Loading...
4.03 4.3 AGREEMENTS\Chapman Museum Occupancy Tax—4-17-2023 RESOLUTION AUTHORIZING AGREEMENT BETWEEN TOWN OF QUEENSBURY AND THE CHAPMAN MUSEUM RESOLUTION NO.: 12023 INTRODUCED BY: WHO MOVED ITS ADOPTION SECONDED BY: WHEREAS, by Resolution No.: 484,2007, the Queensbury Town Board provided for the Town's receipt of occupancy tax revenues from Warren County in accordance with the Local Tourism Promotion and Convention Development Agreement(Agreement) entered into between the Town and Warren County, and WHEREAS, the Agreement provides that specific expenditure of the funds provided under the Agreement are subject to further Resolution of the Town Board, and WHEREAS, the Town Board wishes to provide funding to the Chapman Museum in an amount not to exceed $10,300 with occupancy tax revenues received from Warren County and accordingly enter into a 2023 Agreement with the Chapman Museum for the promotion of exhibits, performances and events to Town and area residents and visitors, and WHEREAS, a proposed Agreement has been presented at this meeting, NOW, THEREFORE, BE IT RESOLVED, that the Queensbury Town Board hereby authorizes the 2023 Agreement between the Town and the Chapman Museum and authorizes and directs the Town Supervisor to execute the Agreement in substantially the form presented at this meeting, with funding for the Agreement not to exceed $10,300 and to be provided by occupancy tax revenues the Town receives from Warren County,to be paid for from Account No.: 050-6410-4412, and BE IT FURTHER, RESOLVED that the Town Board authorizes and directs the Town Budget Officer to take all actions necessary to amend the Town Budget and increase appropriations and revenues as necessary as follows: • Revenue Acct No. —050-0000-51113 Occupancy Tax Revenue $10,300; • Expense Acct. No. —050-6410-4412 Use of Occupancy Tax $10,300; and BE IT FURTHER, RESOLVED, that such Agreement is expressly contingent upon the Town Budget Officer confirming that the Town has unallocated occupancy tax funds available from Warren County. Duly adopted this 17t'day of April, 2023,by the following vote: AYES NOES ABSENT: 2023 AGREEMENTSIChapman LOCAL TOURISM PROMOTION AND CONVENTION DEVELOPMENT AGREEMENT This Agreement is made as of the I ` day of January, 2023 by and between the Town of Queensbury, a municipal corporation with its principal place of business located at 742 Bay Road, Queensbury. New York 12804 (hereinafter referred to as "Municipality") and the Chapman Historical Museum, with a principal place of business located at 348 Glen Street, Glens Falls, New York 12801 (hereinafter referred to as "Contractor"). WITNESSETH WHEREAS, the Municipality has received from Warren County certain funding derived from revenues received by the County as a result of the imposition of the Occupancy Tax authorized by act of the New York State Legislature (Chapter 422 of the Laws of 2003), hereinafter "Occupancy Tax Funds," and WHEREAS, Municipality has agreed to expend the Occupancy Tax Funds for tourism promotion and tourist and convention development and, more specifically, to enhance the general economy of the Municipality through the promotion of tourist activities, conventions, trade shows, special events and other directly related and supported activities for such purposes, and WHEREAS, the Contractor is ( 1 ) ready, willing and able to provide services anchor materials consistent with the terms upon which the Municipality must expend the funds and as more specifically described in the attachment annexed hereto as Schedule A and (2) possesses or can make available all necessary qualified personnel, licenses, facilities and expertise to carry out the terms of this Agreement; NOW, THEREFORE, in consideration of the promises, responsibilities, and covenants herein, the Municipality and the Contractor agree as follows: 1 . Services/ Materials The Contractor shall provide services and/or materials as more specifically described in the attachment annexed hereto as Schedule "A". [Contractor — Please attach a detailed descr►ptinaa of serviceshaaaterials to be provided, the costs and the period for perforanattce of services a supply of materials.] 2. Contract Sum A. For the Services performed and/or materials furnished under this agreement the Contractor shall be paid the sum of $ 10,300. The Contractor shall not be entitled to out-of-pocket expenses. Contractor shall not be entitled to partial payment for services rendered or materials furnished at the end of end of each thirty (30) day period as work proceeds. $. Payment of amounts owed by the Municipality by virtue of this contract shall be as set forth above for all services to be performed and all out-of-pocket expenses incurred by reason of this Agreement. There shall be no other amounts due and payable by the Municipality regardless of costs or expenses of the Contractor except for additional services requested by the Municipality which are beyond the Scope of Services and those services customarily performed as a part thereof. 