Innovation PEI RE
Transcription
Innovation PEI RE
Innovation PEl Budget Estimates 2016-17 Forecast Handouts UFMfiMtiil INNOVATION PEl Corporate Management Professional Services Fiscal Year 2015-16 CommonGoals Software 25,000 Deltaware 10,000 Carr Stevenson MacKay 307 130 488 870 1,523 390 600 423 325 590 460 1,865 330 8,301 Stewart McKelvey 828 180 1,432 114 3,169 5,723 Mcinnes Cooper 539 347 462 770 308 2,426 Grant Thornton 4,800.00 2,200.00 Arsenault Best Cameron Ellis 25,000.00 32,000.00 Total Professional Fees 83,450.00 IPEI Handout 1 IPEI Handout 2 INNOVATION PEl Salaries April 1, 2016 Salary Level Corporate Management Chief Executive Officer Administrative Assistant Director, Economic Development Marketing Manager Dept. Primary Web Content Administrator Records Clerk Receptionist Director, Policy & Strategy Policy & Strategy Officer Salary Range (SCP) 13 (lPEI) 43,417- 54,273 24(EX) 79,394 - 99,243 17(1PEI) 54,385 - 67,980 16(IPEI) 51,646 - 64,557 9 (lPEI) 34,181 - 42,725 8 (lPEI) 32,392 - 40,491 24(EX) 79,394 - 99,243 16(IPEI) 51,646 - 64,557 IPEI Handout 2 Handout 3 INNOVATION PEl Out -of- Province Travel Fiscal Year 2015-16 Position Destination Purpose Amount Corporate Management 110 CEO Wales, UK St. John's NF Accompany Prospecting and Trade Mission Attend Governor General's Canadian Leadership Conference 2,624 747 3,371 IPEI Handout 3 IPEI Handout 4 INNOVATION PEl Salaries April 1, 2016 Salary Level Business Attraction & Emerging Sectors Senior Director Senior Investment Officer, Bioscience Sr. Investment Officer ITNideo Game Development Sr. Investment Officer Aerospace, Advanced Mfg.& Advanced Marine Technologies Manager, Strategic Initiatives Account Executive, Manufacturing Investment Officer BioScience & Value Added Food Business Development Officer/Sector Specialist Business Development Officer/Sector Specialist BioScience Business Development Officer/Sector Specialist Business Development & Investment Officer Program Research & Policy Analyst Compliance Officer Program Analyst Program Analyst Game Force Instructor Administrative Assistant IPEI Handout 4 Salary Range 26 (EX) 87,949 - 109,936 24(1PEI) 75,516 - 94,393 22(IPEI) 69,792 - 87,240 22 (lPEI) 69,792 - 87,240 23(EX) 75,434 - 94,294 20 (lPEI) 64,289 - 80,362 19(IPEI) 60,708 - 75,885 19(UPSE) 60,450 - 75,608 17 (lPEI) 54,385 - 67,980 17(IPEI) 54,385 - 67,980 17 (lPEI) 54,385 - 67,980 17(IPEI) 54,385 - 67,980 15(1PEI) 49,117 - 61,395 15(1PEI) 49,117 - 61,395 14(1PEI) 46,250 - 57,812 14 (lPEI) 46,250 - 57,812 12(IPEI) 40,737 - 50,921 INNOVATION PEl Out -of- Province Travel Fiscal Year 2015-16 Business Attraction & Emerging Sectors IPEI Handout 5 Purpose Destination Amount Senior Director, Prospecting & Innovation Programs China United Kingdom Ontario/Illinois Hungary/Budapest OttawalToronto Travel Insurance Korea/China Toronto Promote Canadian Startup Visa Program Execute Financial Services Strategic Plan and attend Summit Participate in an International Investment and Expansion Forum Meetings with client examining feasibility of prod. Facility Meetings with Senior Directors at DFATD Annual Travel Insurance Investment mission with Global Affairs Canada 3,983 4,341 2,379 3,735 1,513 278 3,054 412 Senior Investment Officer - Bioscience Saint George NB Quebec Client meetings exploring opportunities for a processing facility Attend the Canadian Animal Health Institute Meeting 681 2,106 Investment Officer - Bioscience Brazil Participate in prospecting mission to Brazil Participate in prospecting mission to Germany/UK 4,554 780 Business Development Officer - Bioscience Philadelphia Attend BIO International Convention 3,464 Investment Officer - IT Software & Gaming Toronto Boston Moncton Attend a PEl Night to meeting with local businesses and former PEl Investment Mission re R&D ICT professionals Meeting with representatives from Venn Centre re co-working spacE 2,138 3,172 169 Senior Investment Officer Hamburg Attend Aircraft Interiors Expo Ottawa Attend CANSEC in Ottawa United Kingdom Coordinate PEl/UK mission and Tugnology in London United Kingdom UK site visits Paris/Amsterdam Attend the Paris Air Show SeattleNanlToronto Company visits Rottrdm/Dubai Attend Europe Marine Trade Show PhoenixNegas Attend NBAA Aerospace Trade Show Halifax Attend DEFSEC meetings and reception Ottawa Attend Shipbuilding Canada 1 day event Program and Policy Analyst IPEI Handout 5 4,855 1,606 6,682 7,289 6,148 3,640 9,606 3,820 1,245 1,519 INNOVATION PEl Out -of- Province Travel Fiscal Year 2015-16 Business Attraction & Emerging Sectors IPEI Handout 5 Purpose Destination Amount Travel Insurance United Kingdom Annual travel insurance Attend company site visits 278 5,575 Toronto Attend Action Entrepreneurship Canadian Summit 1,270 Bus. Dev. Officer - Aerospace & Defence Miami Florida Ottawa United Kingdom Halifax Halifax Attend MRO Americas Conference Attend CANSEC 2015 Cordinate PEl/UK business mission Attend DEFSEC meetings Attend meetings with Irving Shipyard in Halifax 1,728 782 5,603 629 262 Business Development Officer - ICT Toronto Assist with a IT focused bus. Development mission 1,240 Business Development Officer - ICT Toronto Halifax Halifax Moncton Toronto Toronto India Attend an entrepreneurial competition for North American startup bl Attend LINK event re Canadian Assoc. of Business Incubation Attend the Atlantic Venture Forum Attend Propel ICT demo day in toronto Followup meeting with Clients Meet with companies considering expanding their business to PEl IPEI Handout 5 1,687 250 821 165 1,477 1,403 8,494 114,833 HandoutG INNOVATION PEl Salaries April 1, 2016 Salary Level Global Trade Services Director Manager, Trade Initatives Trade Development Officer Trade Development Officer Trade Development Officer Export Development Officer Administrative Assistant 24(EX) 19 (I PEl) 15 (lPEI) 15(IPEI) 15(1PEI) 15(IPEI) 10(IPEI) IEPI Handout 6 Salary Range 79,394 - 99,243 60,708 - 75,885 49,117 - 61,395 49,117 - 61,395 49,117 - 61,395 49,117 - 61,395 36,117-45,147 INNOVATION PEl Out -of- Province Travel Fiscal Year 2015-16 Global Trade Services Position Manager Trade Initiatives IPEI Handout 7 Amount 678 5,472 Destination Halifax Europe Purpose Attend IBOA Senior Management Meeting European Global Sales Mission & Trade Show Halifax Halifax Moncton Halifax Nashville TN Attend the Major Projects Conference and other meetings re SEUS Attend meetings re CAP mission to European Union 2016 Meetings re IBOA renewal agreement Attend ACTS Trade Show with PEl Craft Industry Attend SEUS planning meetings 533 608 218 709 2,908 Brussels/France ChicagolDetroit New York Travel Insurance Hong Kong Montreal Attend the European Seafood Show Attend the National Restaurant Assoc. Show Attend the New York Fancy Food Show Annual Travel Insurance Attend the Hong Kong Seafood Show Quebec Sales Mission 3,746 4,436 3,744 278 5,963 1,942 Export Development Officer Travellmmunization Travellmmunization Brazil/Chile Trade Team Mission to Brazil Trade Development Officer St. John's NF Boston Boston Management meeting re IBOA Attend a Multi-Sector Trade Mission Attend Seafood Expo North America Handout 7 341 5,015 1,296 2,606 1,327 IPEI Handout 8 INNOVATION PEl Salaries April 1, 2016 Business Development & Innovation Director Business Development Officer, PrincelWest Business Development Officer, Queens/Central Business Development Officer, Queens/Central Business Development Officer, Queens/Central Business Development Officer, Kings/East Entrepreneurship Development Officer Business Integration Officer Administrative Assistant Salary Salary Level Salary Range 95,274 67,980 65,263 67,980 59,825 67,980 67,980 64,557 45,147 24 (EX) 17 (lPEI) 17 (I PEl) 17 (lPEI) 17 (lPEI) 17 (lPEI) 17 (lPEI) 16 (lPEI) 10 (lPEI) 79,394 54,385 54,385 54,385 54,385 54,385 54,385 