The Lens

Mentor of ARISIA

Volume 13, Issue 102; November 2000


Volume 13, Issue 102 November 2000

Minutes of the November Meeting

Date, Time and Place: This General Meeting of the Membership was called to order at 7:45 PM on Wednesday, 01 November 2000 at the 1st floor Lunch Room of MIT Building W92.

In Attendance: Drea Brandford, Tom Coveney, Traciy Fogarty, Ben Levy, Patrick McCormack, Craig McDonough, Elka Tovah Menkes, Skip Morris, Tom Murphy, Brendan Quinn, Paul Selkirk, Nicholas Shectman, Rachel Silber, and Derek Lichter (guest).

Noel Rosenberg to Brendan Quinn

Rachel Silverman to Drea Brandford

There were no corrections to the Minutes of Previous Meetings.

The president would like to appoint the following committees, subject to the approval of the membership:

Long Range Planning: Brendan Quinn (Chair); Cris Shuldiner

Hotel Search: Cris Shuldiner (Chair), Skip Morris, Buzz Harris, Brendan Quinn

Grant Committee: Nicholas Shectman (chair as per bylaws), Cris Shuldiner

Budget Committee: Skip Morris (Chair)

Gaming Convention Exploratory Committee: Buzz Harris (Chair)

Also, we still very much need volunteers for the Technical Equipment Committee.

 

 

No Report.

No Report.

MassFen was awarded the first portion of their grant, and it was sent; HRSFA has solicited a grant for the Membership's approval (ed. note: Printed later in MENTOR).

No Report.

No Report

The Clerk ran through his usual spiel about signing in; that reports and motions should be submitted in writing or suffer the possibility of transcription errors; that major items of new business be presented to the EBoard for consideration before presentation to the Membership; and that dues for joining the Corporation were $20 at this meeting and $18 thereafter.

I also brought up the issue of formalizing the ARISIA Mail Policy. The EBoard authorized and purchased a flatbed copier for copying mail, so I think we ought to actually copy the mail. The idea is to route mail correctly; to make sure that mail meant for multiple persons gets to all persons involved, and to keep accurate records of inbound mail for the Corporation. to that end, I suggest the following for ARISIA Corporate Policy:

MOVED, to set as Corporate Policy:

  1. Only the Clerk shall remove mail from the Corporate MailBox.
  2. All mail of substance shall be copied (junk mail, such as solicitations, excepted) and distributed as follows (noting that exceptions may apply and that mail distribution not be limited to the following):
  1. All mail clearly marked for multiple individuals within ARISIA shall be copied enough to give each addressee a copy, with an additional copy to the Clerk's Files;
  2. All inbound Corporate Correspondence of a general nature have a copy to the President, with the Clerk retaining the original for the files;
  3. All inbound financials (bank statements, bills, invoices, checks to the Corporation, receipts, etc) have a copy to the Clerk's Files, with the Treasurer retaining the original;
  4. Any legal correspondence (beyond normal and common daily business) have copies to the EBoard, copy to the Clerk's Files, and original to the Corporate Attorney;
  5. Any mail to a specific Corporate Appointed Officer or Committee be copied to the Clerk's Files, with the original going to the appropriate Appointed Officer or Committee;
  6. Convention Correspondence be copied as deemed appropriate by the Con Chair or by ARISIA Tradition (for example, Registration keeps originals and copies to Convention Treasurer; original correspondence regarding registration of and fees collected for Dealer's Room/Row or Art Show be kept by the appropriate Department Head, with a copy to the Convention Treasurer; Original Complaints/Praise to the appropriate person, copy to the Con Chair; etc.)
  1. Mail, including copies thereof, shall be delivered in one of the following ways, to be determined by each individual recipient (provided the recipient registers such preference with the Clerk):
  1. Physically delivering the mail or copy to the recipient (for example, at a meeting);
  2. Physically re-sending the correspondence in a new cover;
  3. Faxing a copy to the recipient;
  4. The placement of the mail or copy thereof in the appropriate and marked mail (box/slot/shelf/area/whathaveyou) in what passes for the ARISIA Corporate Office and Storage Facility (provided ARISIA maintains a Corporate Office)

MOVED to table the motion to the EBoard.

Motion CARRIES

Motion TABLED.

The con is over, well and truly and finally over. I would like to thank everyone who worked on the con, and, at this time, I would especially like to thank Nicholas Shectman for all his work after the con to close out the books.

 

MOVED to close the books of Arisia '00 and turn any remaining business over to the Corporation.

Motion CARRIES.

Submitted is the Final Financials Report for Arisia '00 (ed. note: Printed later in MENTOR).

We have a budget; there have been changes to it since we printed it. We are negotiating with the Hotel regarding the interpretation of the Contract regarding the award of Compensatory Room-Nights. This may result in an amendment to our Contract.

Discussion on the Budget ensued. The various lines of the Published Budget that were changed from the published version were not submitted in writing and the Clerk could not keep up with note taking for all of it. The Budget as printed in this issue of MENTOR is the final approved budget for Arisia '01, after ALL debate and changes.

MOVED to increase the Contingency Line Item to $2500.

Motion FAILS for Lack of Second.

MOVED to cut $3385 from Total Convention Expenses where such cuts are at the discretion of the Convention Chair.

NOTED that this budget is higher than other convention budgets in part due to the extra expenses for Travel, Shipping and Insurance for our Artist Guest of Honor; the first-time hire of Security Guards to patrol Art Show and Dealer's Room (both of which are unsecurable Hotel Function Rooms; and we are doing more for the Fen, and it just costs more.

