HomeMy WebLinkAbout1.b. 2015 Allocations-Accounting Worksheet rvsd 02.272/
2
7
/
2
0
1
5
CS
E
/
T
O
V
/
V
L
M
D
A
C
Sp
e
c
i
a
l
Ev
e
n
t
Fu
n
d
i
n
g
CS
E
Sp
e
c
i
a
l
Ev
e
n
t
Fu
n
d
s
= $8
0
6
,
0
0
0
Fi
r
e
w
o
r
k
s
fu
n
d
i
n
g
:
$5
0
,
0
0
0
CS
E
Ad
m
i
n
Bu
d
g
e
t
= $7
3
,
0
3
6
+T
i
e
r
IV
Fu
n
d
s
:
$9
1
,
8
0
0
CS
E
TO
T
A
L
BU
D
G
E
T
:
$1
,
0
2
0
,
8
3
6
Ev
e
n
t
:
RR
C
Su
r
v
e
y
?
P
r
o
d
u
c
i
n
g
En
t
i
t
y
:
2
0
1
5
Da
t
e
s
:
20
1
5
Fu
n
d
i
n
g
Al
l
o
c
a
t
e
d
Co
n
t
r
a
c
t
S
t
a
t
u
s
T
o
t
a
l
P
a
i
d
O
u
t:
A
m
o
u
n
t
S
t
i
l
l
O
w
e
d
:
2
0
1
5
A
t
t
e
n
d
a
n
c
e
:
Room Nights Generated:and Lodging Tax Generated: TOV Spending Generated:# of Media Impressions:of Media Exposure:NPS
Bi
g
Be
e
r
s
,
Be
l
g
i
a
n
s
& Ba
r
l
e
y
w
i
n
e
s
Fe
s
t
i
v
a
l
L
a
u
r
a
Lo
d
g
e
J
a
n
8 ‐10
$
9
,
5
0
0
as
of
2/
2
7
re
c
a
p
sc
h
e
d
3/
4
$
9,
5
0
0
.
0
0
$
‐
1,
6
0
0
6
7
5
$
1
4
,
6
7
6
.
6
1
$ 348,909.00 79
Pi
n
k
Va
i
l
V
a
i
l
Va
l
l
e
y
Me
d
i
c
a
l
Ce
n
t
e
r
2
1
‐Ma
r
$
5
,
0
0
0
as
of
2/
1
3
$
5,
0
0
0
.
0
0
$
‐
Va
i
l
Fi
l
m
Fe
s
t
i
v
a
l
Co
l
o
r
a
d
o
Fi
l
m
Fe
s
t
i
v
a
l
:
$8
4
,
5
0
0
sp
o
n
s
o
r
s
h
i
p
co
n
f
i
r
m
e
d
1/
1
3
/
2
0
1
5
M
a
r
26
‐29
$
5
0
,
0
0
0
su
b
m
i
t
t
e
d
#2
‐
02
/
2
4
$
16
,
6
6
6
.
6
7
$
33
,
3
3
3
.
3
3
Ta
s
t
e
of
Va
i
l
A
n
g
e
l
a
Mu
e
l
l
e
r
A
p
r
8 ‐11
$
3
5
,
0
0
0
su
b
m
i
t
t
e
d
02
/
2
3
/
2
0
1
5
$
‐
$
35
,
0
0
0
.
0
0
Sp
r
i
n
g
Ba
c
k
to
Va
i
l
H
i
g
h
l
i
n
e
A
p
r
17
‐19
$
4
0
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
40
,
0
0
0
.
0
0
Va
i
l
Wh
i
t
e
w
a
t
e
r
Ra
c
e
Se
r
i
e
s
tr
a
n
s
f
e
r
r
e
d
fr
o
m
Al
p
i
n
e
Qu
e
s
t
Sp
o
r
t
s
to
Va
i
l
Re
c
r
e
a
t
i
o
n
Di
s
t
r
i
c
t
02
/
0
4
/
2
0
1
5
Tu
e
s
d
a
y
s
:
5/
1
2
,
1
9
,
2
6
+
6/
2
,
9
$
5
,
0
0
0
as
of
02
/
2
0
$
5,
0
0
0
.
