HomeMy WebLinkAbout2012 Allocations Contracts and Payment Status RVSD 12_04S:\Economic Development Special Events\2012 CSE RFP reference\2012 Allocations Contracts and Payment Status Page 1 of 3 Last Revised: 12/4/2012 2:55 PM
SN Page 1 12/4/2012
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
A B C D F G H I J K L M N O P Q R S T U V
Town of Vail: 2012 Special Event Funding Allocations
2012 Commission on Special Events Funds Available:$827,310
Event: Producing Entity:Location:2012 Dates: Start
Date
CSE Funds
Allocated:
Total Paid
Out:
Amount Still
Owed:Contract Status:TOV ROI***Ratio****Ttl Incremental
Spending
Room Nights
Generated NPS*2012
Attendance 2011 Attendance 2011 NPS
Winter Teva Games Vail Valley Foundation Various February 9-12 9-Feb $70,000 $23,333.00 $23,333.00 $23,334.00 $70,000.00 $0 COMPLETE 4/20 $633,340 849 10,000 N/A
Rocky/Central J3 Junior Ski Championships Ski and Snowboard Club Vail Golden Peak March 3-10 3-Mar $2,000 $2,000.00 $2,000.00 $0 COMPLETE 5/2 73:1 $145,400 320 500 N/A
Vail Film Festival Colorado Film Institute Vail March 29- April 1 29-Mar $50,000 $16,667.00 $16,666.66 $16,666.34 $50,000.00 $0 COMPLETE 5/11 $115,663 58:1 $2,891,580 3,680 14,000 14,000
Taste of Vail Taste of Vail Various April 5-7 5-Apr $20,000 $6,667.00 $6,666.67 $6,666.00 $19,999.67 $0 COMPLETE 6/19 33:1 $654,451 8,000 10,000
Springback to Vail Highline Sports and Entertainment Various April 9-15 9-Apr $34,000 $11,333.00 $11,333.00 $11,334.00 $34,000.00 $0 COMPLETE 6/19
$694,008
(total collected:
$1,152,764)
19:1 $17,350,200 60,000 50,000 70,000
Vail Whitewater Kayak Demos Alpine Kayak School VV 6 Tuesdays, May 15- June 19 15-May $2,000 $2,000.00 $2,000.00 $0 COMPLETE 9/5 360 350
MojoMan** CANCELLED (original allocation
of $75,000)
Highline Sports and Entertainment: + $25K
additional marketing $ from VLMD Various May 26-27 26-May CANCELLED $25,000.00 -$25,000.00 $0.00 $0 refunded from HSE
6/14/2012 N/A
TEVA Mtn Games and IFSC Climbing***Vail Valley Foundation/Council funding for
IFSC Climbing $45K Various May 31- June 3 31-May $105,000 $35,000.00 $35,000.00 $35,000.00 $105,000.00 $0 COMPLETE 8/10 $152,000 25:1 $3,800,000 4,832 75 43,889 46,897 89
King of the Mountain Volleyball King of the Mountain Volleyball Ford Park June 15-17 15-Jun $4,000 $1,333.00 $1,333.00 $1,334.00 $4,000.00 $0 COMPLETE 8/10 2500
(555 teams)482 teams
Vail Farmers' Market and Art Show Meadow Drive Partnership Meadow Drive 15 Sundays*, Jun 17- Sep 23
(includes VRM Market Sep. 23)17-Jun $34,000 $11,333.00 $11,333.00 $11,334.00 $34,000.00 $0 COMPLETE 11/16 $264,000 200:1 $6,600,000 1908 197,000 (13,000
per market)140,000 86
Lionshead Family Saturday Afternoon Club Lionshead Merchants Association LH Mall & Vail Square 9 Saturdays, June 16-Aug 11 16-Jun $20,000 $13,334.00 $6,666.00 $20,000.00 $0 COMPLETE 10/19 4320 (9 Saturdays)3425 (6 Saturdays)
Vail Arts Festival Eagle Valley Events LH Mall & Vail Square June 29- July 1 29-Jun $10,000 $3,333.00 $6,667.00 $10,000.00 $0 COMPLETE 8/10 127:1 $1,270,692 598 15,149 10,455 78
Vail Lacrosse Shoot-out (incldues $2250 for
parking reimbursement approved 8/1) and
returned on 10/3
