ($ - Payment Log) $34,293.06 $37,877.70 10% $287,523.82 $329,669.87 15%
Executed Contracts $48,250.00 $27,300.00 (43%) $239,155.00 $314,880.38 32% Credit ($ - GL) -0- -0- -0- -0- -0- -0- Average per event ($ Sales / # Sales) $1,859.55 $3,382.14 82% $1,969.98 $2,666.96 35%
Operations Items: � New tile installed!
Coordination Fred Pyor Receptions Veterans Association meetings Roots Festival
Event List:
� August 1 – Fred Pryor � August 19 – Veterans Administration � August 2 – Hill Reception � August 23 – Kendrick Fincher Foundation � August 5 – Veterans Administration � August 26 – Roots Festival Installation � August 6 – Veterans Administration � August 27 – Veterans Administration � August 7 – Veterans Administration � August 28 – Roots Festival Set Up � August 8 – Fred Pryor Seminar � August 29 – Roots Festival � August 16 – Guevara Reception � August 31 – Roots Festival � August 17 – New Life Church
Event Breakdown
Social – 40% Corporate – 47% Non-profit – 13%
September 10, 2015
TO: Fayetteville A & P Commission
FROM: Marilyn Heifner, Executive Director
RE: Insurance and Health reform impacts
First of all, I am thrilled to report that our insurance renewal plan for the next 12 months with United Health Care for employees came in -‐2.3% lower than our premium for last year ($7,817.23 per month vs $7,638.49 per month). United Health Care is required to make changes to benefit plans to comply with the Affordable Care Act (ACA). The change which affects us is the following:
90 day waiting period – Employers will need to offer new employees health benefit coverage on or before Day 90 of their employment. The 90-‐day Waiting Period limits apply to all Group health plans for the plan year on or after Jan. 1, 2014.
IMPACT: Our current policy is a below:
Insurance Benefits
The Fayetteville Advertising and Promotion Commission provides health insurance, dental insurance, and life insurance ($25,000) to eligible employees. This benefit is available on the first of the month after 90 days of continuous employment. The cost of these benefits is an important part of each eligible employee's compensation package.
In order to be in compliance with the Affordable Care Act, we need to change our policy so that it states: This benefit is available on the first of the month after 60 days of continuous employment.