0
0
$
‐
Va
i
l
Va
l
o
r
Ra
c
e
s
;
Va
l
o
r
Ru
n
n
i
n
g
& Fi
t
n
e
s
s
Ex
p
o
S
p
e
c
k
l
e
d
Ho
u
n
d
Co
n
s
u
l
t
i
n
g
M
a
y
24
‐25
$
1
0
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
10
,
0
0
0
.
0
0
Go
Pr
o
Mo
u
n
t
a
i
n
Ga
m
e
s
V
a
i
l
Va
l
l
e
y
Fo
u
n
d
a
t
i
o
n
J
u
n
4 ‐7
$
8
5
,
0
0
0
su
b
m
i
t
t
e
d
02
/
2
3
/
2
0
1
5
$
‐
$
85
,
0
0
0
.
0
0
Ki
n
g
of
th
e
Mo
u
n
t
a
i
n
Vo
l
l
e
y
b
a
l
l
L
e
o
n
Fe
l
l
J
u
n
19
‐21
$
1
5
,
0
0
0
as
of
01
/
3
0
$
5,
0
0
0
.
0
0
$
10
,
0
0
0
.
0
0
Va
i
l
Fa
m
i
l
y
Fu
n
Fe
s
t
(f
o
r
m
e
r
l
y
Va
i
l
Ki
d
s
Ad
v
e
n
t
u
r
e
Cl
u
b
)
B
l
u
e
Cr
e
e
k
Pr
o
d
u
c
t
i
o
n
s
Sa
t
u
r
d
a
y
s
:
6/
2
0
,
2
7
;
7/
1
1
,
1
8
,
2
5
;
8/
1
,
8
$
2
0
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
20
,
0
0
0
.
0
0
Va
i
l
Fa
r
m
e
r
s
Ma
r
k
e
t
an
d
Ar
t
Sh
o
w
Me
a
d
o
w
Dr
i
v
e
Pa
r
t
n
e
r
s
h
i
p
/
V
a
i
l
Fa
r
m
e
r
s
’
Ma
r
k
e
t
S
u
n
:
Ju
n
21
‐Oc
t
4
$3
5
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
35
,
0
0
0
.
0
0
Va
i
l
La
c
r
o
s
s
e
Sh
o
o
t
o
u
t
,
In
c
& Co
l
o
r
a
d
o
co
r
p
o
r
a
t
i
o
n
d/
b
/
a
In
t
e
r
n
a
t
i
o
n
a
l
La
c
r
o
s
s
e
Pr
o
m
o
t
i
o
n
s
J
u
n
27
‐Ju
l
5
$
1
5
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
15
,
0
0
0
.
0
0
Va
i
l
Ar
t
s
Fe
s
t
i
v
a
l
Ea
g
l
e
Va
l
l
e
y
Ev
e
n
t
s
In
c
J
u
n
26
‐28
$
1
0
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
10
,
0
0
0
.
0
0
Va
i
l
Su
m
m
e
r
Bl
u
e
g
r
a
s
s
Co
n
c
e
r
t
Se
r
i
e
s
L
a
k
e
s
i
d
e
St
r
i
d
e
:
Ar
i
e
l
Ro
s
e
m
b
e
r
g
J
u
l
1,
1
5
,
2
9
an
d
8/
1
2
$
5
0
,
0
0
0
as
of
2/
1
3
$
16
,
6
6
6
.
6
7
$
33
,
3
3
3
.
3
3
Va
i
l
Am
e
r
i
c
a
Da
y
s
™
Hi
g
h
l
i
n
e
(a
l
l
o
c
a
t
i
o
n
fi
n
a
l
i
z
e
d
2/
4
/
2
0
1
5
)
4
‐Ju
l
$
6
5
,
0
0
0
se
n
t
02
/
0
9
/
2
0
1
5
$
‐
$
65
,
0
0
0
.