NOTED that Skip and Cris Agreed on something.

NOTED that should this Motion to Amend carries and the budget is approved, the Arisia '01 Con Chair will have to cut $3385 from the budget at her discretion -- but the monies must be cut.

Motion FAILS in a show-of-hands vote of 2-6 with 2 abstentions and 2 Non-Votes.

MOVED to refer the Convention Budget back to the Convention Committee.

Motion FAILS in a show-of-hands vote of 2-9 with 1 abstention.

MOVED to DROP the Internet Room from the Convention Budget.

Motion CARRIES. This removes the line item from the Convention Budget.

MOVED to SLASH $500 from the Contingency Fund.

Motion FAILS in a show-of-hands vote 4-5 with 3 abstentions.

MOVED to remove the Property Insurance line item from the Arisia '01 Convention Budget.

Motion CARRIES.

MOVED to cut $1385 from the Arisia '01 Convention Budget at the discretion of the Convention Chair.

OBJECTION TO CONSIDERATION: This has essentially been asked-and-answered of and by the Corporation.

By a show-of hands vote of 9-3, the objection is SUSTAINED, and the Membership moves on.

MOVED to CALL THE QUESTION

The Question was called.

Secret Ballot Vote was requested by a Member.

Tally of votes 9 in favor, 3 against, 0 abstentions.

Motion to approve the Arisia '01 Convention Budget CARRIES.

Not Present / No Report.

No report.

The Clerk's notes indicate a number of motions were to be presented by the representative of CIC, but he can not find the text of these motions. However, the Membership agreed that these motions were all "business as usual" and the actions described can be performed by CIC with the prior approval of the EBoard on a case-by-case basis.

Not Present / No Report.

(Brendan Quinn, Chair)

I've appointed myself Chair of this Committee, and I'm in the process of otherwise populating this committee. We hope to present a report at the Annual Meeting.

No Report.

No Report.

This committee has been dissolved by the President of the Corporation.

Buzz Harris will chair the Exploratory Gaming Convention.

No action can be taken on the Corporate Budget, as it has not yet been republished as is required by the reworking ordered by the Membership at the last General meeting.

Rachel Silverman, by proxy, submits the following Motion:

MOVED to sell off what technical equipment is not being used, to buy more of what we will actually use, and set yearly rental policy; specifically:

  1. Sell all of the video gear purchased from the Minnesota Mafia, except for one or two of the small monitors which are useful);
  2. Sell the lighting boards and dimmer packs purchased from the Minnesota Mafia as complete sets. Plan to rent these, with any filler lights, at every convention;
  3. Sell or donate (to MIT G&S, for example) the intercom equipment purchased from the Minnesota Mafia;
  4. Purchase for each of the performance spaces: an audio compressor, an amplifier, speakers, and mixing boards from a used equipment store such as Daddy's Junky Music.

MOVED to table this motion to the EBoard for consideration.

Motion CARRIES.

Motion TABLED to the EBoard.

MOVED to set as Arisia Corporate Policy, that Treasury Staff shall not send any amount of cash through the mail.

Motion CARRIES

MOVED that anyone being put on the Hotel Master Bill but not being comped (that is, everyone but the GoHs) will provide a credit card number, expiry, and authorization to the Treasurer at the time they agree to be put on the Hotel Master Bill.

MOVED TO AMEND by striking the parenthetical remark.

Motion CARRIES.

Motion as Amended CARRIES.

MOVED that ARISIA not accept Purchase Orders.

MOVED TO AMEND by replacing as follows: ARISIA not accept Purchase Orders from any organization unless we are certified as an authorized vendor before hand.

MOVED to Table the motion

Motion CARRIES

Motion Tabled.

MOVED TO ADJOURN

Ruled OUT OF ORDER by the Chair

MOVED to OVERRULE THE CHAIR

Motion FAILS to achieve 2/3rds vote of the Membership in a show-of-hands vote of 6-5 with 1 abstention.

Business Continues.

MOVED to continue spending money at last year's budgeted levels, exclusive of Convention Budget, until we pass a new one.

Motion CARRIES.

Over the objection of at least one member who had new business to present, and was pointedly passed over, the meeting ADJOURNED at 10:53 PM.

Were skipped by the adjournment of the Meeting.

 

Minutes of the EBoard Meeting

16 November 2000

The EBoard has heard that Art feared missing was returned to the Artist. Merv will follow up with correspondence to ensure it arrived OK.

The questions raised about the ease of spending money on behalf of the Corporation and the lack of ability to track it were deferred to the next EBoard meeting.

The Motion about Mail Policy was visited at length. The EBoard talked about the word "Committee" and argued "Staff" vs. "Staph." The EBoard has no resolution at this time.

The Corporate Budget was discussed. A number of changes were discussed; the Corporate Treasurer was directed to add Income and Convention Line Items. The EBoard discussed publishing a summary budget from time to time.

Regarding the motion tabled to the EBoard regarding the disposition of the Technical Equipment, the President plans to report out that he has deferred this motion to the Technical Committee for a Cost/Benefit analysis of Renting vs. Owning and Maintaining.

The Corporate Clerk was directed to send mail to the Arisia '00 Art Show Department Head and the Arisia '00 Con Chair to get a list of artists promised free space at the Arisia '01 Art Show.

The issue of unpaid Registration Fees from Arisia '00 that are from an unpaid Purchase Order will be handled

by the Corporate Treasurer now that the books are closed. The Arisia '00 Convention Treasurer shall present a copy of the Bill submitted on that Purchase Order to the Corporate Treasurer.

