10-04-2016 2017-2018 Biennial Budget Proposal16
0
4-0
W
2017/2018 Proposed Budget
o v
� '.-E
U -4 O •
� 1-'
CU �O3`° ^
Q) 4
��_0 ado
> O ��
U
eZ 4-i
ti a ;_ii C-IZHCU CI) 1-1
0 U
la) -s- 71:i
u Q' •u �U� E cu ri9
•pg, fc9 ro -o 0_ o
u
+_ y-1
a.) (/) -cl
ci 4 6
a) r.@, rt 4-jcn 1-1 CL) _,•-
(-1:11 3
cL .. ,..0 t ft (i)
W ry .., O O o r ' O p r
0 MI
V v v .,� � '7: v
•
v ° Z
0 to rt P-i .,_,0 c) --' g mi, ,-1 ,-1 .6.;
rt
o v v u + v cn
cnc-i — — - • O > —
. 0 +.+ a.., �, v r-
ms bn
u v v v o v) v
M 4,- 4(1) v v -,-,.-e' - •11(;)1 3 u w 1 �
ti
U
O
C/) O
+., • r--i
_c
3
b E
r
U 4'21
Icrao
tak) 4-J
. - 5.�
U
ro
r
= u w
L.0 o o ro
to
%--i
— o 0
0 to —1-^ '
NI vs-
N .
� �nrt
- o v
cu ra,
O w r=4 O
Ni
CO
O
N
v
N
v
cn 0
rCi
•o
U
a4
rd
tip O E
O r o
r-, u
v
v
E
0
U
o
o +�
u
O �
CU
6-4
vo
trl
2015/2016 Highlights
4--4
CU
E
V Cr'
W
O ft
▪ CU a) • rci E -I% r5
O - .�
O 1-1-1 ' CH
(7 cneN
CU
O cn c4--, -1?)
• r.
O . -I
- .O
u .0
▪ 4.4 w
= v 0 ci)
n-1 cn E Li.
✓
0-1 o a o
-4 v
z =
Q.' U V) w
kt?
rci
cn
CU
rci
u
4t
E
z
v)
v
6-1-)
0
N
• ,
_o
0
06
N
[6
0
L.9
00
r-I
0
N
N
—I
0
N
• 2% for Art installation
rt
CA
0
0
. 1--I
an
;-1
MS
. 0
ft
0
CD
E
v
;_,
0
"zs
rcs cn
4a'
o v ft
.-
0
• Special Olympics
V)
a)
-81
• � p
4-3
CU
u u
• 2
0
0 ro
E 7E4
L.9
0 0
00 a_, '4-1
N 0 .0
- u
4_4
• Student Matinees
0
cn
v
0
CU
0
El4
0
0
.,�
CA
•
2017/2018 Goals & Objectives
0
0
vE
0
bt
o •-
E
O
O u
v
rici
cn
4 rzi
a .E4
b.A
0
-J v 4 o
'c u bA •al
•FL,
ra, r8
�v3-o
`I' Ct
O +) � v
O O rO
v
v
A
rrj
E E
0 o
rit
cn rd u v O
CU ;.-1 ton .,
rci ;_, Ecn ft v
cu cn 1--1 t' `n v r0
H v cn +-) � °-
•
017/2018 Goals
0
u
rti
U v
P-1
L) b
c 0 •� • O
O •- - •- t
rd
U C4-4 O 78 CA
v u U
O
0
CU � •� -
�-+
u v v
U '� '�
o v ° E 1
0 a N> w rt
• • • •
• Press tours
N
co
0
0
00
ca-1
0
N
r-I
0
N
O
rlo
U
w
--;5.+
cu
r0
.,
0
0
U
rri
a
E
rd
u
as
cu
ci)
•
Cal
If')
rd
0
4
cn
.0
� u
✓
r• ., w
cn
4J �
• •
cn
0
0
U
cn
bA ct
. —,
45
tO
o . ,� ��
- • .- '
rti o
C) t▪ 4
rd rCi rd
Et: 5' rz., .t
• • • •
CU cA
O
.0
b
j
0 CU
CI) (f) a
^, 0
—1 •,-
CU
b.() an bA ;
0 .4-)
V
a.■r
1 -1 V
CA '1:i V
N
U v
.� 3
CU -I-, w . cn ,in
ro tar)
(.19 r--1
al 0
O A
00
v v
v—I rli b o, E -5
..