0
0
Ki
c
k
It
3v
3
So
c
c
e
r
Na
t
i
o
n
a
l
Ch
a
m
p
i
o
n
s
h
i
p
N
o
r
t
h
Am
e
r
i
c
a
n
Sp
o
r
t
s
Gr
o
u
p
J
u
l
31
‐Au
g
2
$
5
5
,
0
0
0
as
of
01
/
3
0
$
18
,
3
3
3
.
3
3
$
36
,
6
6
6
.
6
7
Va
i
l
Ki
d
s
Ad
v
e
n
t
u
r
e
Ga
m
e
s
,
In
c
.
/
H
e
l
e
n
e
an
d
Bi
l
l
y
Ma
t
t
i
s
o
n
w/
V
a
i
l
Re
c
r
e
a
t
i
o
n
Di
s
t
r
i
c
t
A
u
g
5 ‐9
$
4
4
,
5
0
0
as
of
02
/
2
0
$
14
,
8
3
3
.
3
3
$
29
,
6
6
6
.
6
7
Th
e
Am
e
r
i
c
a
Cu
p
Fl
y
Fi
s
h
i
n
g
To
u
r
n
a
m
e
n
t
:
14
t
h
FI
P
S
Mo
u
c
h
e
Wo
r
l
d
Yo
u
t
h
Fl
y
Fi
s
h
i
n
g
Ch
a
m
p
i
o
n
s
h
i
p
s
J
o
h
n
Kn
i
g
h
t
A
u
g
10
‐16
$
1
5
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
15
,
0
0
0
.
0
0
Go
u
r
m
e
t
on
Go
r
e
H
i
g
h
l
i
n
e
S
e
p
4 ‐7
$
4
5
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
45
,
0
0
0
.
0
0
Va
i
l
Ok
t
o
b
e
r
f
e
s
t
™
H
i
g
h
l
i
n
e
S
e
p
11
‐13
+ 18
‐20
$
4
5
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
45
,
0
0
0
.
0
0
Va
i
l
Au
t
o
m
o
t
i
v
e
Cl
a
s
s
i
c
V
a
i
l
Va
l
l
e
y
Co
n
c
o
u
r
s
/
D
o
u
g
La
n
d
i
n
1
3
‐Se
p
$
2
,
0
0
0
as
02
/
1
3
$
2,
0
0
0
.
0
0
$
‐
Co
l
o
r
a
d
o
Gr
a
n
d
+ LH
M
A
En
h
a
n
c
e
m
e
n
t
s
T
o
m
Ho
r
a
n
/
A
n
g
i
e
Ge
t
c
h
e
l
w/
L
H
M
A
S
e
p
18
‐19
$
1
0
,
0
0
0
as
of
2/
6
$
10
,
0
0
0
.
0
0
$
‐
Va
i
l
‐Be
a
v
e
r
Cr
e
e
k
Re
s
t
a
u
r
a
n
t
We
e
k
Gr
o
u
p
97
0
S
e
p
25
‐
Oc
t
4
$
1
4
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
14
,
0
0
0
.
0
0
Va
i
l
Ou
t
l
i
e
r
MT
B
Fe
s
t
i
v
a
l
(s
u
b
m
i
t
t
e
d
as
Va
i
l
Ce
n
t
u
r
i
o
n
Fe
s
t
i
v
a
l
)
T
h
e
Gr
e
e
n
s
p
e
e
d
Pr
o
j
e
c
t
,
In
c
.
S
e
p
25
‐27
$
2
5
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
25
,
0
0
0
.
0
0
To
p
Sh
e
l
f
Ha
r
v
e
s
t
E
a
g
l
e
Va
l
l
e
y
Ev
e
n
t
s
In
c
2
6
‐Se
p
$
2
0
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
20
,
0
0
0
.
0
0
2/
2
7
/
2
0
1
5
CS
E
/
T
O
V
/
V
L
M
D
A
C
Sp
e
c
i
a
l
Ev
e
n
t
Fu
n
d
i
n
g
Va
i
l
Va
l
l
e
y
Cu
p
:
Ci
n
d
y
Es
k
w
i
t
h
Me
m
o
r
i
a
l
So
c
c
e
r
To
u
r
n
a
m
e
n
t
V
a
i
l
Va
l
l
e
y
So
c
c
e
r
Cl
u
b
O
c
t
2 ‐4
$
5
,
0
0
0
as
of
02
/
2
0
$
5,
0
0
0
.