The EBoard is looking into hiring a CPA to perform an internal audit of the Corporation to determine where we may improve our financial bookkeeping.

The Corporate Treasurer will handle renewing our Tax-Exempt Status in accordance with the ByLaws.

The next EBoard meeting was scheduled for 7:00 PM on Thursday, 07 December 2000.

The Corporate Meeting time was postponed to 7:30 PM on Sunday, 10 December 2000 to allow interested Arisians to attend the memorial service for Robert Sacks.

 

Some Stray Notes

Merv wanted to discuss some issues with the Corporate Membership, but time ran out at the last meeting. Please read on to see the text of his ideas regarding the ARISIA Databases.

Two motions were submitted at the conclusion of the last Corporate Meeting:

"Given the significant costs involved, MOVED to set as Corporate Policy that the ConChair must get Corporate Approval before inviting a Guest of Honor from outside the United States."

and

"Given that no significant progress has been made towards having ARISIA's Books audited; MOVED that the EBoard attempt to identify and contact all persons who donated money to the Audit Fund. The EBoard shall then explain that, since Arisia does not seem likely to make use of their gifts any time soon, the Corporation would like to return their gift; if the donor wants it back."

The EBoard is considering all three of these motions.

The EBoard has announced the rescheduling of the 10 December 2000 General Meeting to 6:00 PM Saturday, 30 December 2000 at the Boston Park Plaza Hotel, Towers and Castle, in the Whitehill Room (subject to change at the availability of the Hotel).

 

In Memoriam

Robert Sacks

On August 18, a Big Name Fan passed. Robert was a fixture at Arisia, as at many other conventions, not only as a fan, but as a program participant, a gopher, and of course a gripe-session regular. Always outgoing (and often exasperating), he went out of his way both to make new fen welcome, and to challenge established ideas about fandom. He was always willing to pitch in, and over the years many Arisians found themselves working beside this wild-eyed man in his three-piece suit and ubiquitous bow tie. I didn't know him outside of fandom, but I have many enjoyable memories of watching Robert's eyes light up as he settled in to a long debate about some abstract point of fannish philosophy. Whether it was the need to separate the NASFIC from the WorldCon, parliamentary procedure, or (the always hoped for) New York WorldCon, Robert was always passionate and often stubborn (a very fannish combination). Arisia will miss him.

 

Executive Board

President

Brendan Quinn

309 Lake Street

Waltham MA 02451

president@arisia.org

ARISIA 2001 ConChair

Elka Tovah Menkes

32 Park Street #1

Brookline MA 02446

etm@world.std.com

Vice President

Nicholas Shectman

75 Lexington Avenue

Somerville MA 02144

vp@arisia.org

ARISIA 2001 Treasurer

Woody Bernardi

164 Prince Street

Boston MA 02113-1034

con-treasurer@arisia.org

Treasurer

Skip Morris

PO Box 542

Merrymack, NH 03054-0542

603 888 5567

morris@mv.mv.com

ARISIA 2002 ConChair

Noel Rosenberg

PO Box 464

Chelmsford MA 01824-0464

Clerk

Tom "Merv" Murphy

42 Sunset Road

Somerville MA 02144

marvmerv@mediaone.net

ARISIA 2002 Treasurer

 

 

 

Committee Members & Corporate Appointed Officers

Corporate Systems Administrator

Cris Shuldiner

Budget Committee

Skip Morris

Corporate Inventory Control

Carsten Turner

Corporate Sales Officer

Nicholas Shectman

Long Range Planning Committee

Brendan Quinn

Cris Shuldiner

Grant Committee

Nicholas Shectman

Cris Shuldiner

Survey Committee

Ben Levy

Hotel Search Committee

Cris Shuldiner (chair)

Skip Morris

Buzz Harris

Brendan Quinn

Gaming Convention Exploratory

Buzz Harris

Official Mermaid

The Manatee

 

Membership/Subscription Information

Subscription to Mentor of ARISIA is included with Corporate Membership to ARISIA, Incorporated. Membership runs from September 1st to August 31st and costs $24.00. Dues are pro-rated on a monthly basis for members joining during the year.

September

$24

 

March

$12

October

$22

 

April

$10

November

$20

 

May

$08

December

$18

 

June

$06

January

$16

 

July

$04

February

$14

 

August

$02

 

Membership Roster

Rob Bazemore

Patrick McCormack

Drea Brandford

Craig McDonough

Brian Cooper

Elka Tovah Menkes

Tom Coveney

Skip Morris

Adam Ek

Tom "Merv" Murphy

Ailsa Ek

Brendan Quinn

Marshall Ellis

Mary Robison

Tom Fish

Noel Rosenberg

George Flynn

Matthew Saroff

Traciy Fogarty

Paul Selkirk

Glen R. Goodwin

Nicholas Shectman

Joel Herda

Cris Shuldiner

Brendan Hertel

Rachel Silber

Lisa Hertel

Rachel Silverman

Walter Kahn

Carsten Turner

Allan Kent

Pat Vandenberg

Ben Levy

 

 

 

Calendar of Events

Sunday, 17 December 2000

Arisia ’01 ConCom Meeting

Time and Place TBD

Saturday, 30 December 2000

ARISIA Corporate Meeting

Whitehill Room, The Boston Park Plaza Hotel, Towers and Castle; room subject to change

Friday through Sunday, 12-14 January 2001

Arisia '01

Featuring Lois McMaster Bujold, Wojtek Siudmak, and Wombat, AKA - jan howard finder.