3 . Payment A. In order to receive payment under this Contract, the Contractor shall furnish: i) a completed and fully executed Agreement; an invoice or other statement identifying and itemizing the services rendered or materials furnished and charges for the same and if the contract includes or requires payment for services at an hourly rate, that rate shall be specified for each person charged for and employed in the performance of the contract, iii) such other documents as are required by the standard billing procedures of Municipality, iv) a detailed description of how the funds will be used, as well as statistical information describing how the Town's financial investment impacted the program's success, including attendance figures, demographics, etc., v) in the event that Contractor uses subcontractors or material supplier in connection with the services and or materials furnished under this agreement, the Contractor shall obtain from any subcontractors or material suppliers the same documentation required of herein above of Contractor and submit the same to the Municipality to support Contractor's claim for payment, vi) the Contractor shall promote the Municipality in whatever media in which they spend the Town's contribution including, but not limited to, the Town's logo being incorporated into written advertising materials, brochures, radio and/or television ads, etc. B. Payment shall be made thirty (30) days from: i) the furnishing of all materials and completion of required work, or ii) receipt of all documentation required by this section, whichever date is later. 4. Term The initial term of this Agreement shall commence upon execution of this Agreement and terminate when the services have been completed or the material furnished as provided for in Schedule "A" or December 31 , 2023, whichever date is sooner. On December 31 , 2023 , in the event that there are any services or materials to be provided under this Agreement that the contractor has not provided, all work and services shall immediately cease unless continuation after December 31 , 2023 is specifically authorized by Resolution of the Governing Board of Municipality. This Agreement may be terminated at any time upon mutual written consent of the Municipality and Contractor. The Municipality may terminate this Agreement immediately upon written notice of termination to the Contractor, if the Contractor fails to comply with the terms and conditions of this Agreement and/or any laws, rules, regulations, policies or procedures affecting this Agreement. Written notice of termination, where required, shall be sent by personal messenger service or by certified mail, return receipt requested. The termination shall be effective in accordance with the terms of the notice. Upon receipt of the notice of termination, the Contractor agrees to cancel, prior to the effective date of any prospective termination, as many outstanding obligations as possible, and agrees not to incur any new obligations at the receipt of the notice without approval by the Municipality. In no event shall the Municipality be liable for expenses or obligations arising from programs or other expenditures made pursuant to the terms of this Agreement after the termination date. S . Reports to be Filed Concerning Funds and Expenditures At the end of the contract term or at the end of each calendar year, whichever occurs first, the Contractor shall file with the Municipality a report which shall include: i) the number of persons served by the services or materials provided by Contractor pursuant to this Agreement, ii) an outline of plans for continuing the activity or project, and iii) any and all other reasonable information that the Municipality may deem necessary by further resolution adopted by the Board. 