Colorado Lacrosse Promotions Ford Park Jun 30- July 8 30-Jun $10,000 $10,000.00 $10,000.00 $0 COMPLETE 10/3 $72,969 177:1 $1,772,193 2970 18,720 18,500
Vail America Days Human Movement Management LH & VV July 4 4-Jul $65,000 $16,667.00 $26,667.00 $21,666.00 $65,000.00 $0 As of 9/14- need Contract
for fireworks from Zambilli 42,000 42,000
Kick-It 3v3 Soccer Tournament (includes
$240 parking reimbursement approved 8/1)
Team Championships International
Lagardere International Ford Park Jully 27-29 27-Jul $35,240 $11,667.00 $11,667.00 $23,334.00 $11,666 Recap sched 10/3-
SUBMITTED #3 11/28 $69,341 46:1 $1,619,550 5310
17,700
(295 teams/15,930
Spectors)
7,776 (288 teams)
Vail Kids Adventure Race Grand Traverse Adventures, Inc.Vail Mtn and Vail Village August 10-12 13-Aug $5,000 $5,000.00 $5,000.00 $0 COMPLETE 10/3 $15,662 75:1 $379,475 198 100
115 teams (230
participants) 2430
Spectators and
family
93 teams (186 participants) 1,558
Spectators
>Vail Soul Music Fest Legacy Entertainment Inc Various August 17-19 17-Aug $45,000 $15,000.00 $15,000.00 $15,000.00 $45,000.00 $0 COMPLETE 9/14 $29,500 7.9:1 $356,280 390 56 1,874 1,600
GranFondo Cannondale Vail*** (original
allocation of $40K- CSE voted 10/3 to
withhold 3rd payment for non-performance)
Star Events USA, LLC: CSE allocation of
$14,500. Council additional $35,000 LH August 18-19 18-Aug $26,666 $13,333.00 $13,333.00 $26,666.00 $0 COMPLETE 10/3 $5,600 3.6:1 $95,400 350 47 233 N/A
Gourmet on Gore Highline Sports and Entertainment VV September 1-3 1-Sep $55,000 $18,333.00 $18,333.00 $18,333.00 $54,999.00 $1 COMPLETE 11/16 45,000 30,000 90
RMUSSSA Softball Series-CANCELLED Vail Valley Softball Club Ford Park September 1-3 1-Sep CANCELLED check
#198342 on 9/25 $3,500.00 -$3,500.00 $0.00 $0 COMPLETE 9/25 300
Oktoberfest Highline Sports and Entertainment LH & VV Sept 7-9 (LH) & 14-16 (VV)7-Sep $50,000 $16,667.00 $16,666.00 $16,666.00 $49,999.00 $1 COMPLETE 11/8 $350,000 34,560 $7,600,000 50,000 40,000 80
Vail Automotive Classic Vail Valley Concours, LLC Vail Village 9-Sep 9-Sep $1,000 $1,000.00 $1,000.00 $0 COMPLETE 11/07 N/A
Colorado Grand Colorado Grand LH Mall & Vail Square September 14-15 14-Sep $2,000 $2,000.00 $2,000.00 $0 COMPLETE 11/07
Living at Your Peak, An Interactive Health
and Wellness Experience***Vail Sympoisum: Council Allocation Various September 13-15 13-Sep $25,000 $25,000.00 $25,000.00 $0 COMPLETE 11/07 32 423 N/A
>Vail Restaurant Month**I Openers Holding Company, LLC: + $25K
additional marketing $ from VLMD Various September 17- October 14 17-Sep $30,000 $10,000.00 $10,000.00 $10,000.00 $30,000.00 $0 COMPLETE 11/8
The America Cup @ Vail International Fly
Fishing Tournament
The America Cup Fly Fishing Tournament,
LLC Various September 20-23 20-Sep $5,000 $5,000.00 $5,000.00 $0 COMPLETE 11/16 $4,190 21:1 $104,760 325 100 600 200
Vail Valley Challenge Cup Vail Valley Soccer Club All Vail fields + other
Eagle County October 6-7 6-Oct $2,000 $2,000.00 $2,000.00 $0 COMPLETE 11/07
Snow Daze***Highline Sports and Entertainment: Final
allocation determined on Feb. 1 Various Dec 3-9 3-Dec $50,000 $16,667.00 $16,667.00 $33,334.00 $16,666
submitted #3 11/30 for
payment in final '12 check
run (late Jan.)