Sunday, 14 January 2001, Time TBA

ARISIA Corporate Meeting

Small Tent, Arisia ’01

Friday through Sunday, 16-18 February 2001

Boskone 38

Sheraton Framingham, Framingham MA

Friday through Sunday, 23-25 March 2001

Lunacon 2001

The Rye Town Hilton, Rye Brook NY

Friday through Sunday, 30 March – 01 April 2001

I-CON 20

SUNY – Stony Brook, Stony Brook NY

Friday through Sunday, 25-28 May 2001

Balticon 35

Baltimore Omni Inner Harbor Hotel, Baltimore MD

 

 

 

 

Arisia Grant Application

Applicant name: Harvard-Radcliffe Science Fiction Association (HRSFA for short)

Address: 4 University Hall, Cambridge, MA 02138

Co-Chairs: Bryn Neuenschwander and Kevin Gold

Project Contact: Tse Wei Lim (Treasurer)

Mailing Address: 245 Lowell Mail Centre, Cambridge, MA 02138

Daytime (and nighttime) Telephone: 617-493-2887

E-mail: twlim@fas.harvard.edu

Mission Statement

HRSFA officers have often been asked, "What does HRSFA do?" They often reply "everything," but the word "everything" tells people nothing about anything. The Harvard-Radcliffe Science Fiction Association is devoted entirely to the enjoyment of science fiction, fantasy, gaming, and sundry related cool stuff. Basically, HRSFA will do anything up to everything even remotely related to science fiction and fantasy.

(adapted from the HRSFA webpage, http://www.hcs.harvard.edu/~hrsfa/hrsfa.html)

Our current mission is to further this mission by organizing a science fiction convention at Harvard for the first time.

Financial Summary

Income in academic year 1998-1999: $1114

Expenditure in academic year 1998-1999: $992

Project Information

Project: Vericon

Date: January 26-28, 2001

Location: Harvard University

Sponsored by: The Harvard-Radcliffe Science Fiction Association

Will Kick: Ass

Vericon is the realization of one of HRSFA’s most cherished goals – to sponsor a convention on our campus. We are a group with many and varied interests, and this convention will reflect that. We game, so there will be gaming. We read and write science fiction and fantasy, so there will be authors speaking and holding workshops. We watch anime and cool movies, so there will be viewing rooms.

But Vericon will not just be a gaming con, or a sci-fi con, or an anime con. Our ultimate aim for this convention is to make it a State of the Industry Convention, catering to the many college sci-fi groups around. We will have game designers from Avalon Hill, Hasbro and Del Rey around to talk about what the work is really like, and how to break into the industry. We will have authors talking about how to write and not starve.

And, of course, we will have fun ™ & ©.

For a more detailed description of Vericon, please hit the Vericon webpage, www.vericon.org

Participation:

Aside from our 17 confirmed speakers, Vericon will be staffed entirely by HRSFA members and their friends, roommates, and indentured servants, numbering approximately 20-25, with a core organizing staff of 14.

We hope to attract an attendance of about 120, with a student:non-student ratio of 7:3.

 

 

_____________________________________

Tse Wei Lim, Treasurer, HRSFA and Vericon

 

Vericon Budget, Current as of 24 Nov 00

Income

Projected grants - $400

Harvard Undergraduate Council - $400

Admission Fees - $1500

Student pre-reg $10, $15 at the door. Pre-reg groups of 5 get one extra admit free

Expect 80 pre-reg - $800

Expect 10 at the door - $150

Non-student pre-reg $15, $25 at the door.

Expect 20 pre-reg - $300

Expect 10 at the door - $250

Subtotal - $1900

Arisia Grant requested - $800

The Arisia Grant will largely be used to cover the cost of bringing in our speakers, as well as the cost of using Harvard’s physical facilities, i.e. the fixed costs we will have to pay in order to organize a convention worth attending, no matter what attendance might be.

Total income with Arisia Grant: $2700

Expenditure

Speakers - $765

Travel from out of state for Guest of Honour- $350

(1 return ticket from Seattle, WA, plus taxi fare to and from Logan)

Housing & food for Guest of Honour - $175

(1 person for 2 nights in Harvard guest housing + 6 meals on Harvard transient meal rates + 1 meal taken outside Harvard)

Food for other Guests - $240

(16 guests at $15 each)

Facilities - $1180

Harvard Security - $280

(For 1 building for 2 nights)

Audio-Visual Equipment for Screening Rooms - $500

(Equipment and space rented from Harvard AV services)

Screening Rights - $400

(To be arranged through Harvard)

Other costs - $600

Publicity – $250

Props – $150

(for LARPs, Live-Action games, workshops, etc.)