6_ Records/Audits The Contractor shall establish and maintain complete and accurate books, records, documents, accounts and other evidence directly pertinent to performance under this Agreement (herein collectively "the Records") in accordance with the following requirements: i) the Records must be kept for the balance of the calendar year in which they were made and for six (6) additional years thereafter, and ii) the Municipality Chief Executive Officer, the Chairman of the Warren County Board of Supervisors, the Tourism Committee of the Warren County Board of Supervisors, the Warren County Administrator of Fiscal Services, the County and Municipality Attorney, or any other person or entity authorized to conduct an examination, as well as the Municipality governing board and. the Warren County Board of Supervisors, shall have access to the Records during normal business hours at an office of the Contractor, or, if no such office is available, at a mutually agreeable and reasonable venue within the Municipality, for the term specified above for the purposes of inspection, auditing and copying. The Municipality shall take reasonable steps to protect from public disclosure any of the records which are exempt from disclosure under §87 of the Public Officers Law (the "Statute") provided that; a) the Contractor shall timely inform an appropriate Municipality official, in writing, that said records should not be disclosed; and b) said records shall be sufficiently identified and designation of said records as exempt under the statute is reasonable. Nothing contained herein shall diminish, or in any way adversely affect, the Municipality's or County of Warren's right to discovery in any pending or future litigation. 7. Indemnification The Contractor shall defend, indemnify and hold harmless the Municipality and its officers and employees from claims, notices of claims, suits, actions, damages and costs of every kind and nature, including but not limited to reasonable attorney's fees, arising out of activities funded or otherwise carried out pursuant to the terms of this Agreement. $. Nature of Agreement/Independent Contractor This Agreement is a funding agreement. This Agreement is not intended to create, nor shall it be construed as creating, a joint venture or partnership. The Contractor is an independent contractor and may neither hold itself out nor claim to be an officer, employee or subdivision of the Municipality, nor make any claim, demand or application to or for any right, based on any different status. 9. Discrimination Prohibited The services to be furnished and rendered under this Agreement by the Contractor shall be available to any and all residents of Warren County without regard to race, color, creed, sex, religion, national or ethical origin, handicap or source of payment; and under no circumstances shall a resident's financial ability to pay for the services be provided be considered, unless such consideration is allowed by State and/or Federal law, rule or regulation. 10. Non-Discrimination and Employment The Contractor shall not discriminate against any employee or applicant for employment because of race, creed, color, sex, national origin„ age, disability or marital status. Further, the Contractor agrees that neither it nor its subcontractors shall, by reason of race, creed, color, disability, sex or national origin (i) discriminate in the hiring against any citizen who is qualified and available to perform work; or (ii) discriminate against or intimidate any employee hired for the performance of work funded by this Agreement. 11 . No Partisan Political Activit Funds provided pursuant to this Agreement shall not be used for any partisan political activity, or for activities that may influence legislation or the election or defeat of any candidate for public office. 12. Non-Assignment/No Sub-Recipients This Agreement may not be assigned by the Contractor or its right, title or interest therein assigned, transferred, conveyed, sublet or otherwise disposed of without the previous consent, in writing, of the Municipality, and any attempts to assign the contract without the Municipality's written consent are null and void, except that contracts entered in to by the Contractor with third parties for commodities and/or services that are part of the services to be performed as identified in Schedule "A" attached hereto shall not be deemed prohibited by this clause. 13 . Workers' Compensation/Disability This Agreement shall be void and of no effect unless throughout the life of the Agreement, the Contractor shall secure compensation insurance and disability insurance for the benefit of such employees engaged under this Agreement as are by law required to be insured by provisions of the Workers" Compensation Law and New York State Disability Law. proof of compensation and disability insurance shall be in the form(s) approved by the Workers' Compensation Board. 14. Set-Off Rights The Municipality shall have all of its common law, equitable and statutory rights of set-off. These rights shall include, but not be limited to, the Municipality's option to withhold for the purposes of set-off any monies due the Contractor under this Agreement up to the amounts due and owing to the Contractor with regard to this Agreement, any other Agreement with any Municipality department or agency, including any contract for a term commencing prior to the term of this Agreement, plus any amounts due and owing to the Municipality for any other reason, including, without limitation, tax delinquencies, fee delinquencies or monetary penalties relative thereto. 