Loading...
HomeMy WebLinkAbout05. 240430 P&LAnnual MTD YTD Budget Less % of Prior Year Budget Amount Actual Amount Actual Amount YTD Actual Budget Total Actual 5,395,000.00 1,175,362.86 2,900,168.62 2,494,831.38 54 5,465,977.91 .00 1,749.00 1,011.00 (1,011.00) +++ 23,133.95 65,000.00 19,110.27 100,180.79 (35,180.79) 154 125,983.99 $5,460,000.00 $1,196,222.13 $3,001,360.41 $2,458,639.59 55% $5,615,095.85 $5,460,000.00 $1,196,222.13 $3,001,360.41 $2,458,639.59 55% $5,615,095.85 51,736.00 12,934.00 12,934.00 38,802.00 25 48,000.00 123,805.00 15,605.50 15,605.50 108,199.50 13 76,204.03 32,000.00 .00 .00 32,000.00 0 32,000.00 170,986.00 13,997.75 13,997.75 156,988.25 8 162,275.00 221,130.00 32,417.94 48,626.94 172,503.06 22 212,517.08 152,500.00 12,908.00 59,148.00 93,352.00 39 109,084.00 500,228.00 28,190.10 108,218.27 392,009.73 22 425,093.13 100,735.00 10,809.50 14,666.81 86,068.19 15 42,434.15 338,000.00 25,614.75 67,879.09 270,120.91 20 155,758.25 156,500.00 526.93 2,129.21 154,370.79 1 99,729.31 390,200.00 34,818.23 34,818.23 355,381.77 9 317,084.31 374,090.00 60,244.27 75,416.97 298,673.03 20 360,654.85 749,500.00 76,212.73 99,501.73 649,998.27 13 664,588.59 250,000.00 .00 .00 250,000.00 0 .00 172,153.00 13,425.55 22,658.55 149,494.45 13 140,765.39 50,000.00 .00 .00 50,000.00 0 59,000.00 27,600.00 149.29 819.55 26,780.45 3 12,163.54 $3,861,163.00 $337,854.54 $576,420.60 $3,284,742.40 15% $2,917,351.63 84,255.00 .00 .00 84,255.00 0 115,388.44 1,056,815.00 .00 .00 1,056,815.00 0 955,072.98 172,300.00 60,500.00 61,000.00 111,300.00 35 125,895.87 Income Statement Through 04/30/2024 55.03 LMD Digital 55.15 LMD International 73.00 Miscellaneous Department 6300 - Marketing Totals Department 6301 - VLMD Destination 55.18 LMD Public Relations- Direct 33.50 Advertising Agent Fees 33.56 Public Relations Services Fees 55.05 Database Systems 55.00 LMD Traditional 55.23 LMD Contingency 55.25 Social 55.26 Marketing Sponsership 55.20 LMD Photography 55.21 LMD Website 55.22 LMD Branding and Production VLMD Marketing Coordination VVP / TOV REVENUE TOTALS EXPENSE Department 6300 - Marketing 33.00 Professional Fees 55.09 In- Market Marketing 55.13 LMD Email Marketing Account Account Description Fund Category Governmental Funds Fund Type Special Revenue Funds Fund 600 - Vail Local Marketing District REVENUE Department 0000 - Revenue 31016.10 Lodging Tax- Prior Year 31610.00 Interest Department 0000 - Revenue Totals 31016.00 Lodging Tax 33.11 Research 33.20 Accounting Fees 33.21 Annual MTD YTD Budget Less % of Prior Year Budget Amount Actual Amount Actual Amount YTD Actual Budget Total Actual Income Statement Through 04/30/2024 Account Account Description $1,313,370.00 $60,500.00 $61,000.00 $1,252,370.00 5% $1,196,357.29 .00 .00 .00 .00 +++ 26,437.17 250,000.00 .00 .00 250,000.00 0 202,710.54 $250,000.00 $0.00 $0.00 $250,000.00 0% $229,147.71 1,000.00 .00 .00 1,000.00 0 .00 72,236.00 .00 55,509.33 16,726.67 77 49,240.90 190,276.00 47,568.99 63,425.32 126,850.68 33 180,015.00 25,000.00 3,628.30 8,978.79 16,021.21 36 29,759.47 2,155.00 .00 795.00 1,360.00 37 2,025.00 10,000.00 .00 .00 10,000.00 0 11,972.07 20,000.00 1,500.00 1,500.00 18,500.00 8 .00 .00 .00 .00 .00 +++ 749.00 $320,667.00 $52,697.29 $130,208.44 $190,458.56 41% $273,761.44 26,000.00 .00 .00 26,000.00 0 26,000.00 $26,000.00 $0.00 $0.00 $26,000.00 0% $26,000.00 .00 .00 .00 .00 +++ 210,000.00 .00 .00 .00 .00 +++ 1,200,000.00 $0.00 $0.00 $0.00 $0.00 +++ $1,410,000.00 $5,771,200.00 $451,051.83 $767,629.04 $5,003,570.96 13% $6,052,618.07 5,460,000.00 1,196,222.13 3,001,360.41 2,458,639.59 55% 5,615,095.85 5,771,200.00 451,051.83 767,629.04 5,003,570.96 13% 6,052,618.07 ($311,200.00) $745,170.30 $2,233,731.37 $2,544,931.37 (718%) ($437,522.22) Beginning Fund Balance 3,463,795         3,901,317       Ending Fund Balance 3,152,595 3,463,795       %age of Normal Annual Revenues 58% 62% Fund 600 - Vail Local Marketing District Totals REVENUE TOTALS Fund 600 - Vail Local Marketing District Net Gain (Loss) Department 6304 - VLMD Special Events 55.54 LMD Event Liason Department 6304 - VLMD Special Events Totals Department 9010 - Operating Transfers & Int Svc Ch 82.10 Transfer to GF Department 9010 - Operating Transfers & Int Svc Ch Totals EXPENSE TOTALS Department 6301 - VLMD Destination Totals Department 6302 - VLMD Front Range 55.00 LMD Traditional Department 6302 - VLMD Front Range Totals Department 6303 - VLMD Group Sales 55.01 LMD Print Advertising Department 6303 - VLMD Group Sales Totals 55.50 LMD Event Recruiting 55.51 LMD Participatory Events 55.17 LMD Direct Sales 55.40 LMD Travel 55.41 LMD Memberships 55.10 LMD Marketing 55.03 LMD Digital EXPENSE TOTALS 82.42 Transfer to Marketing Fund 55.42 LMD Familiarization Trips