O O a 42
to 8 .t O v v v
Nrti
CU '� ° '/ v Q a--+ 0 w
C/) v Z
.
rj ...0..
• • •
•
•
RFP for Culinary Services Agreement
cv
ft
O v
rl
CU rd
cn
75 5 v
-4' u
o P°
fd v4
v tx
v .
✓ O
C1)
cU cn +J
O•, • ino
l % 4i
v
;-4 O cn
cn
1 4 cn
• •
O
E
0
rcs
• rl
0
V CA
• a--+
4
rt
bA. 1
•
W
CU
CU
ta
• -
4)
•
• General Education
• Core Culinary
• Native American Foodways and Traditions
.O
z
V
•
Lim
ro
U'
•
Development Patron Services Technical
Supervisor Coordinator 1 Supervisor
1 FTE FTE Marketing 1 FTE
Coordinator
Patrons 1 FTE
Arts Education Services Event Crew
Coordinator PT /On- call
PT/ On call
. o FTE Stage crew
Marketing PT /on call
Volunteers
Intern
PT /. o FTE
CITY OF 50 On -call
k
FederaIWay
October - 2017
•
• Rehearsal & Performances
V
O
vu rN1
O o,?
4U I-1 cn
c v ,4 cu
cl) W � � W V � W
4�
• z • • • •
•
Room Rental Fees
Private /
commerical
$1,328.00
oo
0
o o
69
[00.009$
oo
o
Lc)
Ea
oo
0
o
64
$250.001
I00 00t.$
oo
0
0
o
0
0
0
0-
Patron Services Fees
$275.00
oo
0
0
�64
0
0
1n
20% Fee
00
0
,,„co
00006$ 00.SL$ 0009$
0
0
00
cO
ul
o
-
69.
1.75% of
gross tickets
3.20%
1% gross sales to music license
o
in
ER
0
co
350.00
Non -profit
00
CO
0
00'00t7$
00
00
d'
to
$225.00 1
00
00
•-
Eft
$150.00
00.006$ j
00 09$
00
°
N
EA
10% Fee)
1.5% of gross
tickets
Resident
Arts
Organization
$664.00
00
0
0
69
00
0
0
69
$1.50.00 1
00
Sri
N.
00.00I$
0
0
o
COI'
0
0
0
00
0
0
69
00
0
b9
6 hrs
6 hrs
4 hrs
4 hrs
refundable
refundable _ l
per performance
per performance
if e\ent is canceled
Rental
Period
c
D
CO
ti
Mon -Thurs
Meeting Rooms 1 & 2
Patrons Room
Lobby Prep/ no public
Meeting Rooms 1 & 2 1
Per ticket
per ticket
per ticket
E
O
O
cK
Lobby
Patrons Room 1
Damage Deposit
Building Date Hold Fee
Theatre Cleaning Deposit
E'ent Rooms Cleaning Deposit
Merchandise Commission
IASCAP /SESAC /BMI
Ticket Office Management Fee
Ticket sales exceeding $25k
Theatre Rental
Ticket Handling Fee
Facility Fee
Box Office Fees
Credit Card Fees
Ticket Printing
Restore Charge
Conference
Performing Arts & Event Center tentative fee schedule 10/4/2016
(Equipment Fees
$165
0
0
O
O
$50.00
c)c)c)c)c)
Lri
Efi
ci
Ea
Lri
Ea
o
r-
Ea
o
N
Ea
°O
Lri
EA
$175.001
%g0.0
( Labor Fees
0
O
CO
Ea
1
ti
E!