15 . Executory CIause The Municipality shalt have no liability under this Agreement to the Contractor or to anyone else beyond the funds appropriated and available for this Agreement. 16. International Boycott In accordance with §220-f of the Labor Law, if this contract exceeds $5,000, the Contractor agrees, as a material condition of the contract, that neither the Contractor nor any substantially owned or affiliated person, firm, partnership or corporation, has participated, is participating, or shall participate in an international boycott in violation of the federal Export Administration Act of 1979, or regulations thereunder. If such Contractor, or any of the aforesaid affiliates of Contractor, is convicted, or is otherwise found to have violated said laws or regulations upon the final determination of the United States Commerce Department or any other appropriate agency of the United States subsequent to the Agreement's execution, such contract, amendment or modification thereto shall be rendered forfeit and void. The Contractor shalt so notify the Municipality Manager within five (5) business days of such conviction, determination or disposition of appeal. 17, Compliance with Law The Contractor warrants, covenants and represents that: i) it is aware of and familiar with the provisions of General Municipal Law §801 , 803 and 805-A, and of the Code of Ethics of Warren Municipality, ii) at no time during the term of this Agreement shall it knowingly permit or allow performance of its services for the Contractor under this Agreement to involve any violation of said statutory provisions or of the Code of Ethics, and iii) it shall fully comply with all other general and special laws and regulations of the State of New York, as well as with all local laws and resolutions of the Municipality, applicable to the services to be performed by the Contractor under this Agreement. 1 $ , Disputes Disputes involving this Agreement, including the breach or alleged breach thereof, may not be submitted to binding arbitration, but must, instead, be heard in a court of competent jurisdiction within the State of New 'Fork. 19. Amendment This agreement may not be amended, modified or renewed except by written agreement signed by the Municipality and the Contractor. 20. Seyerability If any term or provision of this Agreement or the application thereof to any person or circumstance shall to any extent be held invalid or unenforceable, the remainder of this agreement or the application of such term or provision to persons or circumstances other than those as to which it is held invalid or unenforceable, shall not be affected thereby and every other term and provision of this Agreement shall be valid and be enforced to the fullest extent permitted by law. 21 . Entire Agreement This Agreement is the entire agreement between the parties and it shall be construed in accordance with the laws of the State of New York. Approved as to form: TOWN OF QMUEENSBURY By: JOHN F. STROUGH, III, Town Supervisor Town Counsel Date: CHAPMAN HISTORICAL MUSEUM By: NICOLE HERWIG, Executive Director Date: STATE OF NEW YORK ) COUNTY OF WARREN ) On the day of April in the year 2023, before me, the undersigned, a Notary Public in and For said state, personally appeared JOHN F. STROUGH, III personally known to me or proved to me on the basis of satisfactory evidence to be the individual whose name is subscribed to the within instrument and acknowledged to me that he executed the same in his capacity, and that by his signature on the instrument, the individual, or person upon behalf of which the individual acted, executed the instrument. Notary Public STATE OF NEW YORK } } ss.: COUNTY OF WARREN ) On the day of , in the year 2023, before me, the undersigned, a Notary Public in and for said state, personally appeared NICOLE HERWIG, personally Known to me or proved to me on the basis of satisfactory evidence to be the individual whose name is subscribed to the within instrument and acknowledged to me that he/she executed the same in his/her capacity, and that by leis/her signature on the instrument, the individual, or person upon behalf of which the individual acted, executed the instrument. Notary Public SCFIED ULE A Contractor to attach a detailed description ofservices/,materials to be provided, Ilse costs and the period for performance of services or supply of materials. 