Browse
Search
2016-445-E Arts - Extraordinary Ventures - Spring 2016 Arts Grant Agreement
OrangeCountyNC
>
Board of County Commissioners
>
Contracts and Agreements
>
General Contracts and Agreements
>
2010's
>
2016
>
2016-445-E Arts - Extraordinary Ventures - Spring 2016 Arts Grant Agreement
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
9/9/2019 4:26:28 PM
Creation date
8/16/2016 9:37:06 AM
Metadata
Fields
Template:
Contract
Date
8/8/2016
Contract Starting Date
7/1/2016
Contract Ending Date
6/30/2017
Contract Document Type
Grant
Amount
$1,500.00
Document Relationships
R 2016-445-E Arts - Extraordinary Ventures - Spring 2016 Arts Grant Agreement
(Linked To)
Path:
\Board of County Commissioners\Contracts and Agreements\Contract Routing Sheets\Routing Sheets\2016
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
21
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
View images
View plain text
000vSign Envelope ID: ro3u3r���18r4uCe'ene8�84�E4r0uru0 ` <br /> ~,,.~ .." "°`.~. ���.w�� . /m�. <br /> Prior Year Projections & Budget <br /> For the Year ended December 31, 2016 <br /> 2015 2016 <br /> Account Name Actual Budget <br /> Staff Salaries <br /> 187.492 201.700 <br /> Employee Wages 123.086 150.000 <br /> Workman's Comp 10,276 15.000 <br /> Payroll Taxes 30,899 45.000 <br /> Payroll Fees 706 1.000 <br /> Total Personnel Expenses 352,459 412.700 <br /> Space Rental Expenses 12.410 6.000 <br /> Laundry Business Expenses 14.075 15.080 <br /> Gift Business Expenses 8.017 20.000 <br /> Transit/Simple Clean 7.298 7.000 <br /> Office Solutions 84.505 70.000 <br /> Pets <br /> 3.198 3.500 <br /> Start Ups & New 9.180 5.000 <br /> Credit Card Fees 4,623 5.000 <br /> Friday Night Live/Artful Affair 6,795 4.300 <br /> Friday Night Live Rent 0.000 6.000 <br /> Football Parking 222 200 <br /> Total Program Expenses 156,332 142^000 <br /> T otal E umensgm.� -- .zu�� � ` $ <br /> � $ 758,250 <br /> Donations <br /> Football Parking Fundraiser 0.130 8,500 <br /> Restricted Grants 18.394 10.000 <br /> Unrestricted Grants - - <br /> Annual Fund 2011-2012 - - <br /> Annual Fund 2012-2013 <br /> Annual Fund 2013-2014 - - <br /> Annual Fund 2014-2015 42,323 - <br /> Annual Fund 2015-2016 53,336 25.000 <br /> Annual Fund 2D1O2017 <br /> 2016-2017 - 55,000 <br /> Core Sponsor 180.000 100.000 <br /> Other Donations 17.559 10.000 <br /> ��~~-~-�l ���y�I�� '^ $Total � x � � ' � � � "p�;�/'����^/*�(� . 3208.50U <br /> Final Surplus (Deficit . 2 W5n <br /> - <br /> Page zorz <br />
The URL can be used to link to this page
Your browser does not support the video tag.