0
0
$
‐
Va
i
l
Sn
o
w
Da
z
e
H
i
g
h
l
i
n
e
D
e
c
7 ‐12
(t
e
n
t
a
t
i
v
e
)
$
4
0
,
0
0
0
$
‐
$
40
,
0
0
0
.
0
0
Va
i
l
Ho
l
i
D
a
z
e
T
B
D
D
e
c
16
‐21
an
d
31
$
2
5
,
0
0
0
$
‐
$
25
,
0
0
0
.
0
0
Fi
r
e
w
o
r
k
s
fu
n
d
i
n
g
‐
de
s
i
g
n
a
t
e
d
by
Co
u
n
c
i
l
T
O
V
J
u
l
4 an
d
NY
E
$
5
0
,
0
0
0
$
‐
$
50
,
0
0
0
.
0
0
TO
T
A
L
:
$
8
4
5
,
0
0
0
10
8
,
0
0
0
.
0
0
$
73
7
,
0
0
0
.
0
0
$
$1
1
,
0
0
0
Ev
e
n
t
:
At
t
a
c
h
m
e
nt
A re
c
'
d
P
r
o
d
u
c
i
n
g
En
t
i
t
y
:
2
0
1
5
Da
t
e
s
:
20
1
5
Fu
n
d
i
n
g
Al
l
o
c
a
t
e
d
Co
n
t
r
a
c
t
S
t
a
t
u
s
T
o
t
a
l
P
a
i
d
Ou
t
:
A
m
o
u
n
t
S
t
i
l
l
O
w
e
d
:
A
t
t
e
n
d
a
n
c
e
:
Room Nights Generated:Incremental Sales Tax and Lodging Tax Overall Incremental TOV Spending # of Media Impressions:Overall Value of Media
St
a
r
t
i
n
g
He
a
r
t
s
Ly
n
n
Bl
a
k
e
/
S
t
a
r
t
i
n
g
he
a
r
t
s
2
0
1
5
$
6
,
0
0
0
se
n
t
1/
2
7
/
2
0
1
5
$
‐
$
6,
0
0
0
.
0
0
Va
i
l
Li
v
i
n
g
We
l
l
:
Lo
n
g
e
v
i
t
y
Fo
r
u
m
$6
,
0
0
0
al
l
o
c
a
t
e
d
:
ca
n
c
e
l
l
e
d
2/
1
3
D
i
s
c
o
v
e
r
W
e
l
l
Se
p
t
13
‐15
Ca
n
c
e
l
l
e
d
02
/
1
3
$
‐
$
‐
Va
i
l
Ve
t
e
r
a
n
'
s
Pr
o
g
r
a
m
V
a
i
l
Ve
t
e
r
a
n
'
s
Pr
o
g
r
a
m
M
a
r
c
h
1 ‐5
$
1
3
,
8
0
0
as
of
2/
1
3
$
4,
6
0
0
.
0
0
$
9,
2
0
0
.
0
0
Va
i
l
Sy
m
p
o
s
i
u
m
V
a
i
l
Sy
m
p
o
s
i
u
m
J
a
n
1 ‐
Ap
r
i
l
$
3
5
,
0
0
0
as
of
2/
6
$
11
,
6
6
6
.
6
7
$
23
,
3
3
3
.
3
3
Ap
p
l
i
e
d
Le
a
d
e
r
s
h
i
p
Se
r
i
e
s
V
a
i
l
Le
a
d
e
r
s
h
i
p
In
s
t
i
t
u
t
e
2
0
1
5
Pr
o
g
r
a
m
m
i
n
g
$
1
5
,
0
0
0
as
of
2/
2
7
$
5,
0
0
0
.
0
0
$
10
,
0
0
0
.