2023 APPLICATION 2023 REQUEST FOR TOWN OF QUEENSBURY OCCUPANCY TAX or COMMUNITY FUNDS Note: Completion of the application does not guarantee occupancy tax distribution OCCUPANCY TAX: Allocation must be in accord with Warren County's Local Laws No. 4 of 2003 and amended by Local Law No. 10 of 2006, which states, in part, under Section 16. Disposition of Revenues: ". .,allocated only for tourism promotion and tourist and convention developmentI..to enhance the general economy of the County of Warren, and its city, towns and villages through the promotion of tourist activities, conventions, trade shows, special events and other directly-related and supported activities. ' See also : Schedule A SPENDING GUIDELINES The money allocated will bring about an opportunity that will ; 1. Bring about an increase in visitations to Queensbury, which might not have occurred otherwise. 2. Enhance the visitors' experience in a way that will helps assure: a. An increase in the likelihood of return visits. b. Will have a cumulative effect of producing other visitations. Incidental justification . The enhanced experience will offer benefits to our local residents. COMMUNITY FUNDING : Funding that would be related to the community and not necessarily related to tourism Please complete the following: 1. Name of organization: The Glens Falls -- Queensbury Historical Association, DBA Chapman Museum 2. Organization`s Address: 348 Glen St., Glens Falls, NY 12801 3. Contact names and information : Nicole Herwig, (518)793-2826 4. Describe your organization : The Chapman Museum elevates the popularity of local history and inspires a greater sense of community among those who visit and live in the Glens Falls and Queensbury area through exhibitions, programs, projects, and community engagement. The Museum provides a welc,orning and inclusive setting for the open exchange of Ideas and viewpoints, expands knowledge through programming and exhibits, and celebrates the diversity of our community in our efforts to reach new audiences and build a constituency for the future. S . What is the amount you are requesting? 10,300 1 2 6. Describe your event. In 2023, the Chapman Museum requests funding to produce and market two major exhibitions focused on two of our hometown legends that have broad appeal to both local populations and tourists and bring pride to the community. Hometown Legends Project 1) Bronche Charlie, Unbridled (summer) The Chapman Museum recently acquired of a collection of over 300 "Broncho" Charlie Miller folk art and artifacts which include wooden carvings of animals, people, model wagons and religious figures, that will be exhibited in Brancho Charlie, Unbridled from May through September. This collection is of great value to our community, as the objects together recount the story of an exciting life of local provenance. Presenting an exhibition of Broncho Charlie Miller collection is an example of how the Chapman Museum celebrates the history of the community while engaging visitors from out of the area with widely appeating topics such as this nationally known legend and celebrity, Charles Mortimer Miller (1850-1955) — best known as Broncho Charlie � lived a long and adventurous life, the stories of which begin with his claim of being the last, and youngest Pony Express rider at age 11 before the program ended In 1861. Born in New York City, Miller and his brother were in and out of foster care and reform school before their ages were even in the double digits. Their parents sent them to a ,"school ship," where they would serve as free labor to the captain, The eight-month journey left from New York City, traveled via Cape Horn, South America, and was nearing its destination of California when the brothers jumped off the ship and swam ashore. His brother was captured and sent back to New York, but Miller escaped and started his journey in the West. At age 21, he was enlisted with Pony Express before the service closed. He traveled with Buffalo Bill Cody's Wild West Show as "The Most Famous Broncho Buster in the West"; was a circus provider; trained horses for President Teddy Roosevelt; was an Army dispatch rider; and a range war fighter storied to have ridden with Jesse James and General Custer. in 1889, he met and married Glens Falls native Carrie Potter. The couple moved to Glens Falls, where Miller spent his most prolific years. He worked and raised his children in the city, and Is buried here. The museum will present programs, activities, and events related to the exhibition before and during the exhibition period. 