Mentor
The Newsletter of Arisia, Incorporated — Number 166— June 2008
Notices
The next corporate meeting is 7:30 PM on Tuesday June 24th at the NESFA Clubhouse in Somerville. At that meeting we plan to vote on the corporate and convention budgets included in this Mentor.
The quorum for the next (June) meeting is 10 based on 51% of the average attendance of the last three meetings (17, 24, and 18).
Minutes of the May 2008 Meeting
Date,
Time, and Place
The meeting was called to order by Nicholas Shectman at 2:20 PM on Sunday
May 18, 2008 at MIT, building 66, in Cambridge. Minutes taken and submitted by
Rick Kovalcik.
In
Attendance (17 Members)
Paul Aldred, Samantha Dings, Jan Dumas, Don Eastlake, Jill Eastlake, Lisa
Hertel, Crystal Huff, Steve Huff, Al Kent, Rick Kovalcik, Benjamin Levy, Glenn
MacWillians, Tom Murphy (Merv), Lia Olsborg, Nicholas Shectman (Phi), Persis
Thorndike, and Pat Vandenberg.
[The quorum for the next (June) meeting is 10 based on 51% of the average attendance of the last three meetings (17, 24, and 18).]
Proxies
Paul Aldred to Mary Dumas (until he arrived), Sharon Sbarsky to Rick Kovalcik.
Corrections
to the Minutes
None.
Eboard
Report
There has been some further activity with hotels. We have heard form two
possible overflow hotels. The Doubletree by the Mass Pike has offered 150
rooms at $109 and the Cambridge Center Marriott has offered 175 rooms at $123
(to match the Hyatt). Straw poll between the Doubletree and Marriott was ~10
to 1. MSP to authorize the Eboard to sign a contract for an overflow hotel
for Arisia ’09 with whichever hotel works best taking into account the straw
poll.
We were approached by the Hyatt and they would like to accelerate signing the contract for Arisia ’10. We discussed some possible concessions we might get from them. MSP to authorize the Eboard to sign a contract for the Hyatt for Arisia ’10.
We anticipate a request to loan equipment to the Denver Worldcon. MSP as amended to authorize the Eboard to negotiate to loan stuff to Denver f.o.b. and returned to Arisia Storage subject to the usual terms. [The usual fanish terms are they are responsible for picking it up and returning it to storage. If anything breaks they either fix it or pay for replacing it. If anything is lost they pay for replacing it. However, from the discussion it was clear the Eboard should negotiate terms appropriate to this transaction.]
President’s
Report
No report.
Vice-President’s
Report
No report.
Treasurer’s
Report
We plan to vote a corporate budget next month which will be included in the
next Mentor. Insurance for the Relaxacon came in at $250 which was about
one-half what was estimated.
Clerk’s
Report
An attendance list has been passed around. Due are currently $8 for those
interested in joining. All Division Heads are required to join the
corporation.
Relaxacon
Report
Mary reported that planning is going along well. Ben reported that we
currently have 47 people registered included children and one days. There was
a discussion of budget. It was the sense of the clerk that last year food was
funded from the registration fees and that was the plan for this year again.
MSP to set the at-the-door rates to $25 for the weekend, $15 for Friday or Saturday, and half-price for children and that this money also goes toward food and soft drinks.
MSP to close pre-registration at the end of May 26th. It was pointed out the hospitality house is no sleeping zone.
A’08
Report
The A’08 ConChair was not present and did not send a report.
A’08
Treasurer’s Report
Don is still working on closing the books. It now appears A’08 made more
money than we previously thought ($21k rather than $14k) due to confusion about
which account the artist funds were in.
A’09
Report
The org chart continues to evolve. Pat Vandenberg is now Jill’s admin. A
draft budget was developed by Jill, Cris, Rick, and Ben and is being circulated
around the Div-Heads. It will be distributed more widely soon. Jill will be
mailing list a more detailed report [which is included later in this issue].
A’09
Treasurer’s Report
The A’09 Treasurer was not present and did not send a report.
A’10
Report
Rick reported he is working on Guests Of Honor and similar.
CIC
Report
There will be a cleanup session on Saturday June 14 starting at 10 AM to
concentrate on film and video gear.
Bylaws
Cleanup Committee Report
We are still hashing things out.
Volunteer
Appreciation Committee Report
The first meeting will be at the Relaxacon.
Grant
Committee Report
The Grants Committee needs to schedule another meeting.
Other
Committees
Not present or no report.
Old
Business
There was a discussion about finishing up the business for A’07. It is
still in progress.
New
Business
MSP to set the place of the August Corporate Meeting on August 17th
to be held at Chez Wood – the Kovalcik-Mozzicato home in Newton.
MSP to authorize the Eboard to negotiate with the Relaxacon hotel (assuming things go well this year) towards hosting the Relaxacon in 2009 with the cost to the corporation not to exceed $1000.
Announcements
Carole Selami is looking for ride to Balticon on Friday. Sharon Sbarsky is
looking for room shares at Balticon and Relaxacon.
See future meetings below.
The meeting adjourned at about 9:45 PM.
