Laserfiche WebLink
All Other Revenues <br />Account Name <br />Contributions <br />Ticket Sales <br />interest Received <br />Misc. lncome <br />Sale of Goods <br />Vendors <br />Fundraising Event <br />NKC Tribune <br />Past Actual 3 <br />$ 1 1352.00 <br />$ 65701.00 <br />$ 944.00 <br />$ -47.00 <br />$ 13679.00 <br />$ 1e0.00 <br />$ o.oo <br />$ 0.00 <br />Past Actual 2 <br />$ 1't262.00 <br />$ 72242.00 <br />$ 278.00 <br />$ 147.00 <br />$ 1 191 8.00 <br />$ 1e0.00 <br />$ 1600.00 <br />$ 0.00 <br />Past Actual 1 <br />$ 14783.00 <br />$ 58071.00 <br />$ 94.00 <br />$ 15.00 <br />$ 12s71 .00 <br />$ 0.oo <br />$ 1735.00 <br />$ 510.00 <br />Projected <br />$ 14000.00 <br />$ 62000.00 <br />$ 90.00 <br />$ o.oo <br />$ 12000.00 <br />$ o.oo <br />$ 1700.00 <br />$ 510.00 <br />I n-Kind Contributions (except volunteerism) <br />Account Name <br />City <br />CWU - Music Dept <br />CWU - Facilites <br />Ellensburg Rodeo <br />Dumpsters <br />Portapotties <br />Rental spaces <br />EquipmenVSupplies <br />Services <br />Contract labor <br />NKC Tribune <br />Past Actual 3 <br />$ 1000.00 <br />$ 1000.00 <br />$ 300.00 <br />$ 1200.00 <br />$ 400.00 <br />$ 220.50 <br />$ 450.00 <br />$ 317.00 <br />$ 200.00 <br />$ 0.00 <br />$ o.oo <br />Past Actual 2 <br />$ 1000.00 <br />$ 1000.00 <br />$ 300.00 <br />$ 400.00 <br />$ 360.00 <br />$ 629.00 <br />$ 275.00 <br />$ 714.00 <br />$ 730.00 <br />$ o.oo <br />$ o.oo <br />Past Actual 1 <br />$'1000.00 <br />$ 1000.00 <br />$ 300.00 <br />$ 400.00 <br />$ 700.00 <br />$ 700.00 <br />$ 1 125.00 <br />$ 500.00 <br />$ 1625.00 <br />$ 104s.00 <br />$ 510.00 <br />Projected <br />$ 1000.00 <br />$ 1000.00 <br />$ 300.00 <br />$ 400.00 <br />$ 700.00 <br />$ 700.00 <br />$ 500.00 <br />$ 500.00 <br />$ 1125.00 <br />$ 500.00 <br />$ 510.00 <br />Contributions of Volunteer Time <br />Evidence of Volunteer Flease upload a single file which offers widence in support of lhe pro.jected vdunteer hcurs. <br />Contributions * <br />E*ribit_D_2019.pdf <br />Number of Hours <br />'15.92K8 <br />Revenue Totals <br />Expenses <br />$ 58,900.00 <br />Past Actual 3 <br />3,809 <br />Past Actual 2 <br />2,786 <br />Past Actual 1 <br />2,472 <br />Projected <br />2,500 <br />Calculated Value of <br />Projected Volunteer <br />Time <br />Past Actual 3 <br />$ 105906.50 <br />Past Actual 2 <br />$ 113045.00 <br />Past Actual 1 <br />$'106484.00 <br />Projected <br />$ 166435.00