2) Seneca Ray Stoddard & J,S. Wooley: The Art of Landscape Photography (fall) Two professionals stand out among their peers during the last four decades of the nineteenth and the first thirty years of the twentieth centuries---Seneca Ray Stoddard (1843-2917) and Jesse Sumner Wooiey (1867-1943). This exhibition will present their photographs of the Adirondack landscape as art and will run from September through January, 2024, 2 3 The Chapman Museum has an extensive collection of Seneca Ray Stoddard photographs. Stoddard is an internationally known pioneer in early landscape photography and his work Is always popular among visitors to the area. Seneca Ray Stoddard's greatest achievement as a photographer was his landscape and scenic work. Unlike most of his contemporaries, who concentrated on studio portrait work, Stoddard focused most of his Images on the out-of-doors, and as a result he is one of the pioneers in the field of American landscape photography. Like Stoddard, Wooley had the ability to compose pure landscape views with the expressive effects found in paintings. Wooley began to use wide-format photography while he was resident photographer for the silver Bay Association between 1908 and 1923. He produced landscape photographs that captured the scenic beauty of Lake George and its natural environs. Together their landscape photographs are a stunning record of the Adirondacks natural beauty. Photography, the taking and making of photographs, has a rich history in the Adlrondacks. Even more than art, photographs documented and promoted the Adirondack mountains of upstate New York as a wilderness preserve, a destination for tourists, a paradise for sportsmen, a home for generations, a bounty of natural resources, a laboratory for environmental thinking, an inspiration for artists, photographers, writers, philosophers, and historians. Photographs lured people by the thousands to the place and conversely brought the place, In published and unpublished form, to even greater numbers elsewhere. Cameras documented everyday life and people at work and play as well as the beauty of the Adirondack mountainous landscape on a scale unprecedented in a place where access was challenging by its remoteness. While matting a fine art painting required tralnfng and expertise, taking a photograph could be done by amateurs as well as professionals. 7. Date(s) of the above: Broncho Charlie, Unbridled will open on January 3 and run through September 10, 2023. 2) Seneca Ray Stoddard & J.S. Wooley: The Art of Landscape Photography will open October 7 and run through January 7, 2024. 8. Estimated number of persons served for this event: 4,000 in person, 10,000 virtually 9. Describe how your event fulfills the following requirement: Your organization's request must be expended for promotion of the Town of Queensbury, be it tourist activities, conventions, trade shows, special events and other directly related and supported activitieS. Promotion or promoting is defined as furthering the growth of, establishment of, sales, and/or contributing to the growth, enlargement, or prosperity of and/or to forward or to encourage or to advance. These two exhibits and related programs will expand recreational opportunities for tourists visiting the area. The Museum's Orientation Exhibit will direct people to visit sites In Queensbury. Prominently displayed exhibit promotional banners at the Museum entrance will credit Queensbury for funding and include the Queensbury logo. Ads and museum print publicity materials will credit Queensbury as a program and exhibit funder and include the Queensbury logo. Our exhibitions and programs are designed to present our history in a way that can be appreciated by tourists and residents alike and is a key institution that prolongs visits to the area through a succession of engaging exhibits, programs, events, and experiences, which support the success of area shopping, hotels, restaurants, and businesses. Importantly, a visit to Chapman Museum is not contingent on good 3 4 weather like other tourist activities. We provide a valuable source of entertainment for out-of-town guests needing raining day activities--and keep them in town supporting businesses. ICI. Do you have empirical data that supports your request? Like number of nights generated and/or potential economic impact of the event? If so please describe; The Chapman Museum strives to be a destination for tourist as well as the local population, Last year, the Museum recorded 345 unique zip codes from visitors to the Museum and is a destination that attracts tourists and visitors to the area. The Museum serves as an activity that keeps people In the area longer—because there is something to do. A popular activity that for tourist is visiting local museums and the Chapman produces exhibitions and programs that are engaging to both tourists and the local population, 11. Does your organization receive financial support (occupancy tax or otherwise) from the county or any other municipality? Is so, please describe : We will also be requesting $7200 from Glens Falls Occupancy Tax Grant funding. The Museum received $6000 from Glens Falls in 2022. 