Miscellaneous – $200

 

Total - $2545

 

Proposed Overall Corporate Budget for FY'01:

Income:

Estimated Corporate Membership Income: $ 750.00

Convention Equipment Rental: 6500.00

Convention Budgeted Profit: 4065.00

Total Estimated Income: $11415.00

Expenses and other outlays:

Corporate Operational Expenses:

Admin Expenses: ($ 300.00)

Treasury/Checks/Supplies: (200.00)

Treasury/Bank Fees (300.00)

CIC/Storage: (4200.00)

CIC/Supplies/Fixtures: (250.00)

Mentor: (150.00)

Legal: (300.00)

Food/Meetings&WorkCrew: (250.00)

Mailbox Services: (275.00)

PO Account Fees: (200.00)

PO Database Return Fees: (400.00)

Total Operating Expenses: ($ 6675.00)

Corporate Capital Equipment:

CIC/Dollys/Crates/Moving: ($ 2000.00)

Art Show Equipment: (500.00)

Tech Equipment: (2000.00)

Total: ($ 4500.00)

Grant Fund Transfers: (0.00)

Audit Fund Transfers: (0.00)

Snow Fund Transfers: (0.00)

Total Expenses and outlays: ($11175.00)

Net Income (loss): $ 240.00

 

Arisia '00 Final Financial Report

INCOME

Ad Income 240.00 1,500.00 -1,260.00

Art Show:

Commissions 194.10 225.00 -30.90

Mailing Fees 344.58 275.00 69.58

Panels and Tables 2,075.00 1,500.00 575.00

Print Shop Fees 318.00 0.00 318.00

TOTAL Art Show 2,931.68 2,000.00 931.68

Babysitting 350.00 500.00 -150.00

Dealers:

Rooms 1,740.00 1,800.00 -60.00

Tables 2,640.00 2,400.00 240.00

Dealers-Other 0.00 0.00 0.00

TOTAL Dealers 4,380.00 4,200.00 180.00

Donations 44.81 0.00 44.81

Interest 25.69 0.00 25.69

Registration:

At-Con Reg:

$05 50.00 0.00 50.00

$15 390.00 300.00 90.00

$20 220.00 180.00 40.00

$25 6,950.00 5,500.00 1,450.00

$35 2,730.00 2,555.00 175.00

$40 15,760.00 14,440.00 1,320.00

TOTAL At-Con Reg 26,100.00 22,975.00 3,125.00

Prereg:

$08 1,200.00 1,200.00 0.00

$25 4,650.00 4,650.00 0.00

$30 14,460.00 14,910.00 -450.00

$40 2,480.00 1,760.00 720.00

Prereg-Other 762.00 300.00 462.00

TOTAL Prereg 23,552.00 22,820.00 732.00

TOTAL Registration 49,652.00 45,795.00 3,857.00

TOTAL INCOME 57,624.18 53,995.00 3,629.18

 

EXPENSES

Con Chair:

Admin 85.11 100.00 14.89

ConCom News 0.00 100.00 100.00

GoH Liaison:

Admin 194.41 125.00 -69.41

Food 334.34 700.00 365.66

Travel 496.51 600.00 103.49

TOTAL GoH Liaison 1,025.26 1,425.00 399.74

Hotel Liaison:

Admin 0.00 100.00 100.00

Corkage Waiver 0.00 500.00 500.00

Electricity 0.00 1,000.00 1,000.00

Hotel Rooms -3,069.33 700.00 3,769.33

Security 0.00 1,000.00 1,000.00

Tips 465.00 750.00 285.00

Video Hookup 0.00 300.00 300.00

TOTAL Hotel Liaison -2,604.33 4,350.00 6,954.33

Treasury:

Admin -29.46 100.00 129.46

Bank Charge:

Credit Card Fees 651.47 700.00 48.53

Bank Charge-Other 95.84 150.00 54.16

TOTAL Bank Charge 747.31 850.00 102.69

Errors 30.95 0.00 -30.95

Insurance:

Deductible 539.00 0.00 -539.00

Insurance-Other 1,895.20 1,400.00 -495.20

TOTAL Insurance 2,434.20 1,400.00 -1,034.20

TOTAL Treasury 3,183.00 2,350.00 -833.00

TOTAL Con Chair 1,689.04 8,325.00 6,635.96

Events:

Admin 77.54 100.00 22.46

Anime Theatre 60.00 300.00 240.00

ArisiaTV:

Admin 0.00 50.00 50.00

Incidentals 0.00 100.00 100.00

Videotape 179.00 450.00 271.00

TOTAL ArisiaTV 179.00 600.00 421.00

Art Show:

Admin 92.80 100.00 7.20

Artist Reception 1,119.30 1,200.00 80.70

Damage 173.00 0.00 -173.00

Errors 3.00 50.00 47.00

Forms 276.90 300.00 23.10

Logistics 0.00 50.00 50.00

Mailings 433.34 300.00 -133.34

Shipping 166.88 125.00 -41.88

TOTAL Art Show 2,265.22 2,125.00 -140.22

ASCAP-BMI Fees 0.00 200.00 200.00

Big Event 1 - Echo's Children 464.30 700.00 235.70

Dealers Room 119.72 250.00 130.28

Filking 195.86 300.00 104.14

Films 1,917.23 1,500.00 -417.23

Gaming 0.00 300.00 300.00

Masquerade 72.66 300.00 227.34

Meet the Pros 1,144.60 500.00 -644.60

Period Dance 637.20 650.00 12.80

Photography 0.00 225.00 225.00

Small Event 1 - Fanzine Lounge 582.50 500.00 -82.50

Small Event 2 - Art Contest 253.93 300.00 46.07

Small Event 3 - Late Night Dance 299.00 300.00 1.00

Small Event 4 - Fan GoH Event 282.51 300.00 17.49

Technical:

Admin 100.00 100.00 0.00

Clearcom 125.00 250.00 125.00

Lighting 548.60 600.00 51.40

Sound 700.00 500.00 -200.00

TOTAL Technical 1,473.60 1,450.00 -23.60

Video Theatre:

Equipment 264.45 100.00 -164.45

License Fees 300.00 600.00 300.00

TOTAL Video Theatre 564.45 700.00 135.55

TOTAL Events 10,589.32 11,600.00 1,010.68

Marketing:

Ad Sales 153.21 200.00 46.79

Admin 151.84 300.00 148.16

Advertising 535.00 2,000.00 1,465.00

Press 0.00 50.00 50.00

Promotional Parties 196.15 200.00 3.85

Publications:

Admin 194.32 100.00 -94.32

At-con Newsletter 499.81 450.00 -49.81

Flyers 87.60 400.00 312.40

Mass Mailer:

Postage 400.62 425.00 24.38

Printing 852.00 850.00 -2.00

TOTAL Mass Mailer 1,252.62 1,275.00 22.38

Pocket Program 1,854.60 1,775.00 -79.60

Prereg Packet:

Postage 307.56 350.00 42.44

Printing 134.88 150.00 15.12

TOTAL Prereg Packet 442.44 500.00 57.56

Program Book 4,249.14 3,800.00 -449.14

Program Updates 378.00 0.00 -378.00

Restaurant Guide 415.58 0.00 -415.58

TOTAL Publications 9,374.11 8,300.00 -1,074.11

TOTAL Marketing 10,410.31 11,050.00 639.69

Operations:

Admin 0.00 100.00 100.00

Communications 921.97 700.00 -221.97

Gopher Hole:

Admin 0.00 50.00 50.00

Earned Comps 1,400.00 1,200.00 -200.00

Ribbons 248.55 350.00 101.45

T-Shirts 1,363.00 950.00 -413.00

TOTAL Gopher Hole 3,011.55 2,550.00 -461.55

Logistics 905.68 1,250.00 344.32

Ops Desk 91.14 200.00 108.86

Security 119.04 200.00 80.96

Sign Shop 0.00 50.00 50.00

Telephones 1,092.50 500.00 -592.50

TOTAL Operations 6,141.88 5,550.00 -591.88

Programming:

Admin 200.19 500.00 299.81

Fast Track 467.76 600.00 132.24

Guest Liaison 0.00 100.00 100.00

Kaffeeklatches 311.94 0.00 -311.94

Mailings 1,962.47 2,000.00 37.53

Packets 108.36 300.00 191.64

Phone 188.19 200.00 11.81

Program AV 130.30 150.00 19.70

Program Ops 0.00 250.00 250.00

TOTAL Programming 3,369.21 4,100.00 730.79

 

Services:

Admin 92.27 100.00 7.73

Babysitting:

Admin 59.73 50.00 -9.73

Pagers 47.70 100.00 52.30

Payroll 0.00 75.00 75.00

Salaries 529.51 900.00 370.49

Snacks 0.00 100.00 100.00

Taxes 40.51 75.00 34.49

TOTAL Babysitting 677.45 1,300.00 622.55

Con Suite 2,079.21 2,000.00 -79.21

Green Room 523.03 800.00 276.97

Information Desk 8.99 50.00 41.01

Internet Room 406.59 300.00 -106.59

Party Czar 0.00 200.00 200.00

Registration:

Acknowledgment Postcards 98.91 150.00 51.09

Admin 11.57 50.00 38.43

Badge Holders 281.57 350.00 68.43

Badge Stock 111.43 200.00 88.57

Forms 129.60 125.00 -4.60

TOTAL Registration 633.08 875.00 241.92

Staff Den 956.77 1,300.00 343.23

TOTAL Services 5,377.39 6,925.00 1,547.61

TOTAL EXPENSES 37,577.15 47,550.00 9,972.85

 

 

TOTAL INCOME - EXPENSES 20,047.03 6,445.00 13,602.03

Arisia '01 Convention Budget As Approved (all changes incorporated herein)

(Editor's Note: The budget as submitted for publication included Line Items for Property Insurance and Internet Room -- whereas the Membership voted not to set these line items to zero, but to "drop," or remove them, I have exercised my prerogative as the Editor of Mentor to remove these Line Items in the text of the Budget as printed. Any problems with that? -- you know where to find me.)

Arisia '01 Budget

Total Budget (FY 00,01)

Dept Line Items

Dept Totals

Income

Advertising Income

$500.00

Art Show:

Commissions

$550.00

Mail-in Fees

$350.00

Space Fees

$2,100.00

Print Shop Fees

$200.00

Art Show Totals:

$3,200.00

Babysitting Fees

$350.00

Dealers:

Room Fees

$1,750.00

Row Fees

$2,650.00

Dealer's Totals:

$4,400.00

Registration:

PreReg $25

$4,650.00

PreReg $30

$14,500.00

PreReg $40

$2,500.00

PreReg Other

$800.00

PreReg Total:

$22,450.00

AtCon Reg $5

$50.00

AtCon Reg $15

$400.00

AtCon Reg $20

$250.00

AtCon Reg $25

$7,000.00

AtCon Reg $35

$2,750.00

AtCon Reg $40

$16,000.00

AtCon Reg Total:

$26,450.00

Registration Totals

$48,900.00

Sunday Sundae Tickets (500@$2)

$1,000.00

Hotel: Room Night Credits

$2,300.00

Total (Cash) Income

$60,650.00

NonCash Income

PreReg $8 (Earned Comps)

$1,400.00

$1,400.00

Total (NonCash) Income

$1,400.00

 

Expenses

Administration

ConChair Admin

$100.00

ConCom News

$0.00

Contingency Fund

$1,750.00

Administration Total:

$1,850.00

Treasury

Treasury: Admin

$100.00

Treasury: Fees

Bank Fees

$100.00

CC Fees

$700.00

Treasury Fees Total:

$800.00

Treasury: Errors

$0.00

Insurance: Liability

$500.00

Treasury Total:

$1,400.00

Guests

GoH: Admin

$200.00

GoH: Food

$500.00

GoH: Banquet Dinner

$400.00

GOH Travel

WGoH

$300.00

AGoH

$1,750.00

FGoH

$250.00

FilkG

$0.00

Travel Totals

$2,300.00

GoH: Art Shipping & Insurance

$2,500.00

Guests Total:

$5,900.00

Hotel

Hotel: Admin

$100.00

Hotel: Banquets, Food

Sunday Sundae

$1,000.00

Art Reception / Meet the Pros

$1,500.00

Filking

$300.00

Period Dance

$600.00

Masquerade Green Room

$200.00

Kaffeeklatches

$300.00

Small Event

$0.00

Fast Track

$0.00

Banquets Food Total

$3,900.00

Hotel: Banquets, Ice

$200.00

Hotel: Corkage

$500.00

Hotel: Electricity

$250.00

Hotel: Tips

$750.00

Hotel: Furniture Rental

$0.00

Hotel: Engineering: Video

$150.00

Hotel: Engineering: Telephones

$300.00

Hotel: Telecom: Telephone Service

$100.00

Hotel Total:

$6,250.00

 

Events

Events: Admin

$25.00

Events: Big Event 1

$700.00

Small Event 1

$100.00

Small Event 2

$100.00

Small Event 3

$0.00

Small Event 4

$0.00

Arisia TV:

ArisiaTV: Admin

$100.00

ArisiaTV: Tape Stock

$150.00

$250.00

Arisia TV Total:

Art Show:

Admin

$100.00

Forms

$300.00

Logistics/Parking

$0.00

Mailings

$450.00

Shipping

$160.00

Art Show Total:

$1,010.00

Dealer's Room: Admin

$200.00

Filking: Admin

$0.00

Masquerade: Admin

$100.00

Masquerade: Photocopying

$200.00

Period Dance

$50.00

LARP:DJ:Equipment

$50.00

ASCAP/BMI Fees

$200.00

Con Photographer: Photography

$0.00

Student Writing Contest: Admin/Mailings

$250.00

Student Art Contest: Admin/Mailings

$250.00

Technical:

Admin

$100.00

Clearcom

$250.00

Lighting

$600.00

Sound

$300.00

Technical Total

$1,250.00

Films: Film Rental

$1,500.00

Anime Theatre

$300.00

Kids Anime

$300.00

Video Theatre:

Equipment

$900.00

Licensing

$600.00

Video Theatre Total:

$1,500.00

$8,335.00

Marketing and Publications

Marketing: Ad Sales Solicitation

$200.00

Marketing: Admin

$300.00

Marketing: Advertising

$650.00

Marketing: Press Kits

$0.00

Marketing: Parties

$1,200.00

Publications: Admin

$150.00

Publications: AtCon Newsletter

$550.00

Publications: Flyers

$250.00

 

Publications: Mass Mailer:

Repro

$1,075.00

Postage

$425.00

Mass Mailer Total:

$1,500.00

Publications: Pocket Program

$2,000.00

Publications: PreReg Packet

Repro

$250.00

Postage

$350.00

PreReg Packet Total:

$600.00

Publications: Program Book

$4,500.00

Publications: Program Updates

$0.00

Publications: Restaurant Guide

$450.00

Marketing and Publications Total:

$12,350.00

Operations

Operations: Admin

$100.00

Operations: Communications

$450.00

Bell Atlantic: Telephones

$400.00

Gopher Hole:

Admin

$50.00

Ribbons

$350.00

T-Shirts

$1,375.00

Gopher Hole Total:

$1,775.00

Logistics

$1,000.00

Ops Desk

$100.00

Security: Forms/First Aid/Supplies

$125.00

Security: Paid Security Details

$1,200.00

Information Desk

$50.00

Sign Shop

$50.00

Operations Total:

$5,250.00

Programming

Programming: Admin

$300.00

Programming: PhoneCalls/Photocopying

$200.00

Gaming: Admin

$100.00

Fast Track

$450.00

Program Guest Liaison

$0.00

Program Packets

$300.00

Programming Mailers:

Repro

$800.00

Postage

$800.00

Mailers Total:

$1,600.00

Strange Fannish Stuff

$200.00

Program Ops

$250.00

Program AV

$150.00

Programming Total:

$3,550.00

 

Member Services

Member Services: Admin

$100.00

Babysitting:

Admin

$75.00

Pagers

$100.00

Payroll

$75.00

Salaries

$600.00

Food

$100.00

Taxes

$50.00

Babysitting Total:

$1,000.00

Fanzine Lounge:Food

$350.00

Consuite: Food

$2,500.00

Party Czar: Party Seeding Stock

$200.00

Green Room: Food

$800.00

Registration:

Ack Postcards

$0.00

Admin

$50.00

Badge Holders

$300.00

Badge Stock

$150.00

Forms

$150.00

Registration Total:

$650.00

Staff Den: Food

$1,000.00

Member Services Total:

$6,600.00

Total (Cash) Expenses

$51,485.00

NonCash Expenses

Hotel Rooms and Suites:

Hotel:Suites:ConSuite (3Rx4N)

$1,380.00

Hotel:Suites:GreenRoom (2Rx2N)

$460.00

Hotel:Suites:StaffDen (2Rx2N)

$460.00

Hotel:Suites:Babysitting (2Rx3N)