Vail Family Holidaze***Highline Sports and Entertainment: Final
allocation determined on Feb. 1 Various December 17-25 and 31 17-Dec $50,000 $16,667.00 $16,667.00 $33,334.00 $16,666
submitted #3 11/30 for
payment in final '12 check
run (late Jan.)
CSE LATE YEAR FUNDING ALLOCATIONS:$0.00 $0
Vail Rocks!Love, Hope, Strength Foundation: Title
Sponsor
Vail Mountain, LionsHead
and Solaris July 13-14 13-Jul $25,000 $16,666.00 $8,334.00 $25,000.00 $0 COMPLETE 10/25 $1,760 1.5:1 $39,750 80 222
Living at Your Peak, An Interactive Health
and Wellness Experience***
Vail Symposium: Additon of opening night
outdoor concert/celebration Various September 13-15 13-Sep $10,000- declined $0.00 $0 -
Season of Song Morris Lawrence, Season of Song Various September 20-23 20-Sep $10,000 $6,667.00 $3,333 $10,000.00 $0 COMPLETE 11/16
Funds Paid Out:
S:\Economic Development Special Events\2012 CSE RFP reference\2012 Allocations Contracts and Payment Status Page 2 of 3 Last Revised: 12/4/2012 2:55 PM
SN Page 2 12/4/2012
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
A B C D F G H I J K L M N O P Q R S T U V
Tour of Vail and USA Crits Cycling Anthem Sports: add Vail Pass Time Trial on
Friday, Sept. 20 September 28-30 28-Sep $15,000 $5,000.00 $5,000 $10,000.00 $5,000 Submitted #3 11/30 $20,000 $500,000 165 5000
US Ski Team Event- event funding returned
due to change of event plan Highline Sports and Entertainment Golden Peak November 15 15-Nov $0 $10,000.00 -$10,000 $0.00 $0 Refunded from HSE
10/17/2012
Total CSE Event Funding:$787,906 $762,665.67 $25,240
Total Event Funds Remaining:$39,404
Office and Meeting Expenses $2,810 $2,759.00 $51.00
Intern Contract: approved 8/1 $3,000 $3,000
Proposed 4 week extension to Intern
Contract: 64 hours approved 11/07 $800 $800
Professional Services: approved 9/11 $12,500 $4,166.67 $4,166.67 $8,333 Submitted #2 11/28
Memorial Day Research: approved 10/03 $5,025 $5,025
Memorial Day Research:Additional costs $691
Total Admin Allocations:$24,826 $17,209
TOTAL CSE ALLOCATIONS:(Event funds + Admin funds)$812,732
TOTAL CSE Funds Remaining:$14,578 $64,644
Events Receiving Funding Allocated by Vail Town Council: In-Kind Funding Cash Funding
50th Anniversary Celebrations Highline Sports and Entertainment $320,000 $0 $320,000 submitted #1 7/26
Pioneer Weekend Pioneer Committee/Packy Walker $30,000 $30,000 $30,000 $0
2015 World Alpine Ski Championships Vail Valley Foundation $250,000 $0 $250,000 N/A
2015 Nations Event Vail Valley Foundation $375,000 $0 $375,000 N/A
IFSC World Cup Climbing at the Teva
Mountain Games***Vail Valley Foundation $45,000 $0 $45,000 N/A
Bud Light Street Beat (9 shows)Vail Valley Foundation $7,500 PD and PW support $25,000 $0 $25,000 COMPLETE 6/6 $540,000 18,900 22,500 (9 Shows)
Vail International Dance Festival Vail Valley Foundation $45,000 $0 $45,000 COMPLETE 10/3 $69,000 16:1 $1,731,422 1,997 87 18,000
(10 performances)17,590 (11 performeances) 87
Hot Summer Nights (9 shows)Vail Valley Foundation $2,800 PD Presence $27,500 $0 $27,500 COMPLETE 10/3 $76,014 56:1 $1,545,637 2 32,716 (avg.
