+ All Categories
Home > Documents > AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION...

AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION...

Date post: 22-Aug-2020
Category:
Upload: others
View: 0 times
Download: 0 times
Share this document with a friend
36
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
Transcript
Page 1: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 2: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 3: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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.

Page 4: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 5: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 6: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

\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%

Page 7: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 8: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 9: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 10: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 11: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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!

Page 12: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 13: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 14: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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!

Page 15: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 16: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 17: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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!

Page 18: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 19: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 20: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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!

Page 21: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 22: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 23: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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!

Page 24: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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.

Page 25: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 26: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 27: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 28: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 29: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 30: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 31: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

Definite Bookings By Booking Date

GRAND TOTAL 13,498 2,554 $5,154,66015

Printed: 9/10/2014 3:10PM Page 2 of 2

Page 32: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 33: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 34: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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

Page 35: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

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%

Page 36: AGENDA Call to Order – Ching Mong B.Financial …...AGENDA ADVERTISING AND PROMOTION COMMISSION September 15, 2014 2:00 p.m. Fayetteville Town Center I. Call to Order – Ching Mong

 

 

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.  

 

 

   

 

 


Recommended