51,646 36,117 IPEI Handout 8 - 99,243 - 67,980 - 67,980 - 67,980 - 67,980 - 67,980 - 67,980 - 64,557 - 45,147 INNOVATION PEl Out -of- Province Travel Fiscal Year 2015-16 IPEI Handout 9 Business Development & Innovation Position Destination Director Halifax Ottawa Attend the CABI Link Atlantic Conference meetings Moncton Moncton Training travel Training travel Moncton Training travel Training travel Junior Business Development Officer Halifax Business Integration Officer Purpose Amount 522 1,004 346 469 243 654 42 Vancouver BC Cancelled IPEI Handout 9 Innovation PEl Small Business Programs 2015-16 Handout 10 PEl Tax Incentives Amalgamated Dairies Ltd. Multi Vac Packaging, Pallet Rack System Atlantic Aqua Farms Partnership Expansion of High Oxygen Packaging (HOP) line 105,203 Padinox Inc. Manufacturing plant update - 2010 333,883 269,506 708,592 Less: reversals (10,197) Total 698,395 101586 PEl. Inc. (Poole's Corner Manufacturing Technologies) Manufacturing centre 3 Anchors Inc. Assistance with new Business Startup 3 Points Aviation Labour rebate 2014 36,080 1,870 51,519 Buchanan Technologies Ltd. Buchanan expansion to PEl Cartaworldwide Cartaworldwide expansion to Prince Edward Island Centre for Aquaculture Technologies (Tethys) Development of a Contract Research Facility for Aquaculture 140,572 CGI Expansion support 2013-2023 344,552 Contax Contax expansion to PEl Electronic Arts (Canada), Inc. 5 YEARVGLR Invesco Expansion of Charlottetown Global Delivery Centre iWave Information Systems (2005) Inc. Pro Scores Labour rebate 108,928 68,295 1,350 1,627,799 943,216 9,547 MacDougall Steel Erectors Labour rebate on 40 jobs 24,610 Master Packaging Inc. EITC and Labour rebate for folding carton plant expansion 31,882 38,785 Portsmouth Atlantic Labour rebate Prince Edward Island Brewing Company Ltd. Labour rebate -Phase 2 Pure Pharmaceuticals, Inc Labour Support - Pure Pharma 2015 1,924 261,000 RevlQ Gogii Games Expansion to PEl Sculpin QA Inc. Sculpin 3 year expansion 123,805 Sekisui Diagnostics PEl Inc. Labour rebate for PEl expansion 188,062 SpryPoint Solutions Inc. 2015 Labour Rebate Telos Entertainment Inc. 5 Year Video Game Labour Rebate 118,333 Thinking Big Information Technology Two-year Charlottetown Expansion 15,777 IPEI Handout 10 9,635 46,800 Innovation PEl Small Business Programs Handout 10 2015-16 TUC IT Managed Solutions TUC IT Managed Solutions expansion to Summerside, PEl Less: reversals Total .. -Snare Purchase Tax Credit 101663 PEl Inc. (Glasgow Glen Farm) To rebate investors for supporting the new cheese processing plant in New Glasgow 10,500 Baseline Business Geographies Inc. Share Purchase Tax Credit 12,953 Renewable Lifestyles Ltd. PV Solar Energy Systems for Barbados 7,486 Less: reversals Total . ecialized Labour Tax Credit 3 Points Aviation SLTC Multiaxis CNC Programmer CGI SLTC - PEl Director of Consulting 8,815 Island Abbey Foods Ltd. Specialized Labour - Marketing Director 2,268 Novartis Animal Health Canada SLTC - Manager Quality Assurance 5,183 6,273 22,539 Less: reversals Total 22,539 3 Points Aviation Aerospace Tax rebate 2015 accrual 263,500 Honeywell Aerospatiale Canada Inc Aerospace Tax rebate 2015 accrual 604,550 Action Aero Inc. Aerospace Tax rebate program 2015 accrual 439,788 MDS Coating Technologies Corporation Aerospace Tax rebate March 31, 2016 accrual 990,000 Tronos Canada Inc. Aerospace Tax rebate March 31, 2016 accrual 270,000 Vector Aerospace Engines Services - Aerospace Provincial Corporate Tax 3,000,000 Less: Reversals/Adjustments 5,567,838 (581,597) Total 4,986,241 Tax Incentives - Bioproducts· Biovectra Bioscience Tax Rebate - 2015 Accrual Biovectra Bioscience Tax Rebate 2014 - adjust accrual to actual IPEI Handout 10 7,000,000 287,503 Innovation PEl Small Business Programs 2015-16 Sekisui Diagnostics PEl Inc. Sekisui Diagnostics PEl Inc. Handout 10 Bioscience Tax Rebate 2014 - adjust accrual to actual 1,420,010 Bioscience Tax Rebate 2015 Accrual 2,000,000 10,707,513 Less: Reversals Total 10,707,513 100478 PEl Inc. Top Dog Mfg. production equipment 1,750 101792 PEl Inc. ola UpStreet Brewery Capital acquisition and marketing activities for expansion to new markets 10,000 101876 P.E.1. Inc. New Clean and Freeze Line for Blueberry Processing 10,000 A-1 Filters Equipment for new Manufacturing facility 10,000 Air Tech Communications Inc Air Tech Wireless expansion 10,000 Airbly Inc. Start-up Capital Assistance Anne and Gilbert Inc. National Arts Centre Production - Capital Support for Export-Readiness 10,000 Betts Mills Ltd. production equipment to increase capacity and productivity 10,000 Can a-Add Inc. Capital Acquisition Program for Manufacturing space 10,000 Clean Dirt Soil Remediation Yuba 160 soil remediation processor and other equipment 10,000 Coles Moulding & Woodworking Capital Acquisition - Lath 2,500 Craig Wood Products Ltd Production equipment to increase productivty and capacity 2,233 Dalmack Holdings Ltd. 4 Color Press 10,000 Delivra Inc. Purchase of Capital Equipment 10,000 Duinkerken Foods Inc. Expansion to Siemon Park plant Duinkerken Foods Inc. expansion of gluten-free production line 10,000 Five Star Shellfish Inc. Expansion of processing and food safety 10,000 Funky Finger Productions Funky Finger Capital assistance 7,407 Garmt-Pieter Renkema Purchase of malting equipment 10,000 10,000 4,862 1,500 Heatherdale Honey Bees Ltd. Expansion of Pollination Services and Honey products business High Tide Fisheries Ltd Production Equipment Howard's Cove Shellfish Ltd. Refigerated handling and storage to control Vibrio Bacteria 10,000 Hutt Bros. Limited New boat mold 10,000 9,013 Island Abbey Foods Ltd. Capital Assistance for gummy machine production ramp-up 10,000 Island Steel Ltd. Capital and Rental Incentive for new manufacturing facility 10,000 Leslie Hardy & Sons Improvments to increase productivity and food safetly requirements 10,000 IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Handout 10 Livingston Steel Inc. Semi-automatic band saw ITIP and CAPA MacAusland's Woolen Mills production equipment 10,000 Mallett Exteriors Inc. Capital Assistance - SSH Roof Pane Machine 10,000 Malpeque Fine Iron Products Band Saw to increase capacity Marinenav Ltd. Marketing Activities 2015 - 16 and New Production equipment Matos Winery Capital Acquisition for new product development Moth Lane Brewing Startup costs for brewing equipment 10,000 Mrs. Dunster's (1996) Inc. Trays and dollies 10,000 North Atlantic Organics Inc. new milling and cyclone system to increase capacity to meet new demand 10,000 North Atlantic Organics Inc. heated drying area for seaweed (second CAP project for 2015) 10,000 Northern Abrasives Inc. production equipment 10,000 P.E.1. Brick Company Inc. Establishment of a concrete masonry manufacturing company 10,000 PFP Capital Assitance for PFP Charlottetown location 10,000 Prince Edward Island Brewing Company Ltd. Capital - purchase of yeast propagation tank Prince Edward Island Brewing Company Ltd. Purchase two serving tanks to increase keg order capacity 9,384 Prince Edward Island Brewing Company Ltd. Capital Acquistion - bottle filler/capper 3,491 Prince Edward Island Brewing Company Ltd. R& M Welding Brewery production equipment purchase 10,000 plasma cutter 10,000 Rawsome Juice Bar purchase of food processing equipment Server Sitters, LLC 2015/2016 Capital Acquisition and Marketing Support Square Deal Productions Atlantic Inc. 4K production and post production equipment Universum Media Inc. Capital Acquisition - Equipment for Bell Canada Expansion W.P. Griffin Inc. Mechanical, Material Handling, installation for Newtec changes 3,849 250 6,580 1,929 4,689 6,375 10,000 8,478 10,000 10,000 404,290 Less: reversals (58,798) Total 101412 PEl Inc. (Acorn Press) 2015 Publishing Assistance 15,000 3 Points Aviation Recruitment 2015-2016 26,796 Across the Street Productions National Screen Institute Features First Program 1,500 Active Communitites Inc. Business Skills Training for Entrepreneurs 3,900 Active Communitites Inc. Successful Business Basic Sessions 2,500 Active Communitites Inc. Entrepreneurship Forum 2016 1,550 IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Advanced Extraction Systems Inc. Equity Investor Program Airbly Inc. Travel contribution to 2015 ICT Mission to Toronto Anne of Green Gables Licensing Authority Inc. AGGLA Expenses Artisans on Main (Souris) Inc. Development of Marketing Image Aspin Kemp & Associates PEl IT Implemenation BamText Corp. Travel contribution to 2015 ICT Mission to Toronto Barnone Enterprise production area improvements and marketing Handout 10 40,000 1,400 50,000 1,000 16,000 1,400 11,460 Basin View Seafood Inc. Live lobster holding expansion BCD Automation Inc. IT Planning - network hardware/software requirements Canada International Tuna Cup Challenge Inc. 2015 canada International Tuna Cup Challenge CBDC Central PEl 2016 Intergenerational Entrepreneurship Forum Central Development Corporation ICF replacement for building tranistion 46,578 12,500 8,530 405 5,000 3,000 Central Development Corporation Student Biz 2016 CGI HR Recruitment Initiative Charlottetown Civic Centre Joint Agreement 2015 Charlottetown Islanders Sponsorship for 2015-16 Season 40,000 City of Summerside Business Attraction - Toronto 2015 16,000 City of Summerside Market Research Study for a cook training program City of Summerside Infrastructure Development for Business services 29,000 Colville Bay Oyster Co. Ltd. Live Lobster Holding Facility in Souris 50,000 COPA For Kids COPA for kids 2015 Culinary Alliance To support the 2015 Fall Flavours initiative 20,000 Culinary Alliance Chefs Challenge 20,000 Cultural Human Resources Sector Business of Art Boot Camp 2016 De Novo Projects International Limited PEl Food Sector - Funding Model Analysis and Recommendations 10,000 10,000 4,800 192,000 5,000 500 7,250 Destination Georgetown Peninsula Ltd. Spatial Planning / Cruise Ship Eastern PEl Chamber of Commerce Inc. EPEICC Community and Business Excellence Awards 2016 Emyvale Ranch craft development ACTS 2016 Food Island Partnership Inc. Food Network partnership 20,000 Food Island Partnership Inc. Beef Brand Project 53,900 Food Island Partnership Inc. PEl Food Product of the Year Award Food Island Partnership Inc. Core funding for the new Food Island Partnership operations 1,000 1,000 2,500 437,470 Food Island Partnership Inc. Study to investigate a CFIA Maritime/Atlantic zone 2,375 Food Island Partnership Inc. Transportation stakeholder session 3,000 IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Handout 10 Food Island Partnership Inc. Fall Flavors 20,000 Food Island Partnership Inc. Truck wrap project 29,250 Frontier Power Systems Inc. AIF consultant 2,500 Gameplan Investment Mission - Ontario Gradpeek Inc. Travel contribution to 2015 ICT Mission to Toronto Greater Charlottetown Area Chamber of Commerce 2015-2016 Chamber Activities Greater Charlottetown Area Chamber of Commerce 2015-2016 Good News Campaign 27,888 Greater Charlottetown Area Chamber of Commerce Island Advance - Phase 2 support 162,000 Greater Charlottetown Area Chamber of Commerce 2015 Mentoring program 8,000 Greater Charlottetown Area Chamber of Commerce 2015 Business Excellence Awards and The Way Forward 2015: The Power of People 6,000 Greater Charlottetown Area Chamber of Commerce Strategic Planning 1,500 Harbour Authority of North Lake 2015 Canada International Tuna Cup 5,000 Homegrown Cosmetiks Attend a mineral make-up training course using all natural ingredients 1,000 icejam games inc. Equity investor support for icejam 100,000 Ignition Startup Zone Inc. Operational Expenditures - Year One 157,800 Ignition Startup Zone Inc. Co funding for The Startup Zone Val Fox Ignition Startup Zone Inc. Renovation for Startup Zone 15,000 700 12,830 16,650 105,945 Inner City Life Skills Camp 2015 Summer Camp 2,500 Innovation PEl Support for Science Based Education Initiatives 8,000 Innovation PEl Game Force: Designer's Bootcamp 17,000 Innovation PEl Financial and Business Services 66,600 Innovation PEl 2015 Atlantic Provinces Economic Council Sponsorship Innovation PEl HR Consulting Fees - ICT 1,500 30,000 Innovation PEl cold storage capacity report Innovation PEl Sales P.E.1. Promotional and Operational Innovation PEl - Aerospace Ireland Site VisitsfTugnology Conference 15,000 Innovation PEl - Aerospace Lead Generation Paris Air Show, Electric and Hybrid Marine 26,200 2,500 10,000 Innovation PEl - Aerospace Marine conference and announcement 12,000 Innovation PEl - Aerospace Areopsace & DefencelAdvanced Marine Technology 2015-16 37,500 20,880 Innovation PEl - Aerospace NRC IRAP Proposal Jan 1, 2016 to March 31, 2016 Innovation PEl - Biotech Prospecting - 2015/2016 20,000 Innovation PEl - Biotech Bioscience Investment Attraction - Invest PEl Partnership 2015 60,840 Innovation PEl - Biotech Co-funding support for Networking 6,000 Innovation PEl - Biotech Memberships for BioTecanada, NBIA, 5,000 IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Handout 10 Innovation PEl - BizPal Industry Canada contributions to BizPal 2015/16 12,770 Innovation PEl - General Property tax program initiative 40,000 56,000 Innovation PEl - General McCains Plant Expression of Interest Innovation PEl - General Customer Relationship Management System Innovation PEl - General PEl Early Childhood Excellence Initiative Year 2 94,795 Innovation PEl - General Investigation of Canadian Beer, Wine and Spirits Manufacturing Industry 17,500 Innovation PEl - General 3 phase power technical assessment Innovation PEl - General Incubator Physicial Space Search 10,000 Innovation PEl - General Entrepreneurship Strategy 10,000 Innovation PEl - ICT Platinun Sponsor - 2015 ITAP Gala Awards Sinner 2,500 3,500 2,500 Innovation PEl - ICT ICT Recruitment 66,750 Innovation PEl - ICT Prospecting budget for 2015 - 2016 50,000 Innovation PEl - ICT IT Garage expansion to Summerside 17,500 Innovation PEl - ICT 2015/20161CTVideo Gaming, Business Service and Inbound Missions 35,950 Innovation PEl - ICT 2015 ICT Business Development Mission to Toronto 34,000 Innovation PEl - ICT Human Resource Recruitment Specialist for ICT companies 25,000 Innovation PEl - ICT ITAP Golf Sponcership 2015 2,000 Innovation PEl - ICT Sponsership for NorthEast PHP Conference in Charlottetown 3,000 Innovation PEl - ICT Unity speaking event Delta Charlottetown Innovation PEl - LaunchPad 2014/2015 ATC LaunchPad Innovation PEl - LaunchPad UPEI & Summerside Launchpad Location Operation 975 30,000 1,333 40,000 Innovation PEl - Trade 2015 Arts and Heritage Trail Production Innovation PEl - Trade 2015 Incoming Hainan Delegation 4,500 Innovation PEl -Food Development Study to investigate a CFIA Maritime/Atlantic zone. 2,500 InvestPEI InnovationPEI Investment missions for ICT and ICT Financial services 7,190 InvestPEI Asset Map of the PEl Francophone Community InvestPEI Investment Mission - China 23,100 InvestPEI LaunchPad Site Tour 2015 25,500 IO-Solutions Call Center Inc. Travel contribution to 2015 ICT Mission to Toronto 1,220 IO-Solutions Call Center Inc. IO-Solutions Expansion to Summerside 8,000 Island Media Arts Co-op Island Media Arts Cooperative Strategic Plan 1,050 5,000 Island Media Arts Co-op IMAC PEl Screenwriters' Bootcamp 15,000 JMK Fishmart Inc. Increase lobster holding from 6k pounds to 60k pounds 23,000 Junior Achievement of PEl 2015-2016 Program Delivery Sponsorship 25,000 IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Handout 10 Junior Achievement of PEl 2016 JA Business Hall of Fame Dinner Sponsorship Kensington and Area Chamber of Commerce 2015 Business Awards 1,000 l'Association touristique Evangeline to support the Evangeline tourism report 5,000 3,700 LaunchPad PEl Inc. LaunchPad PEl Marketing Activities 21,000 LaunchPad PEl Inc. LaunchPad PEl - Advisory Board / SUV Operational Expenditures 38,945 LaunchPad PEl Inc. Investment Incubator - ATC LaunchPad PEl Inc. LaunchPad PEl Incubator Space 85,860 145,207 LaunchPad PEl Inc. Launchpad PEl Summerside and UPEI office locations 40,000 LaunchPad PEl Inc. Startup VISA and Advisory Board for LaunchPad PEl 57,900 Le Centre Goeland Wage assistance Jonathan Arsenault Livingston Steel Inc. Semi-automatic band saw ITIP and Lot 11 and area Community Council 3 phase line from rte 2 through conway to milligan wharf Mezzo Art & Music 2015 Surtex Educational Mission to NY Mi'kmaq Confederacy of PEl Building Community & Corporate Champions Conference sponsorship Mi'kmaq Confederacy of PEl 2nd year of Economic Development Agreement 6,921 6,159 152,182 1,000 1,800 250,000 Mrs. Dunster's (1996) Inc. Handheld equipment server equipment Mugisha Enterprises Inc. Travel contribution to 2015 ICT Mission to Toronto Mullache Sports Inc. (Island Storm) 2015-16 Season Agreement 20,000 Music Prince Edward Island Showcase PEl 2015 25,000 Music Prince Edward Island 2015/16 music PEl Outbound Export Development Music Prince Edward Island ECMA Music Prince Edward Island 2016 Canadian Song Conference 10,800 1,400 3,975 6,525 10,000 National Screen Institute Funding Support Features First Program 5,000 P.E.1. Wood Turners Guild Inc. Craft Development - Assoc. training workshop 1,000 Padinox Inc. Marketing 2015 Pathways Youth Program 2015 summer camp PEl Aquaculture Alliance Study to reduce vibrio on oysters 25,000 7,500 33,000 PEl Association of CBDC CAS program support to replace ICF 13,800 PEl BioAlliance Inc. Operational Funding for 2014 25,000 PEl BioAlliance Inc. Operation Funding for the fiscal 2015-16 190,000 PEl BioAlliance Inc. Support for Emergence Incubator 100,000 PEl Business Women's Association 2016 Women in Business Symposium PEl Connectors Marketing Program Group Support - Sponsorship 1,750 PEl Crafts Council 2015 Year of Craft - Catalogue development 2,000 IPEI Handout 10 1,000 Innovation PEl Small Business Programs 2015-16 Handout 10 PEl Crafts Council PEl Craft Council Education Program - 2015-16 40,000 PEl Crafts Council 2016 Craft Programs - Buyers Market 54,000 PEl International Shellfish Festival Support for the 2015 PEl International Shellfish Festival 45,000 PEl International Shellfish Festival to support the 2016 PEl International Shellfish Festival 45,000 PEl Wildfowl Carvers Association c/o Jirn Jenkins 2015 Carving Competition 1,000 Pho-Arts Licensing, ecommerce, software to manage art sales 1,500 Prince County Wood Carvers Guild wood carving workshop 1,000 Prince Edward Island Brewing Company Ltd. PEl Beer Fest Sponsorship Prince Edward Island Brewing Company Ltd. IT Implementation - Integrated Information System PropellCT Propel ICT Launch Program Contribution Pure Pharmaceuticals, Inc Equity Investment - Pure Pharma 2015 400 2,884 30,085 200,000 RDEE lIe-du-Prince-Edouard Inc. Quebec Sales Mission RDEE lIe-du-Prince-Edouard Inc. RDEE Dragons Program Sponsorship RDEE Ile-du-Prince-Edouard Inc. sponsorship for the Entrepreneurs' Gala 1,500 Regional Cultural Events Centre Inc. video marketing 5,000 Resort Municipality of Stanley Bridge/Hope River Conduct a Broadband Internet Access Study for North Shore Region Rodds Hotel and Resorts Rodd Mill River Aquaplex 23,400 2,500 3,150 300,000 Royal Star Foods Ltd. live lobster holding 45,000 Royal Star Foods Ltd. 2015-16 refrigerated live lobster holding facility 50,000 RWL Holdings Ltd ITPP for product in and out tracking etc 2,500 Schieck Financial Software Inc. IT Implementation: E-business solution 14,247 Siemon Park Corporation Business Development Initiatives Siemon Park 30,000 Souris Harbour Authority Inc SHAI Live Lobster Holding Project Cost report 5,000 South Shore Chamber of Commerce Sponsorship of President's annual dinner Southeast Environmental Association Project Coordinator SpryPoint Solutions Inc. Travel contribution to 2015 ICT Mission to Toronto Summerside Regional Development Development Assistance 500 11,427 700 13,626 Summerside Regional Development Development Assistance 2015-16 Synapse Applied Research & Industry Services Inc. Operational Funding for Technology Transfer Office 50,000 Tangle Lane 2015 Publishing Assistance 15,000 The Charlottetown Film Society Charlottteowm Film Festival 12,500 The Reach Foundation Inc. Research Assistance 33,042 The Toy Factory Small Screen Website Compatibility Tignish Initiatives Corporation Stompin Tom Attraction IPEI Handout 10 120,000 1,200 150,000 Innovation PEl Small Business Programs 2015-16 Tignish Treasures c/o Holiday Island Productions craft development ACTS 2016 Vacations of a Lifetime Inc. IT Implementation e-commerce website Victory Stone (101550 PEl Inc.) IT Implementation W.P. Griffin Inc. ITIP for Newtec optical Grader West Prince Ventures 2016 Youth Forum March, 50+ Forum Western Development Solutions; 100489 PEl Inc. ICF replacement Handout 10 1,000 10,121 2,023 16,000 7,500 3,375 5,535,634 Less: reversals Total (484,760) 5,050,874 Worklinks WorkLinks Electronic Funds Transfer (EFT) Component Airbly Inc. Development and Commercialization of Canairy Cockpit Monitor 80,000 Centre for Aquaculture Technologies (Tethys) Dev & Com for Challenge models for Fish pathogens in recirculation 80,000 80,000 80,000 King Ding Productions Virtual Library Food Safety Program BamText Corp. Development and Commercialization Fund - BamText Enterprise 80,000 Island Water Technology Bio Electric Sensor Technology - Development and Commercialization Project 79,937 Frontier Power Systems Inc. Frontier Power System: Development and Commercialization Fund 100,000 579,937 Less: reversals (30,000) Total 549,937 MITACS Mitacs - Accelerate Program University of Prince Edward Island Graduate Student and Post Doctoral Fellowship - Round 3 16,000 10,000 26,000 Less: reversals Total 26,000 Cooke Insurance Group Human Resource Implementation 5,000 IO-Solutions Call Center Inc. Shared HR Specialist 2,000 Kinderstart Early Learning Centre Inc. Shared HR Project 2,000 PEl Juice Works Ltd. HR Specialist Shared 2,000 11,000 IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Less: reversals Total Handout 10 (10,774) 226 Cooke Insurance Group HR Planning The Home Place Inn and Restaurant HR Consulting 1,000 898 1,898 Less: reversals Total Shad Valley International (110) 1,788 Shad Valley Student Support 2015 12,000 100478 PEl Inc. Top Dog Mfg. Marketing 2015 16,000 100478 PEl Inc. Top Dog Mfg. marketing activites 2016 16,000 101792 PEl Inc. ola UpStreet Brewery Capital acquisition and marketing activities for expansion to new markets 3 Anchors Inc. Assistance with new Business Startup 16,000 Action Aero Inc. Marketing Support 2015 16,000 Advantage Communications Inc. Marketing activities Advantage Communication 2015 16,000 Airbly Inc. Startup Marketing Support Anne and Gilbert Inc. Marketing Support for Anne and Gilbert Productions Aspin Kemp & Associates PEl Marketing support 2015/2016 16,000 BioSpa (Quann) Cosmeceuticals Inc. Marketing 2015 16,000 BioVectra Inc. Marketing Support 16,000 Cana-Add Inc. Marketing Assistance to expand existing and grow new markets 16,000 Canadian Tracking Solutions Marketing I Demo units 11,160 Career Fashions Inc. Marketing 2015-16 16,000 Carma Smith dba Carma's Glass Marketing Activities 2015-16 Centre for Aquaculture Technologies (Tethys) Marketing Assistance 16,000 8,177 5,900 16,000 4,715 Charlottetown Metal Products Limited Marketing Plan Implementation 2015-16 14,777 Crowdfound Inc. Marketing Activities for Croudfound 2015/2016 16,000 Doucette's Boat Building Ltd. marketing activities for oil tanks 2,400 Drake's Truck Box Sales Limited Marketing Activities 2015 - 2016 14,100 Eastern Drafting Services Inc. Marketing activities 2015 Eastern Fabricators inc. Marketing Activities 2015 - 2016 IPEI Handout 10 9,240 10,750 Innovation PEl Small Business Programs 2015-16 Handout 10 Garago Software Inc. Garago Start-up Marketing Assistance 9,200 H.F. Stewart & Co. Ltd. Marketing iniative for social media, web, video 7,410 Handy Man Labs Marketing Assistance 16,000 Holland College (Ch'town) Marketing Support - Mexico 15,200 Howard's Cove Shellfish Ltd. Marketing activities 2015 Innovation PEl Business Confidence and LMI Panel Innovation PEl - CraftiGiftware 2015 Craft Alliance Atlantic Association (ACTS) 2,720 8,830 14,325 Innovation PEl - General Marketing & Promotion Innovation PEl - General Promotion &Trade Innovation PEl - General Small Business Week 2015 13,230 Innovation PEl - Trade Promotion & Trade 25,000 322 20,000 IO-Solutions Call Center Inc. IO-Solutions Expansion to Summerside 16,000 Island Water Technology Marketing Support 2015 15,800 Kiamauga Corporation Marketing 2015 16,000 Lady Baker's Tea Trolley, Inc. Marketing support - Medicine Hat 1,318 Major Grady's Abrasives Inc. ASD Tradeshow Las Vegas, FeblMar 2015 5,600 Marinenav Ltd. Marketing Activities 2015 - 16 and New Production equipment MDS Coating Technologies Corporation Marketing Support 2015 16,000 Medallion Trading PEl Inc. Marketing Support - 2nd application 12,600 16,000 Mrs. Dunster's (1996) Inc. Package design for 10 Snair products and plates 16,000 Northern Abrasives Inc. Marketing 2015 16,000 P.E.1. Brick Company Inc. Establishment of a concrete masonry manufacturing company PEl Mussel King (1994) Inc. Marketing Activities 2015 - 2016 16,000 Penflex Inc Penflex Inc Marketing application 16,000 PFP PFP Marketing Support for new Charlottetown location 16,000 Portsmouth Atlantic Marketing Support 2015-2016 16,000 Precision Document Management Exhibiting at ARMACanada Trade Show in Calgary Alberta May 2015 Prince Edward Island Brewing Company Ltd. Marketing Support May 2015 to December 2015 16,000 500 5,200 RevlQ RevlQ Marketing Activities 16,000 ScreenScape Networks Inc. Digital Marketing and Trade Show Assistance 16,000 Server Sitters, LLC 2015 Marketing Campaign 16,000 Server Sitters, LLC 2015/2016 Capital Acquisition and Marketing Support 16,000 Siemon Park Corporation Marketing Support 2015 16,000 Solarvest PEl Inc. Marketing Assistance for launch of first product 16,000 IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Handout 10 SpryPoint Solutions Inc. 2015/2016 Marketing Assistance 16,000 St. Peter's Bay Craft & Giftware Inc. Attendance at Craft Shows 2015 3,180 500 Summerside Lobster Festival Inc to assist with marketing costs Sun Country Safety Wear Incorporate Marketing Activities 2015-16 16,000 The Quaich Inc. Marketing Initiatives 2015-16 7,998 The Vegan Pig market research for glow juice 1,200 Ticket Wizard Inc. Start-up Marketing, Branding and Promotional Activities 5,552 2,000 Trout River Industries Inc. Market Intel for Waste and Recycling Trout River Industries Inc. marketing activities 2015/16 16,000 Unleashed Potential K9 Academy Expansion for Online Training Video Sales 16,000 W.P. Griffin Inc. marketing 2015/16 10,338 Wiebel Aerospace (1995) Inc. Marketing support 2015 16,000 Windy Ridge Paper Crafts Inc. ACTS Halifax 2016 Marketing Support WorkLinks Worklinks Market support application 2015 Less: reversals Total 1,010 16,000 862,252 (205,342) 656,910 Delivra Inc. Productivity Improvement 16,000 Jasper Wyman & Son Canada Inc. Develop a Productivity Improvement Plan 16,000 Nautican Marine Test Nozzle 16,000 48,000 Less: reversals Total (28,660) 19,340 101740 PEl Ltd. Dba John's Home Brew Store Bookkeeping Training 500 101914 PEl Inc. Bookkeeping Training 500 9191046 Canada Inc. Sage 50 Training 500 Adams Chiropractic Inc. Mamagement Skills Training - customer service 500 Addie Hung Renovation Inc. Bookkeeping Training (Quickbooks) 500 Ahead in the Game Simply Accounting Training 500 Airbly Inc. Bookkeeping Training Ali Younis Business Plan IPEI Handout 10 500 1,000 Innovation PEl Small Business Programs 2015-16 Handout 10 AIiJoy Tour Ltd. Bookkeeping Training 500 AlphaTech Business and Technology Inc. Bookkeeping Training 500 Andrea MacDonald Business Plan 500 Anpeak Specialty Minerals (America) Limited Business Plan 1,000 Armadon Trading Inc. Bookkeeping Training 500 Art Fresh Socia Media Strategy 500 Asian First Sauce Inc. Bookkeeping Training 500 Auto Tech Solutions Bookkeeping Training 325 Awaken the Spirit Ltd. Bookkeeping Training Bayside Wood Products Inc Financial Analysis 300 1,000 BCD Homes Construction Inc. Bookkeeping Training 500 Beattie Farms Management Skills Training - Simply Accounting 500 Beck's Home & Heating Ltd. Business Plan Assistance Bestylish Trading Co. Ltd. Bookkeeping Training Bobby MacPhee Business Plan 1,000 500 1,000 Brackley Beach Northwinds Bookkeeping Training C & C Intrade Ltd. Bookkeeping Training 500 C & M Auto Service Inc. Bookkeeping Training 500 C.J. Flys Sage 50 Accounting Training 500 Cameleon Productions Professional Development Futurpreneur Fourm 463 500 Canada Infinite View International Media Limited Bookkeeping Training 500 Canadian Home Builders' Association (PEl) Inc. Sage 50 Accounting 375 Canadian Tracking Solutions Business Plan Preparation Canopus Enterprise Inc. Bookkeeping Training Cavendish Tourism Complex Development Inc. Business Plan 1,000 Cfood Pot Inc. Business Plan/Quick Books 1,500 Charlene MacDonald Business Plan 500 Chunxia (Linda) Chen Business Plan 1,000 Cleanergy Power Inc. Business Plan 1,000 Colorsky International Trading Inc. Bookkeeping Training Colville Bay Oyster Co. Ltd. Business Plan Preparation 1,000 500 500 1,000 Cornwall Physiotherapy and Sports Rehabilitation Bookkeeping Training 500 Cotici Designs Bookkeeping Training 500 Curran, Tracy Business Plan Preparation 500 IPEI Handout 10 Innovation PEl Small Business Programs Handout 10 2015-16 Derek Dong Business Plan Preparation 1,000 Di (Wendy) Wu Business Plan 1,000 Dixon's Backhoeing (2007) Ltd. Management Skills Training 500 Dr Darcy Maclellan Professional Corp. Bookkeeping Training 500 Dr. Donald A. Stewart Inc. Bookkeeping Training 500 Eastwis Technology Inc. Bookkeeping Training 500 EasyPEI Software Inc. Bookkeeping Training 500 Edward Newtech Ltd. Social Media Marketing Plan 875 Eherbs International Inc. Business Plan Preparation 900 Elder Flower Organic Farm Management Skills Training - Social 500 Elite Plumbing and Heating Bookkeeping Training Fan Pan Business Plan 1,000 FeiWu Business Plan 1,000 Fionavar Kennels Inc. Social Media Marketing Training Fishing Space Inc. Bookkeeping Training (Quick Books) Fly Board Maritimes Inc. Business Plan FR Enterprises Inc (Sam's Family Restaurant) Bookkeeping Training Free Bird Yoga Bookkeeping Training 500 Funion International Inc. Bookkeeping Training 500 Future Space Decoration Inc. Bookkeeping Training Quick Books Gary MacDonald Business Plan 500 500 500 1,000 500 500 1,000 Giant Tree Canada Inc. Bookkeeping Training Glen Gillis Business Plan Great Bay Vista Inc. Bookkeeping Training HapBEness Inc. Marketing & Social Media Plan 1,000 1,000 500 1,000 500 Harrington Huts Inc. Business Plan HCC Metal & Ore Inc. Bookkeeping Training Higginbotham, Craig Business Plan Preparation Hong (Helen) Qiu Business Plan Hopewell Technology International Inc. Bookkeeping Training 500 Hylene Import Export Limited Bookkeeping Training 500 HYMS E-Commerce International Inc. Bookkeeping Training 500 HYMS E-Commerce International Inc. Socia Media Marketing Plan 600 iBeautiful Social Media Training 500 IPEI Handout 10 500 500 1,000 Innovation PEl Small Business Programs 2015-16 Handout 10 Inkstone International Inc. Bookkeeping Training 500 IntegrateHarmony Ltd. Bookkeeping Training 500 Island Steel Ltd. Sage 50 Accounting Training 500 JAB Fishing Enterprises Inc. Bookkeeping Training 500 Jammy Guerette Training for Sage 50 Accounting 500 Jandgo Technology Ltd. Bookkeeping Training Jianfang Zhang Business Plan 1,000 Jin Chuan International Business Ltd. Business Plan 1,000 John Rank Business Plan 1,000 Jumpstart Marketing Bookkeeping Training Kate Wenfang Business Plan 1,000 Ken King Business Plan 1,000 Kevin and Leo Greenland Trading Ltd. Business Plan 1,000 Kidz Corner Early Learning Academy Business Plan 1,000 Kindred Spirits Wholesalers of PEl Inc. Bookkeeping Training Kun Global Merchandise Inc. Bookkeeping Training 500 LaVie's Auto Repair Bookkeeping Training 500 500 300 500 313 Levy's Construction Bookkeeping Training Lijin Cultural Exchange Media Inc. Bookkeepinig Training Limin Zhao Business Plan Little Maple Tree Ltd. Bookkeeping Training Live Oak Atlantic Ltd. Business Plan Live Oak Atlantic Ltd. Bookkeeping Training (Sage 50) 500 Lockhart Auto Service Ltd. Bookkeeping Training 500 LTCO Inc. Bookkeeping Training 500 M & D Construction Inc. Bookkeeping Training 500 M.B. Eye Electrical Inc. Bookkeeping Training 500 MacAulay Produce Inc. Bookkeeping Training 500 Mary C. Horsfield Optometrist Inc. Bookkeeping Training 500 Mason's Auctionary and International Trade Ltd. Bookkeeping Training 500 McKinnon Health Bookkeeping Training (Quick Books) 500 Medallion Trading PEl Inc. Bookeeping Training Meghan Doyle Business Plan Michael Harvey Construction Bookkeeping Training IPEI Handout 10 500 1,000 500 1,000 500 1,000 500 Innovation PEl Small Business Programs 2015-16 Montague Veterinary Clinic (1978) Inc. Training for Medical accounting software Handout 10 353 1,000 Mulberry Motel Limited Business Plan My Little Stash Bookkeeping Training N.H.O.F. Farms Inc. Business & Marketing Plan 1,000 1,250 500 neuro Fitness P.E.1. Market Planning/Management Skills Training Nova Massage and Laser Clinic Social Media Marketing Training 500 NuElite Developments Inc. Bookkeeping Training (Sage 50) 500 Nurture Biotech Inc. Bookkeeping Training O.M.D. Construction and Consulting Business Plan Ocean Sky International Co. Ltd. Bookkeeping Training Ocean Sunrise Investments Inc. Bookkeeping Training 500 500 OK Technical System Inc. Bookkeeping Training O'Leary Farmers Co-operative Association Limited Bookkeeping Training O'Leary Seniors Home Business Plan Preparation 500 1,000 500 500 1,000 500 Overmax Inc. Bookkeeping Training P. Farnham Roofing Ltd. Quickbooks Training 500 P.E.1. Office of the Future Inc. Bookkeeping Training 500 Patagonia Beverages Canada Inc. Business Plan 1,000 Pate Orchard Lodge Business Plan 1,000 PEl Seadoo Rentals Business Plan 1,000 Peter J Pierre, Clinical Psychologist Bookkeeping Training 500 Pho-Arts Licensing, ecommerce, software to manage art sales 312 600 Precision Core Archery Equipment Inc. Business Plan Prince Edward Island Crematorium Inc. Simply Accounting Training 500 Promiss Collection Inc. Bookkeeping Training 500 500 Pu He International Trading Co. Ltd. Bookkeeping Training Qiurong Zhong Business Plan R& M Welding business plan for shop expansion 250 R& M Welding business/marketing plan for cage turner 600 Radici Translation and Word craft Bookkeeping Training Randy MacPhee / Ricky MacPhee Business Plan preparation Rawsome Juice Bar Business Plan 500 Reflet Study Education Centre Ltd. Bookkeeping Training 500 resolveHR Marketing Plan IPEI Handout 10 1,000 500 1,000 1,000 Innovation PEl Small Business Programs 2015-16 Handout 10 RiverRun Dining Cruise (tbi) Business Plan Assistance 500 Road Runner Paintless Dent Removal Bookkeeping Training 500 Roamingfree Inc. Bookkeeping Training 500 Roxanne Millar Business Plan 500 Run Sound Musical Instruments Limited Business Plan 1,000 S Z T Land Development Business Plan Schieck Financial Software Inc. Marketing Plan 1,000 Scott O'Neil Business Plan 1,000 Seastar Trading Inc. Bookkeeping Training 500 Sharky's qUickbooks training 500 Shaw Brothers Bookkeeping Training 500 750 500 Shine Enterprises Inc. Bookkeeping Training Shohreh Bashar Business Plan SignCut Inc. Bookkeeping Training (Quick Books) 500 Soaring Atlantic Ltd. Bookkeeping Training 500 Solos Steel Instruments Bookkeeping Training Stellar Sci-Edu Ltd. Marketing Plan 1,000 500 1,000 Style by Wassef Social Media Marketing Training 500 Sue MacDougall Business Plan 600 Summerside Butcher Shop (2010) Ltd. business plan for expansion 1,000 SunGreen Consulting Ltd. Marketing Plan 1,000 Sunny Investments Inc. Bookkeeping Training (Quick Books) 500 500 Sunshine Homes Network Inc. Bookkeeping Training SuperNovaStar Business Limited Business Plan SuperNovaStar Business Limited Bookkeeping Training (Quick Books) Tantusun Software Inc. Business Plan 1,000 Tao Zhang Business Plan 1,000 Teresa Dickson Preparation of Financial Projections 1,000 THCK Summer Sunshine Corp. Bookkeeping Training (Quick Books) 500 The Mount Continuing Care Community Bookkeeping Training (Sage 50) 399 Ticket Wizard Inc. Social Media Strategy development 750 Tonago Trading Ltd. Bookkeeping Training Trending Up Inc. Business Plan Trending Up Inc. Bookkeeping Training (Quick Books) IPEI Handout 10 1,000 500 500 1,000 500 Innovation PEl Small Business Programs 2015-16 Trevor Horne Business Plan TTM's Fast Food Ltd. Bookkeeping Training Tyler MacDonald Business Plan & Financial Projection Universal Sunshine Enterprises Ltd. Bookkeeping Training (QuickBooks) Valene Gallant Business Plan and Financial Projections Handout 10 400 500 1,000 500 1,000 Venture Stables Bookkeeping Training 500 Video-Bin Technologies Ltd. Bookkeeping Training 500 Vocaland Language Education Inc. Bookkeeping Training (Quick Books) Wei Qiang Pan Business Plan 500 1,000 Wendy's Shop Import & Export Inc. Bookkeeping Training West Prince Ventures 3 business plan workshops 2015 West Prince Ventures computerized bookkeeping workshops 2 of 750 What's The Scoop? Inc. Bookkeeping Training 500 Whole House Furniture Bookkeeping Training 500 Wonder Memory Tour Inc. dba 9479589 Canada Inc. Bookkeeping Training Xiaoquan Wei Business Plan 1,000 Xiau Ju Zhang Business Plan 1,000 Xidong Fu Business Plan 1,000 Xiufang Pang Business Plan 1,000 Y&S Sunway Development Ltd. Business Plan 1,000 Y&S Sunway Development Ltd. Bookkeeping Training YIBO Textiles Inc. Bookkeeping Training (Quick Books) 500 Yingsky International Co. Ltd. Bookkeeping Training 500 Yuan Cheng International Business Ltd. Bookkeeping Training Zhizhong, Chen Business Plan Zhuming Yao Business Plan Preparation 500 1,416 500 500 500 1,000 1,000 135,881 Less: reversals Total (3,255) 132,626 Jasper Wyman & Son Canada Inc. Bulk X-Ray Inspection System 16,000 Jasper Wyman & Son Canada Inc. Incorporate new bias entry blueberry fluid removal system 16,000 Prince Edward Island Bag Company Ltd. PacSecure Training to meet QNQC requirements IPEI Handout 10 504 Innovation PEl Small Business Programs 2015-16 Handout 10 32,504 Less: reversals (32,678) Total 3 Anchors Inc. Assistance with new Business Startup BamText Corp. 2015/2016 Rental Incentive Buchanan Technologies, Ltd. Rental Incentive Buchanan Technologies ATC space 13,944 Cana-Add Inc. Rental Incentive for Production Space 18,000 Complete Fusion Welding Ltd. Rental Incentive 58 Spring Lane 18,000 Duinkerken Foods Inc. Expansion to Siemon Park plant 25,600 Ground Level Innovations Inc. Rental Assistance for new fabrication facility 12,000 Hopkins P.E.1. Inc. Marketing Support, Labour Rebate and Rental Incentive Innovation PEl Operating Subsidy to CADC for IAF 4,608 3,600 3,990 85,622 Island Abbey Foods Ltd. Rental Incentive for Expanded 6500 sq. ft. 39,000 Island Steel Ltd. Capital and Rental Incentive for new manufacturing facility 31,950 Island Water Technology Rental Support Mrs. Dunster's (1996) Inc. rental for shipping receiving area 2,075 sq ft Natures Crops International Rental Incentive for development of Ahiflower business Pure Pharmaceuticals, Inc Rental Incentive - Pure Pharma 2015 Skymetro UAV UAV Training School and Manufacuing Center ViTrak Systems Inc. (formerly ViTrak Wireless Inc. Rental Incentive 3,282 11,309 300,000 90,000 7,953 13,960 682,818 Less: reversals (15,486) Total 667,332 101918 P.E.1. Inc. Ignition - Heatherdale Organic Food Products 25,000 3 Anchors Inc. Development of Tactical - online communications tool 25,000 Affinity Immuno Inc. Ignition funding for the development of a new LAL test using Green Crab 25,000 Ahead in the Game Ignition Fund - Marketing & Business Development of App 25,000 Black Whale Sea Salt Company production of sea salt 25,000 Handy Man Labs Ignition Funding for Start-up 25,000 Moth Lane Brewing Ignition Fund Craft Brewery startup 25,000 Precise AI Ignition funding for completion of 25,000 IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Skymetro UAV UAV Training School Handout 10 25,000 225,000 Less: reversals Total 225,000 Accreon 2015 TTPEI Mission to the UK May 10-16 2,880 Accreon 2015 TTPEI Fall Mission to New YorkfTri-State Area 2,800 Accreon 2016 TTPEI Mission to Florida 2,800 Adrok Canada 2015 TTPEI Mission to Brazil 3,917 Aldanel Authentic Products Inc. 2015 NY Fancy Food Show 2,200 Aspin Kemp & Associates PEl 2015 TTPEI Mission to the UK 2,000 Aspin Kemp & Associates PEl 2016 India Trade Mission 3,555 Atlantic Aqua Farms Partnership 2015 NRA Show Chicago 2,000 3,500 Atlantic Aqua Farms Partnership 2015 Seafood Expo Asia - Hong Kong Atlantic Aqua Farms Partnership 2015 China Seafood Show 3,200 Atlantic Aqua Farms Partnership 2015 European Seafood Show 4,200 1,200 Atlantic Aqua Farms Partnership 2015 Multi-Sector Mission to Boston/New England Oct 25-30/15 Avivagen 2015 TTPEI Mission to Brazil 1,800 BJ Trading 2015 Seafood Expo Asia - Hong Kong 2,600 City of Charlottetown 2015 TTPEI Mission to the UK 2,268 City of Summerside 2015 TTPEI Mission to the UK 2,000 Coles Associates Ltd 2016 India Trade Mission 3,000 0.1. Jenkins 2016 European Sales Mission - Jan/Feb 1,500 Dogwood Siding Ltd. 2015 Multi-Sector Mission to Boston/New England Oct 25-30/15 1,200 Drake's Truck Box Sales Limited 2015 TTPEI Mission to New York (April) Drake's Truck Box Sales Limited 2015 TTPEI Fall Mission to New YorklTri- State Area 1,400 756 Duinkerken Foods Inc. 2015 NY Fancy Food Show 2,200 Eastern Drafting Services Inc. 2015 TIPEI Mission to NY (April) 1,680 Eastern Fabricators inc. 2015 Multi-Sector Mission to Boston/New England Oct 25-30/15 Food Island Partnership Inc. Taste of PEl - Boston Seafood Show 10,000 35,000 1,200 Food Island Partnership Inc. Canadian Restaurant Show, Toronto, Ontario Feb 28-March 1, 2016 Funky Finger Productions 2016 TTPEI Mission to Florida 1,400 Garden Isle Farms Ltd. 2015 TTPEI Mission to NY (April) 1,680 IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Handout 10 2,400 Garden Isle Farms Ltd. 2015 Multi-Sector Mission to Boston/New England Oct 25-30/15 Garden Isle Farms Ltd. 2015 TIPEI Fall Mission to New YorklTri-State Area 2,800 Halibut PEl Inc. 2016 European Sales Mission - Jan/Feb 3,000 Holland College (Ch'town) 2015 TIPEI Mission to the UK 2,000 Holland College (Ch'town) 2015 Multi-Sector Mission to Boston/New England Oct 25-30/15 2,400 Hopkins P.E.1. Inc. 2015 NRA Show Chicago 2,359 LB. Storey Inc. 2015 TTPEI Mission to New York April Innovation PEl IBDA Extension - 2016-2017 63,000 Innovation PEl - Export Channel Development Asia Seafood Expo, Hong Kong 11,350 Innovation PEl - Fisheries 2014 European Seafood Exposition 1,776 101,000 3,051 Innovation PEl - Fisheries 2016 Seafood Expo North America Innovation PEl - Fisheries Chine Seafood Show, 35,000 Innovation PEl - ICT HIMSS Annual Conference, Orlando ,FL 19,685 Innovation PEl - Trade 2013-14 Trade Team PEl Innovation PEl - Trade Trade Team PEl Trade Mission to the Netherlands/Europe 16,685 10,722 Innovation PEl - Trade Caribbean TTPEI Mission - January 2014 Innovation PEl - Trade PEl Mission to ASIA Innovation PEl - Trade 7th Annual SEUSCP Conference - Raleigh, North Carolina Innovation PEl - Trade China Seafood Show, Qingdao Nov 5-7 2014 Innovation PEl - Trade Trade Team PEl Mission to New York Innovation PEl - Trade Trade Team PEl Mission to Netherlands/Europe 88 6,558 338 8,333 5,947 17,058 1,902 Innovation PEl - Trade 2015 European Seafood Exposition Innovation PEl - Trade Trade Team PEl Caribbean Mission - Jan1/2015 23,492 Innovation PEl - Trade TTPEI Multi Sector Mission to Brazil 37,464 Innovation PEl - Trade New York Fancy Food Show 2015 14,000 Innovation PEl - Trade Hong Kong Asia Seafood Expo 11,500 Innovation PEl - Trade 2016 European Seafood Exposition 35,500 11,500 Innovation PEl - Trade National Restaurant Show 2016 Chicago Innovation PEl - Trade New York Fancy Food Show 2016 15,000 Innovation PEl - Trade New YorklTri-City Multi-Sector Trade Mission Nov 28- Dec 4,2015 28,102 Innovation PEl - Trade Boston/New England Multi Sector Trade Mission Oct 2015 45,800 Innovation PEl - Trade 2015/16 Export Help Program 25,875 Innovation PEl - Trade 2015/16 Cluster Development Program IPEI Handout 10 9,000 Innovation PEl Small Business Programs 2015-16 Handout 10 Innovation PEl - Trade 2015/16 Incoming Buyers Program Innovation PEl - Trade 2015/16 Target Market Research 36,000 15,000 Innovation PEl - Trade 2015/16 TTPEI Professional Development Series 30,000 Innovation PEl - Trade TTPEI Trade Mission to Florida 15,750 Innovation PEl - Trade Continental Europe - Trade Team PEl - Jan-Feb 2016 29,250 Innovation PEl - Trade Caribbean TIPEI Mission - April 17-22, 2016 17,500 la-Solutions Call Center Inc. 2015 Multi-Sector Mission to Boston/New England Oct 25-30/15 2,400 la-Solutions Call Center Inc. 2015 TTPEI Fall Mission to New YorklTri-State Area 2,800 Lady Fane Farms 2016 European Trade Mission - Jan/Feb 1,500 McCain Produce 2015 Multi-Sector Mission to Boston/New New England Oct 25-30/15 1,200 Medallion Trading PEl Inc. 2015 TIPEI Fall Mission to New YorklTri-State Area 2,800 Mid Isle Farms 2015 Multi-Sector Mission to Boston/New New England Oct 25-30/15 2,400 Mid Isle Farms 2015 TTPEI Fall Mission to New YorklTri-State Area 2,800 Millbrook Fine Finish LTD. 2015 Multi-Sector Mission to Boston/New New England Oct 25-30/15 1,200 Neurodyn Inc. [email protected] 2,400 Neurodyn Inc. 2016 European Sales Mission - Jan/Feb 1,500 Ooka Island Inc. 2015 TTPEI Fall Mission to New YorklTri-State Area 1,400 Ooka Island Inc. 2016 TIPEI Mission to Florida 1,400 PEl Fish Merchants 2015 TTPEI Mission to the UK May 10-16 2,880 PEl Grain Elevators Corp. 2016 European Mission - Jan/Feb 3,000 PEl Juice Works Ltd. 2015 NY Fancy Food Show 2,200 Phytocultures Ltd. 2015 TIPEI Mission to Brazil 1,800 Portsmouth Atlantic 2015 TIPEI Mission to the UK 2,000 Portsmouth Atlantic 2016 India Trade Mission 3,948 1,400 Prince Edward Aqua Farms Inc. 2016 TTPEI Mission to Florida Prince Edward Island Bag Company Ltd. 2015 Multi-Sector Mission to Boston/New New England Oct 25-30/15 1,313 Prince Edward Island Bag Company Ltd. 2015 TTPEI Fall Mission to New YorklTri-State Area 2,800 Prince Edward Island Bag Company Ltd. 2016 European Sales Mission Jan/Feb 1,500 Prince Edward Island Potato Board Sponsorship of the PMANA Summer 4,200 Quality Tourism Services Barbados Mullt Sector Mission January 1,812 Raspberry Point Oyster Co 2015 Seafood Expo Asia - Hong Kong 5,500 Raspberry Point Oyster Co 2015 Europen Seafood Show 4,200 Red Isle Produce Co. Ltd. 2015 Multi-Sector Mission to Boston/New New England Oct 25-30/15 1,200 Rollo Bay Holdings Ltd. 2016 European Sales Mission - Jan/Feb 3,102 IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Handout 10 Royal Star Foods Ltd. Japan Lobster Bouillion Sales Meetings Spokefire 2015 TTPEI Mission to the UK May 10-16 1,440 SpryPoint Solutions Inc. 2015 TTPEI Fall Mission to New YorklTri-State Area 2,800 SpryPoint Solutions Inc. 2016 TTPEI Mission to Florida 1,400 Study Abroad Canada 2015 TTPEI Mission to Brazil 2,000 4,000 The Center for Aquaculture 2015 TTPEI Mission to Brazil 1,600 Timeless Medical Systems 2015 TTPEI Mission to the UK May 10-16 2,880 Timeless Medical Systems 2015 TTPEI Fall Mission to New YorkfTri-State Area 1,400 Top Dog Manufacturing 2015 TTPEI Mission to the UK May 10-16 1,440 Tronos Canada Inc. 2015 TTPEI Mission the the UK 2,000 4,000 University of Prince Edward Island 2015 TTPEI Mission to the UK University of Prince Edward Island 2016 India Trade Mission 6,000 Vector Aerospace Engines Services - 2015 TTPEI Mission to the UK 2,000 ViTrak Systems Inc. (formerly ViTrak 2015 TTPEI Mission to NY (April) 1,680 ViTrak Systems Inc. (formerly ViTrak 2015 Multi-Sector Mission to Boston/New England Oct 25-30/15 1,200 ViTrak Systems Inc. (formerly ViTrak 2015 TTPEI Fall Mission to New YorklTri-State Area 2,800 W.P. Griffin Inc. 2015 Multi-Sector Mission to Boston/New England Oct 25-30/15 2,405 W.P. Griffin Inc. 2016 European Sales Mission - Jan/Feb 1,928 WorkLinks 2015 TTPEI Mission to the UK May 10-16 2,880 WorkLinks 2016 European Mission - Jan/Feb 3,000 WorkLinks 2016 TTPEI Mission to Florida 1,400 939,029 Less: reversals Total (160,537) 778,492 150 One Salon Web Site Development 232 8044147 Canada Inc. (Raceway Park) Web Site Development 500 AI-Mughrabi Ventures Limited Web Site Development Anthony Delodder Web Presence 120 Asian First Sauce Inc. Web Site Development 500 Assurance Inspections Inc. Website Development 500 Atlantic Wild Travel Ltd. Web Site Development 500 Blair Hall Upholstery & Refinishing Web Presence 500 IPEI Handout 10 60 Innovation PEl Small Business Programs 2015-16 Handout 10 Bocheng Import and Export Ltd Web Site Development Christina Vos Professional Makeup Artist Web Site Development 400 126 CNPC Powder North America Inc. Web Site Development 500 480 Colorsky International Trading Inc. Web Site Development Complete Fusion Welding Ltd. Web presence 500 Darius Brasky Jewellers Web Site Development 458 Dianne Birt Counselling and Well ness Web Site Development 500 Dixon's Backhoeing (2007) Ltd. Web Presence 500 Dollar Warehouse Atlantic Inc. Web Site Development 380 Duffy Construction Ltd. Web Site Development 500 E & E Canada Inc. Web Site Development 480 Fearless Fido Web Site Development 500 Fionavar Kennels Inc. Web Development 500 Fresh Catch Diner Inc. Web Site Development 500 Funion International Inc. Web Site Development 500 High Valley Plumbing & Heating Web Site Development 500 H-Line Enterprises Web Site Development 500 Home Help for Seniors Web Site Development 500 Homemaking Skills Institute Web Site Development 500 Homonarch Trading Inc. Web Site Development 480 Hylene Import Export Limited Web Site Development 500 HYMS E-Commerce International Inc. Web Site Development 500 Inkstone International Inc. Web Site Development 500 IPAX Inc. Web Site Development 500 Island Power Yoga Web Site Development 152 Island Respiratory Specialists Inc. Web Presence 500 Island Softeners Ltd. Web Development 500 Jandgo Technology Ltd. Web Development 480 johnjefferyPElunleased.ca Web Site Development 500 Kat D Health & Fitness Website 356 480 Kate the Spice Lady Web Site Development Kiamauga Corporation Web Site Development 500 Kinetic Fitness Web Site Development 500 Kris Fournier Web Site Development 500 IPEI Handout 10 Innovation PEl Small Business Programs Handout 10 2015-16 L&C Fisheries Web Site Development 500 Lady's Slipper Cafe Web Site Development 500 Lay-York Enterprises Ltd. Web Site Development 500 Lijin Cultural Exchange Media Inc. Web Site Development 500 L1NKSOFT Corporation Web Site Development 500 Lots of Labels Web Site Development 480 Lovely Witches Club Productions Web Site Development 480 Mad Wok Restaurant Web Site Development 500 Mark Haines Web Site Development 488 Markan West Inc. Web Site Development 500 Mason's Auctionary and International Trade Ltd. Web Site Development 480 Millbrook Fine Finish LTD. Web Site Development 500 80 MK Rogers Counselling Services Web Site Development Mobile Ink P.E.1. Web Development 500 New Earth Therapeutics Website 240 New Neighbours PEl Web Site Development 500 Nicholson Group Inc. Web Presence 500 North Lake Fisheries (2013) Inc. Web Site Development 500 Norton's Boat Shop Establish a website 500 Nurture Biotech Inc. Web Development 500 Ocean Sky International Co. Ltd. Web Site Development 500 Ocean Sunrise Investments Inc. Web Site Development 500 Old World Pizza Web Site Development 480 One Vision Farms Web Site Development 500 Overmax Inc. Web Site Development 500 Patrick Faller Web Site Development 420 Peter J Pierre, Clinical Psychologist website 500 Pu He International Trading Co. Ltd. Web Site Development 500 Radici Translation and Wordcraft Web Site Development 500 RedSands Developments Ltd. Web Site Development 500 resolveHR Web Site Development 480 RWL Holdings Ltd Web Site Development 500 Seasons Textiles Ltd. Web Site Development 500 Web Site Development 500 Sheldon Gallant Carpentry IPEI Handout 10 Innovation PEl Small Business Programs 2015-16 Handoul10 Singsung Media Technology Ltd. Web Site Development South Shore Dairy Goats Web Site Development 440 152 Sl. Peter's Bay Craft & Giftware Inc. Establish a Web presence 500 Story Brush Studios Web Site Development 175 Style by Wassef Web Development 500 Terry MacDonald Web Site Development 480 The Cook's Edge Web Site Development 380 The Lowther Group Web Site Development 500 The Posh Pooch Web Site Development 500 Throne Depot Web Site Development 246 Tonago Trading Ltd. Web Site Development 500 Truefull Corporation Limited Web Site Development 440 VanEDGE Consulting Ltd. Web Site Development 500 Wish Upon a Spa Web Site Development 500 Wonder Memory Tour Inc. dba 9479589 Canada Inc. Web Site Development 500 Yingsky International Co. Ltd. Web Site Development 500 Yixiangju Imports Ltd. Web Site Development 500 43,525 Less: reversals (3,962) Total 39,563 IPEI Handout 10 Handout 11 BIO FOOD TECH Salary Summary by Position April 1, 2016 Classification Level Position 26 (EX) Executive Director Salary Range 87,949 -109,936 ADMINISTRATION Secretary/Receptionist Project Secretary (on LTD Leave) Admin. Assistant Business Support Officer Pilot Plant/Bldg. Officer Bldg/Plant Assistant 9 (lPEI) 12 (I PEl) 12 (I PEl) 15 (lPEI) 15 (lPEI) 11 (lPEI) 34,181 - 42,725 40,737 - 50,921 40,737 - 50,921 49,117 - 61,395 49,117 - 61,395 38,351 - 47,940 LAB SERVICES Sr. Microbiologist/Lab Manager Micro Lab Technologist Laboratory Technician Food Project/Lab Tech Laboratory Technologist Micro Lab Technologist Project Assistant (0.53 FTE) Sr. Micro Lab Technologist/Quality Coor. 21 (EX) 13 (lPEI) 10 (lPEI) 11 (I PEl) 12 (IPEI) 13 (lPEI) 7 (lPEI) 15 (lPEI) 68,098 - 85,120 43,417 - 54,273 36,117-45,147 38,351 - 47,940 40,737 - 50,921 43,417 - 54,273 30,753 - 38,442 49,117 - 61,395 Mgr, Food & Bioscience Tech. Food Safety/Quality Specialist Senior Process Scientist Food Scientist Food Project Technician Projects Quality Coordinator Food Scientist (0.73 FTE) 23 (EX) 18 (lPEI) 21 (lPEI) 19 (lPEI) 11 (lPEI) 12 (lPEI) 19 (lPEI) 75,434 - 94,294 67,288 60,708 38,351 40,737 60,708 BIOSCIENCE TECHNOLOGY Sr. Extraction Technologist Senior Process Scientist (as required) Sr. Analytical Technologist/Quality Coor. 14 (lPEI) 21 (lPEI) 16 (lPEI) 46,250 - 57,812 67,288 - 84,109 51,646 - 64,557 FOOD TECHNOLOGY - 84,109 - 75,885 - 47,940 - 50,921 - 75,885