$690.00

Hotel:Rooms:LogisticsStorage (1Rx4N)

$460.00

Hotel:Rooms:FanzineLounge (1Rx2N)

$230.00

Hotel:Rooms:Treasury (1Rx2N)

$230.00

Hotel:Rooms:WGoH (3N)

$345.00

Hotel:Rooms:AGoH (4N)

$460.00

Hotel:Rooms:FGoH (4N)

$460.00

Hotel:Suites:UnusedComps (2Rx5N,3Rx0N)

$1,150.00

Hotel:Rooms:UnusedComps (3N)

$345.00

Hotel Rooms and Suites Total:

$6,670.00

(less contract comps)

($6,440.00)

(less room credits used for comps)

($230.00)

Corporate acct transfers

Gopher Hole: Earned Comps

$1,500.00

Storage

$3,500.00

Art Show Equipment

$500.00

Communications Equipment

$250.00

Tech & Film Equipment

$750.00

Corporate acct transfers Total:

$6,500.00

Total (NonCash) Expenses

$6,500.00

Net Gain (Loss)

$4,065.00

Special Contingencies

FY'01 Budget

Insurance Deductible

$5,000.00

Damage/NonInsured Items

$1,000.00

Hotel: Restaurant Guarantee

$2,000.00

Hotel: Function Space Guarantee

$5,000.00

 

A Proposal for the Consideration of the Membership

As we all know, ARISIA is currently disorganized with regard to how it keeps its databases. There is no one single source of information, which leads to multiple copies of various degrees of "current" floating about. None of the databases are documented. Many of the various databases are "personal" copies of data, maintained by individuals long-standing in their respective Corporate and Convention positions, and thereby not under ARISIA’s control.

I propose to change this.

I will be redesigning the Corporate and Convention databases; ACCESS will be the tool I use for this development, and the resulting .mdb file will be accessible from ACCESS, Visual BASIC, Visual C++ or other applications developed with this database in mind, and any application that can pass an SQL statement to the Microsoft JET Database Engine. I will document these databases, their structures, code, modules, etc. It is my intent to include support for Dealers, Art Show, Programming, and other Corporate and Convention Concerns as I am made aware of them / such support is requested.

What I would like to do in addition is make this database available to authorized members of the Corporation and the Convention from a single web site. I can write web pages that will secure the information against outside attempts to view the data; I can write web pages that will access the database in a read/write fashion.

There are many advantages to having the ARISIA Combined database available on-line.

First, the distributed client nature of the Web will allow data entry to occur by many individuals both at the same time and at various different times. It will not be necessary to gather 6-8 people in the same place at the same time to crank through data entry in one evening. Portions of the work can be given to data entry volunteers, and these volunteers can perform the work at their own pace, at their own schedules, from the comfort of home (or work). Being web-based, these volunteers will not need to have any particular software package (such as ACCESS) or hardware platform (PC, Mac, *inx boxes will all work equally well) to function to their full ability of the database.

Second, the information can be made available to authorized persons in real-time. All that is needed is a Web Connection, which is becoming increasingly viable as time progresses. Queries can be written ad-hoc with documentation to be provided by me; common queries can be prewritten and available at the click of a button. Data sets, such as names and addresses, can be delivered in a fashion suitable for printing mailing labels, Convention Badges, etc.

Third, once the system is up and running, it will pass the Corporate Directive regarding computerized automation for such activities as Convention Registration. While this is not the intended purpose of the database, it is easy to see how it can be successfully and efficiently used in an at-con situation. Any machine capable of running a web browser, and equipped with a $15.00 Network Adapter Card can be successfully set up and run on perhaps 30 minutes notice.

I intend to mount the database on a Windows 2000 Server platform for the following reasons:

  1. I know how Windows works: I work with Internet Information Server (Microsoft’s Web Server); I program in VBScript, available in Windows; I can program Active Server Pages to deal with database transactions. I do NOT know how to use ORACLE, or LOTUS Notes, or any *inx platforms . . . yet.
  2. The JET Database Engine (which eagerly works with the ACCESS .mdb file format) is included with Windows 2000 Server and Internet Information Server at no additional cost. This is important to consider when SQL Server costs approximately $1000 to license.

 

The choice of the ACCESS .mdb file format and the use of the JET Database engine are not negotiable for the following reasons:

  1. I know how to use these tools, and I’m the one doing the work;
  2. These tools are suitable for this job of this scale and will deliver performance as specified;
  3. SQL Server costs $1000 to license; JET will come with the Windows 2000 Server;
  4. Should far-future changes need to be made to the structure of the database and I am unavailable to do the work, the JET Database Engine has a fully functional set of SQL Data Definition Language instructions;
  5. Should future conditions warrant, upgrading the database format and engine to SQL Server is a straightforward process.

To these ends, I request the following:

    1. That the Server be purchased only when the database is developed out of the Beta and into the Deployment stage,
    2. That the Server will be co-located with the existing Arisia.org server,
    3. That access to the server will be via console or via Virtual Private Network connection only,
    4. That the Database Administrator will work cooperatively with the Systems Administrator regarding the deployment and administration of the Server,
    5. That the choice of database engine will be Microsoft JET, subject to review;

 

Through this cooperation and volunteer work, ARISIA can enjoy the satisfaction of building and maintaining a tool that will benefit not a single convention year, but the Corporation as a whole indefinitely.

Thank you for your time and attention.

In Service,

Tom Murphy

ARISIA, Incorporated

#322, Building 600

1 Kendall Square

Cambridge, MA 02139