12. *Specific to the funds you are requesting, please detail below how this money wi€i be spent: Project 1] $800 will he spent in exhibition production, $1000 for printed promotional material, $1400 in advertisfng, and $1000 in promotional merchandise. Project 2) $3000 for incoming loan fees and Guest Curator, $500 video production, $1000 printed promotional material, $600 promotional advertising, $1000 promotional merchandise. *Note 1: You will be reimbursed based on actual expenses and based on the receipts you submit. You will only receive that Amount approved by the Town board. *Note 2: If the occupancy tax/community funding you are requesting will be spent on the purchase of promotion products, like media ads coffee mugs, handouts, etc., those products must include the Town's logo. TV or radio advertising would have to Include recognition of the Town of Queensbury. SEE TOWN WOO: 13. If applicable, explain how you have used the town's occupancy tax/community funding distribution(s) in the past 5 years: 2022 -- Developed, produced, and promoted exhibits and related programs for two exhibitions, Family, Tradition & Personal Identity and Groundwork. Labor in a Bourgeoning Community that explored untold stories. 2022 -- Marketed the exhibit Nothing Stays the Some: Then & Now Photos of Glens Falls & Queensbury and related public programs. Researched, produced, and marketed the exhibit Now Showing and related programs about the significance of movies In the twentieth century. 2020 — Developed, produced, and promoted an exhibit and related programs about WWII Horne front posters, including an online version and virtual talks; created Facebook, Instagram, and blog posts about area architecture. (See 2020 Program Report.) 2019 — Developed a driving tour of historic buildings in Queensbury, produced and advertised local exhibits and programs In conjunction with the Smithsonian's exhibit Water/Ways, and produced a new rack card. 2018 -- Paid advertising In print media and online, printing of promotional materials, and development and production of a Signs exhibit and public programs. 4 Please attach your organization's budget to this worksheet. Submit application and accompanying documents to Town of Queensbury Supervisor's Office, Attention to Victoria La Marque, 742 Bay Road, Queensbury, NY 12804 Queensbury Occupancy Tax Application Budget Queensbury Other Budget Request Sources Tourism Promotion: Hometown Legends Project 1) Broncho Charlie, Unbridled Exhibition and Programs Personnel (planning/programs/installation) 15000 15000 Archival material 1750 1750 Exhibit production 1500 800 700 Printing (banners, mailers, newsletter, ads) 2000 1000 1000 Promotion (Advertising) 2900 1400 1500 Promotional Merchandise 2000 1000 1000 Total 25150 4200 20950 2) The Art of Landscape Photography Exhibition and Programs Personnel (planning/programs/installation) 3000 3000 Exhibition loan fees/Guest Curator 10000 3000 7000 Exhibition video production 1000 500 500 Printing (banner, mailers, ads) 1000 1000 Promotion (Advertising) 2175 600 1575 Promotional (Merchandise) 2000 1000 1000 Total 19175 6100 13075 Total Request 44325 10300 34025 Income Glens Falls (pending) 7200 HN Y 2800 Beach Foundation 12000 NYSCA 11500 Membership 525 Chapman Museum Approved Budget BUDGET 2023Budget Support Private Memberships (Comm) 17000 ind. Contributions 4000 Memberships (Bus) 2004 Corp. Contributions' 500 Admission 5600 Museum Shop 7000 Education Income 3500 Special Appeal (Brancho Chartie) 10000 Spring Appeal 5500 Annuai Appeal 22500 Foundation Grants 47000 Projecl Grants 15000 Endowment Transfer 14400 Total Support Private 154000 N Public Falls 6000 sbury 102DO A Recovery Act Funding 30000 Support (Adv and Mkg) 10000Total Public Support 56200venue & Support 210200 ESting 2$00 cessing Fees 600 sing 3000 Bookkeeping 7000 Payroll Services 2600 ...................................... Education 1000 Exhibits T 2000 Housekeeping (26x$105) 3240 InsuranCe (Gen.) 12000 Ins. (W(:'/DBiJHaalth) 700C Leased Equip 900 Payroll 142000 Postage 1800 Printing 2000 Repairs/Maintenance 7000 Security Boo Staff Training/Recruitment Soo Subscriptions/Dues $00 Supplies 1700 Technology Services 3000 Travel & Entertainment 1000 Utilities (Heat/Elec.) 14100 Utilities (Tele/intemet) 20M Utilities (Water/Sewer) 3000 Bank Charges / Interest 300 Uncategorized Total EXpenses 222140 Excess (Deficit) •11940