Future
Meetings
(Relaxacon ’08 Friday May 30 to Sunday June 1 at Corsair and Crossrip
Motels in Dennisport.)
Arisia ’09 ConCom meeting Sunday June 22 at 2 PM at MIT (Topic: Who are we missing?).
Corporate meeting Tuesday June 24 at 7:30 PM at NESFA Clubhouse in Somerville.
No July Corporate Meeting.
(Readercon 19 Thursday 17 July 2008 to Sunday 20 July 2008 at the Burlington Marriott (www.readercon.org).)
Arisia ’09 ConCom meeting Sunday 20 July at 2 PM at Eastlakes’ (Party).
Corporate meeting and BBQ Sunday August 17 at 2 PM at Chez Wood – the Kovalcik-Mozzicato home in Newton.
Arisia ’09 ConCom meeting Wednesday September 17 at 7:30 PM at Hyatt (Topic: Convention Flow).
Arisia ’09 ConCom meeting Tuesday October 14 at 7:30 PM at Chez Wood, aka Kovalcik-Mozzicato home in Newton (Topic: TBD).
Arisia ’09 ConCom meeting Thursday November 6 at 7:30 PM at Hyatt (Topic: TBD).
Arisia ’09 ConCom meeting Sunday December 14 at 2:00 PM at MIT (Topic: TBD).
Arisia ’09 ConCom meeting Sunday January 4, 2009 at 2:00 PM at Hyatt (Topic: TBD).
Detailed Arisia ’09 ConChair Report
The organization has changed, and will change again. Please look at the organization chart for the latest and greatest from time to time.
Pat Vandenberg is now acting as the convention Admin for pre-con. Thanks Pat!
The online survey question changes every two weeks. Be sure to go to www.arisia.org to make your vote count on each survey question.
We had general committee meetings to discuss both Ideas for things to do at the convention and Space Allocation.
A preliminary budget was developed by Cris, Ben, Rick and myself last week and is in circulation to the Division Heads. We will be publishing our proposal soon to the Corporation. We hope to pass a budget for the convention at the June Corporate meeting.
We decided not to have a party at Balticon because there was no one going who was willing to run it. We hope to have parties at Denvention and Albacon, and perhaps at Philcon. If you are attending any SF conventions before Arisia '09, please send a message to marketing @ arisia.org so that we can give you a pile of flyers to take and thus avoid postage.
There are many, many exciting ideas being discussed on the Brainstorming email list. To join it go to http://arisia.org/mailman/listinfo/brainstorm
Please come to the Relaxacon. Not only will many people working on Arisia '09 be there, but there is also an ocean! Come have fun down the Cape.
Detailed Treasurer’s Reports
May 1st 2008 |
|
|
Change from last month |
Even Year - A08 |
|
$22,966.14 |
-$9,465.70 |
Odd Year - A09 |
|
$8,319.74 |
$7,459.03 |
|
|
|
|
Corporate |
|
|
|
Reserved/Unspent |
|
|
|
Grant Fund |
$1,000.00 |
|
$0.00 |
Two years expenses (CDs) |
$29,231.80 |
|
$49.19 |
Relaxcon Memberships |
$525.88 |
|
$97.59 |
Voted Expenses (excludes budget) |
$1,000.00 |
|
-$250.00 |
Unspent Budget |
$2,951.69 |
|
-$1,413.00 |
Total Reserved |
|
$34,709.37 |
-$1,516.22 |
Unallocated Funds |
|
$12,658.10 |
$2,279.39 |
Total Corporate Funds |
|
$47,367.47 |
$763.17 |
Total Assets |
|
$78,653.35 |
-$1,243.50 |
June 1st 2008 |
|
|
Change from last month |
Even Year - A08 |
|
$22,555.14 |
-$411.00 |
Odd Year - A09 |
|
$8,319.74 |
$0.00 |
|
|
|
|
Corporate |
|
|
|
Reserved/Unspent |
|
|
|
Grant Fund |
$1,000.00 |
|
$0.00 |
Two years expenses (CDs) |
$29,279.48 |
|
$47.68 |
Relaxcon Memberships |
$935.31 |
|
$409.43 |
Voted Expenses (excludes budget) |
$1,000.00 |
|
$0.00 |
Unspent Budget |
$2,019.97 |
|
-$931.72 |
|
Total Reserved |
$34,234.76 |
-$474.61 |
Unallocated Funds |
|
$12,034.23 |
-$623.87 |
Total Corporate Funds |
|
$46,268.99 |
-$1,098.48 |
Total Assets |
|
$77,143.87 |
-$1,509.48 |
Proposed Corporate Budget
Proposed Arisia 08-09 Corporate Budget |
||
|
|
|
Income |
|
|
Dues |
$1,000 |
|
Interest |
$600 |
|
A'09 Convention Payment |
$10,000 |
|
Total Income |
|
$11,600 |
|
|
|
Expenses |
|
|
Rent ($797) per month |
-$9,564 |
|
Mailbox ($325, paid through 8/1/09) |
$0 |
|
Liability Insurance - Arisia |
-$600 |
|
Liability Insurance - Relaxacon |
-$600 |
|
Liability Insurance - Storage |
-$1,500 |
|
Student Art Contest Prizes |
-$500 |
|
USPS Bulk Account Permit |
-$175 |
|
Mentor – Postage and Copying |
-$600 |
|
Admin |
-$200 |
|
Supplies |
-$300 |
|
Lawyer (as needed) |
-$300 |
|
Domain Name (paid through 2010) |
$0 |
|
Server Hosting |
$0 |
|
Credit Card/Paypal Fees |
-$50 |
|
Capital Equipment Purchases |
-$830 |
|
Contingency Fund |
-$2,000 |
|
Total Expenses |
|
-$17,219 |
Capital Equipment Purchases |
||||
|
Area |
Unit Price |
Number |
Subtotal |
Measuring Tapes |
Art Show |
$10 |
2 |
$20 |
Catering Coolers |
Food |
$80 |
6 |
$480 |
Air pots |
Food |
$70 |
3 |
$210 |
Crock pots (used) |
Food |
$30 |
4 |
$120 |
Other ??? |
??? |
??? |
??? |
??? |
|
|
|
|
$830 |
Additional Motion Suggested by Rick Kovalcik:
To equally divide (in quarters) the excess proceeds from A'08 into additional Capital Expenses for Tech (to be allocated by the Eboard), the Contingency Fund in the Budget ,the Rainy Day Fund (CD), and the Grant Fund. The latter two require a motion separate from the Budget.