0
0
Pe
a
k
We
l
l
n
e
s
s
Re
t
r
e
a
t
:
Wo
m
e
n
'
s
We
e
k
e
n
d
an
d
2 Co
m
p
‐fi
t
ev
e
n
t
s
P
e
a
k
We
l
l
n
e
s
s
Re
t
r
e
a
t
M
a
y
‐Oc
t
20
1
5
$
1
5
,
0
0
0
as
of
2/
6
$5
,
0
0
0
.
0
0
$
10
,
0
0
0
.
0
0
Ve
r
t
i
c
a
l
Ex
p
r
e
s
s
C
a
n
Do
MS
F
e
b
r
u
a
r
y
21
$
1
,
0
0
0
as
of
2/
6
$1
,
0
0
0
.
0
0
$
‐
TO
T
A
L
TI
E
R
IV
CA
T
E
G
O
R
Y
:
$8
5
,
8
0
0
1
6
,
2
6
6
.
6
7
$
69
,
5
3
3
.
3
3
$
Ti
e
r
IV
Fu
n
d
s
Re
m
a
i
n
i
n
g
:
$6
,
0
0
0
$7
3
,
0
3
6
$$
$
Pa
i
d
ou
t
:
R
e
m
a
i
n
d
e
r
:
Ad
m
i
n
Fu
n
d
s
Re
m
a
i
n
i
n
g
:
CS
E
/
V
L
M
D
Ev
e
n
t
Li
a
i
s
o
n
La
u
r
a
Wa
n
i
u
k
$2
0
,
0
0
0
as
of
2/
6
$
3,
3
3
3
.
3
2
$
16
,
6
6
6
.
6
8
In
t
e
r
c
e
p
t
/
A
t
t
e
n
d
a
n
c
e
Su
r
v
e
y
s
$4
9
,
9
0
0
as
of
2/
6
$
9,
9
8
0
.
0
0
$
39
,
9
2
0
.
0
0
$3
,
1
3
6
as
of
2/
2
7
$
28
5
.
5
6
$
2,
8
5
0
.
4
4
Ad
m
i
n
i
s
t
r
a
t
i
v
e
Bu
d
g
e
t
Re
m
a
i
n
i
n
g
:
$7
3
,
0
3
6
$
13
,
5
9
8
.
8
8
$
59
,
4
3
7
.
1
2
$1
,
0
0
3
,
8
3
6
=
Ca
s
h
Sp
o
n
s
o
r
s
h
i
p
s
:
Ca
s
h
Co
n
t
r
i
b
u
t
i
o
n
s
:
Co
n
t
r
a
c
t
S
t
a
t
u
s
Br
a
v
o
!
Va
i
l
B
r
a
v
o
!
Va
i
l
J
u
n
‐Au
g
$
1
7
3
,
4
0
0
as
of
2/
6
$
57
,
8
0
0
.
0
0
$
11
5
,
6
0
0
.
0
0
Na
t
i
o
n
a
l
Re
p
e
r
t
o
r
y
Or
c
h
e
s
t
r
a
*
ad
d
co
n
t
a
c
t
in
f
o
to
li
s
t
Na
t
i
o
n
a
l
Re
p
e
r
t
o
r
y
Or
c
h
e
s
t
r
a
T
B
D
‐
Ju
l
y
$
1
,
0
0
0
as
02
2/
1
3
$
1,
0
0
0
.
0
0
$
‐
Va
i
l
Ja
z
z
Fe
s
t
i
v
a
l
V
a
i
l
Ja
z
z
Fo
u
n
d
a
t
i
o
n
L
a
t
e
Ju
n
‐
Se
p
6
$
7
2
,
0
0
0
as
of
2/
6
$
24
,
0
0
0
.
0
0
$
48
,
0
0
0
.
0
0
Va
i
l
In
t
e
r
n
a
t
i
o
n
a
l
Da
n
c
e
Fe
s
t
i
v
a
l
V
a
i
l
Va
l
l
e
y
Fo
u
n
d
a
t
i
o
n
J
u
l
y
27
‐
Au
g
u
s
t
9
$
4
6
,
0
0
0
se
n
t
01
/
2
9
$
‐
$
46
,
0
0
0
.