E!-}
O
O
lj
N
6
,
r`
Ea
O
O
p
C'7
U
,
O
N
69
O
O
0
M
Efl •
c)
LO
EA
$50.001
$1501
O
Q
In
EA
O
ci
L
try
O
0
LC)
el
O
L()
CO
f 3
00.00$
O
O�
LC)
Ea
O
en,
$150.00
O Lri
E!?
O
I
O
O
Lri
M
ta
O
O
LO
Ea
O
6
E}
actual cost
as needed
actual cost
Per performance
Per performance
per event
Per event
N
^W
LL
a))
W
Q
per roll
QI)
Q
actual cost
per hour
per hour
per hour
projection equipment
Grand Piano
c
=
admin fee
Follow Spot
Fog Machine
Projection Screens I
Gaffers Tape
Marley Dance Floor
Orchestra Shell
Pipe & Drape J
admin fee
Technical Crew
House Manager
Maintenance Worker
A
0
W
Ushers Full House
Ushers Support
Linens
Security
et
NG REVENUE
ce
0
0
co co 0 0
C) O O O
ti • ti LO
C O -
LC) CO LO N
N LO - LO
Eft Eft Eft Eft
N 0 0 0
0 CO In 0
LC) 0 CO LCD
CO CO 00 N
N LAC)
Eft Eft Eft Eft
LC) CO 0 0
- 0 0
O - 0 0
ti
M (3) Co
N r- M
Eft Eft Eft Eft
co a) O O
N O LC) O
d) LC) CO
- N--- CO O
N CO r N
N N"- N
Eft Eft Eft Eft
O O co co
0) ti O
M
d
Eft Eft t
Eft
Ticket Sales & Fees
Rental Revenue
Concessions & Advertising
Contributions - Operating
E0
N
0
CO-
LO
N
Eft
CO
Ln
N
LO-
CO
Eft
Total Operating Revenue
OPERATING EXPENSES
O 0 0 00
o o co
O
LO O)
O) 00 O O-
E f` CO 'CI'
00 (h — N
Eft Eft Eft Eft
LC) 0 0 0)
CO 0 0 co
O) N 0 O
LO-
LO ▪ N-
CO CO - (NJ
Eft Eft Eft Eft
LC) 0 0 CO
CO 0 0 LC)
0) Co 0 co
Cfl 0)
O (o O)
00
Eft Eft Eft - Eft
LC) O 0 f-
CO LO O
O ti
In In
ti CO
(5) N- co ti
r
Eft Eft Eft Eft
Salaries & Benefits
Presenting, Education, Theatre Expense
Advertising & Marketing
0
LCD
Ln
CO
Eft
O
O
O
N
Eft
0
LC)
CO
N
Eft
0
LC)
0)
Eft
O 00
(3)
= O
CY) CV
Eft Eft
Operations, Box Office, Concessions
Development, Volunteers
N
(0
ti
LC)
LC)
Eft -
r
$1,300,702 $ 1,482,988
Ln
LC)
C7
O
Eft
Eft
Total Operating Expenses
0
0
0
O
O
N
Eft
0
0
O
O
O
N
Eft
O a)
O
o
C Eft
Eft
ti
co
co
Eft
O
0
O
O
O
N
Eft
of Federal Wa)
00
CO
Efl
ncome (Loss)
W
Q
O�
O
• C,L0 1) 4...J v—i
;-o . 4
4-J '";14 u
CU az � 4-' w U �
0 ti) E
4..J •r_i 4
v-,, 4..J 1..4 (i) •v_i
v ..' aJ f1-0
.— , I �,
C%'?i rd '4- Ft rt
u
O
aJ rrt
tIC co r-zi 70 r2-11
•1-4 at
O
E E rt "ci 72
u a)
o ,4 a) .-1 m
4--( c.) 4.J to '1=1(
a) 'I' '-'
:Lo E v-,z .11L.,,i
cu 0 •Il ms ,,
4 (/) °1-1 0 5 cu
H (,)
,4 •- (NO n., i •-