3635/show)34,200 (avg 3800/show)
Birds of Prey Vail Valley Foundation $10,000 TOV Buses $0 $0 No recap required N/A
Vail Jazz Festival Vail Jazz Foundation $50,600 $0 $50,600 57:1 $2,800,000 536 (Marriott only)81 18,000 13,500 82
Bravo! Vail Valley Music Festival: New York
Philharmonic, Philadelphia Orchestra ,
Outreach and 25th Anniversary
Bravo! Vail Valley Music Festival 15 Ford Park Parking spots $192,500 $0 $192,500 COMPLETE 10/3 $290,013 40:1 $7,812,012 12,588 85 58,697 60,000 (+715 orchestra members)
Living at Your Peak, An Interactive Health
and Wellness Experience***Vail Symposium $25,000 $0 $25,000 COMPLETE 11/07 N/A
Ski Swap Ski and Snowboard Club Vail $5,285 4 days ice time $0 $0 No recap required
VVMC Spring Fashion Show & Luncheon $7,500 300 One-day parking passes $0 $0 No recap required
2009 Hockey Tournament Vail Junior Hockey $24,016 9 days ice time, 1 day Donovan
Pavilion $0 $0 No recap required
Skating Club of Vail Skating Club of Vail $6,625 5 days ice time $0 $0 No recap required
Colorado Special Olympics Special Olympics Colorado $1,050 42 parking passes $0 $0 No recap required
Vail Farmers' Market Meadow Drive Partnership $4,500 Traffic, buses, signs $0 $0 No recap required
Taste of Vail: Lamb Cookoff Taste of Vail $2,500 trash pick-up/recycling tents $0 $0 No recap required
Total Council Allocations:$71,776 $1,385,600 $0 $1,385,600
$0 $0
$0 $0
$0 $0
Vail Restaurant Month I Openers Holding Company, LLC $25,000 $0 $25,000
Mojo Man:CANCELLED Highline Sports and Entertainment CANCELLED $8,333 -$8,333 $0 $0
GranFondo Cannondale Vail Star Events Support for hard costs and
organizational needs?$0 $0
Tour of Vail and USA Crits VLMDAC Funding to bring USA Crits into the event Up to $17,500 $35,000 $11,667 $11,667 $23,334 $11,666 submitted #3 11/30 $20,000 $500,000 165 5000
Season of Song Season of Song Up to $15,300 $0 $0
Vail Rocks!Love, Strength, Hope Up to $12,000 $400 $0 COMPLETE 10/3
Living at Your Peak Vail Symposium $10,000 $0 $10,000 Recap Sched 11/7
Vail Family Fun Fair NRC Broadcasting Mountain Group, LLC Up to $12,000
Events Receiving Support from the Vail Local Marketing District: Monies to be used for marketing purposes only
Addendum to Professional Services Contract
S:\Economic Development Special Events\2012 CSE RFP reference\2012 Allocations Contracts and Payment Status Page 3 of 3 Last Revised: 12/4/2012 2:55 PM
SN Page 3 12/4/2012
86
87
88
89
90
A B C D F G H I J K L M N O P Q R S T U V
Total VLMD Allocations: $115,200
Total TOV Special Event Funding: $2,360,482 $60,108,802
KEY: Purple Font: Events funded by both CSE and VLMD Green Font: Events Funded by both CSE and Town of Vail Council Blue Font: CSE, TOV Council and VLMD funding