0
0
Ho
t
Su
m
m
e
r
Ni
g
h
t
s
V
a
i
l
Va
l
l
e
y
Fo
u
n
d
a
t
i
o
n
Tu
e
:
Ju
n
16
,
23
,
30
,
Ju
l
y
7,
14
,
21
,
Au
g
11
,
18
,
25
$
2
7
,
5
0
0
se
n
t
01
/
2
9
$
‐
$
27
,
5
0
0
.
0
0
Bu
r
t
o
n
US
Op
e
n
H
i
g
h
l
i
n
e
M
a
r
2 ‐7
$
4
0
0
,
0
0
0
fi
n
a
l
se
n
t
01
/
2
1
to
KM
$
‐
$
40
0
,
0
0
0
.
0
0
Go
P
r
o
Mo
u
n
t
a
i
n
Ga
m
e
s
V
a
i
l
Va
l
l
e
y
Fo
u
n
d
a
t
i
o
n
J
u
n
4 ‐7
$
‐
$
‐
Va
i
l
Fa
r
m
e
r
s
'
Ma
r
k
e
t
M
e
a
d
o
w
Dr
i
v
e
Pa
r
t
n
e
r
s
h
i
p
S
u
n
:
Ju
n
21
‐Oc
t
4
$
‐
$
‐
20
1
5
Al
p
i
n
e
Wo
r
l
d
Sk
i
Ch
a
m
p
i
o
n
s
h
i
p
s
V
a
i
l
Va
l
l
e
y
Fo
u
n
d
a
t
i
o
n
F
e
b
2 ‐15
$
2
5
0
,
0
0
0
$
‐
$
25
0
,
0
0
0
.
0
0
CS
E
Sp
e
c
i
a
l
Ev
e
n
t
Fu
n
d
s
Re
m
a
i
n
i
n
g
:
20
1
5
TI
E
R
IV
Fu
n
d
i
n
g
:
Li
f
e
Lo
n
g
Le
a
r
n
i
n
g
Ti
e
r
IV
Fu
n
d
s
Av
a
i
l
a
b
l
e
:
$9
1
,
8
0
0
20
1
5
CS
E
Ad
m
i
n
i
s
t
r
a
t
i
v
e
Bu
d
g
e
t
:
$7
3
,
0
3
6
Me
e
t
i
n
g
s
an
d
ot
h
e
r
Mi
s
c
e
l
l
a
n
e
o
u
s
Ex
p
e
n
s
e
s
TO
T
A
L
CS
E
SP
E
N
D
I
N
G
:
20
1
5
Co
u
n
c
i
l
Co
n
t
r
i
b
u
t
i
o
n
s
2/
2
7
/
2
0
1
5
CS
E
/
T
O
V
/
V
L
M
D
A
C
Sp
e
c
i
a
l
Ev
e
n
t
Fu
n
d
i
n
g
20
1
5
Na
t
i
o
n
'
s
Ev
e
n
t
V
a
i
l
Va
l
l
e
y
Fo
u
n
d
a
t
i
o
n
F
e
b
2 ‐15
$
3
7
5
,
0
0
0
$
‐
$
37
5
,
0
0
0
.
0
0
$1
,
3
4
4
,
9
0
0
$
82
,
8
0
0
.
0
0
$
1,
2
6
2
,
1
0
0
.
0
0
CS
E
/
V
L
M
D
Ev
e
n
t
Li
a
i
s
o
n
L
a
u
r
a
Wa
n
i
u
k
$
2
0
,
0
0
0
$2
0
,
0
0
0
$2
,
5
3
8
,
0
3
6
TO
T
A
L
CO
U
N
C
I
L
CO
N
T
R
I
B
U
T
I
O
N
S
:
20
1
5
Va
i
l
Lo
c
a
l
Ma
r
k
e
t
i
n
g
Di
s
t
r
i
c
t
Sp
e
c
i
a
l
Ev
e
n
t
Fu
n
d
i
n
g
TO
T
A
L
VL
M
D
CO
N
T
R
I
B
U
T
I
O
N
S
:
TO
T
A
L
TO
W
N
OF
VA
I
L
SP
E
C
I
A
L
EV
E
N
T
FU
N
D
I
N
G
: