|
|
ConJosé 2003 Financial Report
ConJosÈ
60th World Science Fiction Convention |
Income and Expense Statement Summary [1]
|
July 1999 through June 2003 |
|
|
|
|
|
|
All amounts US$ |
|
|
|
|
|
|
Income |
|
Notes |
|
|
|
% of Income |
|
Memberships |
|
|
$710,319 |
|
72% |
|
Art Show |
|
|
$144,972 |
|
15% |
|
Dealers Room |
|
|
$61,393 |
|
6% |
|
Pass-Along Funds Received |
|
|
$27,040 |
|
3% |
|
Sales to Members |
|
|
$7,436 |
|
1% |
|
Advertising Sales |
|
|
$6,300 |
|
1% |
|
Grants & Donations |
|
|
$5,934 |
|
1% |
|
Miscellaneous |
|
|
$16,771 |
|
2% |
Total Income |
|
|
|
|
$980,165 |
100% |
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
Facilities Division |
|
|
|
|
|
|
|
Convention Center Rental |
|
$111,000 |
|
|
|
|
Decorator |
|
$138,305 |
|
|
|
|
Other |
|
$52,935 |
$302,241 |
|
31% |
Exhibits Division |
|
|
|
|
|
|
|
Art Show |
|
$134,371 |
|
|
|
|
Dealers Room |
|
$6,645 |
|
|
|
|
Exhibits |
|
$8,656 |
$149,671 |
|
15% |
Publications Division |
|
|
|
|
|
|
|
Pre-Convention Publications |
|
$35,830 |
|
|
|
|
At-Convention Publications |
|
$55,618 |
|
|
|
|
Other |
|
$2,066 |
$93,514 |
|
10% |
Support Services Division |
|
|
|
|
|
|
|
Technical Equip/Svcs |
|
$30,054 |
|
|
|
|
Office Expenses |
|
$33,226 |
|
|
|
|
Treasury |
|
$16,702 |
|
|
|
|
Other |
|
$17,243 |
$97,225 |
|
10% |
Member Services Division |
|
|
|
|
|
|
|
Registration |
|
$23,135 |
|
|
|
|
Childcare |
|
$12,890 |
|
|
|
|
Other |
|
$28,381 |
$41,270 |
|
4% |
Hospitality Division |
|
|
|
|
|
|
|
Con Suite/Fan Lounge |
|
$22,546 |
|
|
|
|
Hugo Nominee Party 2001 |
|
$5,096 |
|
|
|
|
Other |
|
$8,803 |
$36,445 |
|
4% |
Programming Division |
|
|
|
|
|
|
|
Guest of Honor Expenses |
|
$16,087 |
|
|
|
|
Green Room |
|
$5,307 |
|
|
|
|
Other |
|
$10,351 |
$31,745 |
|
3% |
Fairy Godfather Division |
|
|
|
|
|
|
|
Hugo Awards |
|
$10,686 |
|
|
|
|
Tours, Transit Passes |
|
$4,210 |
|
|
|
|
Other |
|
$3,505 |
$18,401 |
|
2% |
Events Division |
|
|
|
|
|
|
|
Masquerade |
|
$4,067 |
|
|
|
|
Hugo Awards Ceremony |
|
$4,333 |
|
|
|
|
Other |
|
$2,090 |
$10,491 |
|
1% |
Chair Division |
|
|
|
|
|
|
|
Miscellaneous |
|
$8,370 |
$8,370 |
|
1% |
Total Expense |
|
|
|
|
$789,372 |
81% |
Net Ordinary Income |
|
|
|
|
$190,792 |
19% |
|
|
|
|
|
|
|
Other Income/Expense |
|
|
|
|
|
|
|
Interest Earned |
|
|
$7,125 |
|
|
|
Gain (Loss) on Currency Exchange |
|
|
($10,461) |
|
|
Net Other Income (Expense) |
|
|
|
|
($3,336) |
|
Net Income Before Reimbursements |
|
|
|
|
$187,456 |
19% |
|
Membership Reimbursements |
|
|
$96,653 |
|
10% |
Net Income Before Pass-Along Funds |
|
|
|
|
$90,803 |
9% |
|
Pass-Along Funds Paid |
|
|
$30,000 |
|
3% |
Net Income as of June 30, 2003 |
|
|
|
|
$60,803 |
6% |
|
|
|
|
|
|
|
ConJosÈ
60th World Science Fiction Convention |
Balance Sheet |
June 30, 2003 |
|
|
|
|
|
All amounts US$ unless noted |
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
USA Checking |
|
|
$5,591 |
|
|
Money Market Account |
|
|
$47,318 |
|
|
Canadian Agent Account |
|
CA$ 7,508 |
$5,576 |
|
|
Euro Agent Account |
|
EU€ 945 |
$1,081 |
|
|
UK Agent Account |
|
GB£ 268 |
$443 |
|
|
Bulk Mail Account |
|
|
$3 |
$60,011 |
Fixed Assets |
|
|
|
|
|
|
Computer Equipment |
|
|
$550 |
|
|
Mailbox Key |
|
|
$2 |
|
|
Office Equipment |
|
|
$240 |
$792 |
Total Assets |
|
|
|
|
$60,803 |
|
|
|
|
|
|
Liabilities & Equity |
|
|
|
|
|
|
Total Equity |
|
|
$60,803 |
|
Total Liabilities & Equity |
|
|
|
|
$60,803 |
|
|
|
|
|
|
[1]
Income & Expense Summary:
For a full, much longer version of this statement, contact ConJosé
at controller@conjose.org
or write to PO Box 61363, Sunnyvale CA 94088-1363.
[2]
Miscellaneous:
Comp room resale, ice sales, Scooter rental, Masquerade, tour tickets
and transit passes, writers workshop, childcare fees, video arcade royalty
[3]
Facilities Division Other:
Security, Telephones, First Aid, Traffic Control, gratuitiies, Civic
Auditorium and Hotel meeting space rental.
[4]
Art Show:
Includes payments to artists.
[5]
Publications Other:
Press Room, miscellanous publication administration.
[6]
Support Services Other:
Pre-con promotional parties, Staff Lounge, Volunteers. Logistics, Internet
Lounge, IT Expenses.
[7]
Member Services Other:
Scooter rental, refunds, returns, sales to members, film program equipment.
[8]
Hospitality Division Other:
FanSpace, additional catering, post-con thank-you parties.
[9]
Programming Other:
Children's programming equipment, specific room fees, IATSE fees, Dances
sound and lighting, Writers' Workshop.
[10]
Hugo Awards:
Includes cost of manufacturing trophies, bases, nominee pins, and shipping
trophies to recipients not present; also includes cost of mailing to
members of MilPhil advising them of their right to nominate for 2002
Hugo Awards and mailing of 2003 Nominating Ballot to ConJosé
members.
[11]
Fairy Godfather Other:
Site Selection ballot printing, Business Meeting additional microphones,
Mark Protection Committee donation.
[12]
Events Division:
Technical and Facilities Costs are in other divisions.
[13]
Hugo Awards Ceremony:
Includes cost of pre-ceremony reception.
[14]
Events Other:
Opening/Closing Cermonies, stage signage, sign language interpreters,
Patrick Stewart appearance additional expenses.
[15]
Chair Division Other:
ASCAP/BMI licenses, conference calls, donation refund, chair telephone
expenses, at-con division meetings.
[16]
Membership Reimbursements:
Additional reimbursements were paid after June 30, 2003. If you think
you were entitled to reimbursement and have not received it, contact
ConJosé at the address in Note 1.
[17]
Pass-Along Funds Paid:
ConJosé still has remaining convention-related expenses not reflected
on this statement. Note that this statement reflects the committee's
status as of the end of our most-recent fiscal year, June 30, 2003,
and we have incurred additional expenses since that time. We anticipate
additional pass-along funds payments of approximately $3,000 to each
of our three successors.
[18]
Net Income:
This figure is the anticipated starting figure for ConJosé's
report to the
2004 WSFS Business Meeting.
|