Membership Roster
This is the current membership roster as of May 31, 2008. Bold indicates members paid up through August 2008. Italic indicates honorary members. Bold Italic indicates honorary members who have also paid (so that they can vote or hold office).
Lisa Adler-Golden |
’Zanne Labonville |
Aaron Agassi |
Alex Latzko |
Paul Aldred |
Ben Levy |
Rob Bazemore |
Carole London |
Dave Belfer-Shevett |
Ken London |
Michael Bergman |
Glen McWilliams |
Bridget Boyle |
Skip Morris |
Stephanie Clarkson |
Susan Mozzicato |
Tom Coveney |
Tom Murphy (Merv) |
David D’Antonio |
Pam Ochs |
Samantha Dings |
Lia Olsborg |
Jan Dumas |
Peter Olson |
Mary Dumas |
Sheila Oranch |
Don Eastlake |
James Pinkerton |
Jill Eastlake |
Karen Purcell |
Tom Fish |
Mark Richards |
John Francini |
Mary Robison |
Tracy Gangwer |
Noel Rosenberg |
Nichole Gosselin |
Sharon Sbarsky |
Joel Herda |
Nicholas Shectman (Phi) |
Brendan Hertel |
Cris Shuldiner |
Lisa Hertel |
Rachel Silber |
Christina Hodge |
Mike Sprague |
Lisa Holsberg (Jasra) |
Janet Stickle |
Crystal Huff |
Pete Thomas |
Steve Huff |
Persis Thorndike |
September Isdell |
Carsten Turner |
Jeanne Kahn |
Pat Vandenberg |
Walter Kahn |
Al Walker (Hobbit) |
Allan Kent |
Conor Walsh |
Rick Kovalcik |
Michael Whitehouse |
Key List
If you do not have a key to storage and need to get into storage, send mail to keys@arisia .org and all keyholders will get your request.
Keyset |
Holder |
Keyset |
Holder |
1 |
Joel Herda |
13 |
Persis Thorndike |
2 |
Alex Latzko |
14 |
Lisa Hertel |
3 |
Skip Morris |
15 |
Ben Levy |
4 |
Carsten Turner |
16 |
Lia Olsborg |
5 |
Skip Morris |
17 |
Lisa Holsberg |
6 |
Phi |
18 |
Dave Belfer-Shevett |
7 |
Michael Bergman |
19 spare |
Skip Morris |
8 |
Rick Kovalcik |
20 |
Crystal Huff |
9 |
September Isdell |
21 |
Jill Eastlake |
10 |
Hobbit |
22 |
Noel Rosenberg |
11 |
Landlord |
23-26 spares |
Rick Kovalcik |
12 |
Janet Stickle |
|
|
Executive Board
President |
Arisia 2008 ConChair |
Vice President |
Arisia 2008 Treasurer |
Treasurer |
Arisia 2009 ConChair
|
Clerk |
Arisia 2009 Treasurer
|
Committee Members
Archives September Isdell (chair) Samantha Dings Rick Kovalcik Ben Levy Susan Mozzicato |
HonorsRick Kovalcik (chair) Rachel Silber |
Budget Ben Levy (chair) Don Eastlake Alex Latzko Cris Shuldiner |
Hotel SearchJanet Stickle (chair) Rick Kovalcik Ben Levy Skip Morris Rachel Silber |
Bylaws Cleanup Tom “Merv” Murphy (chair) Rob Bazemore Rick Kovalcik Ben Levy Skip Morris |
Information Technology Lisa Holsberg (chair) Dave Belfer-Shevett John Francini Tracy Gangwer Alex Latzko Cris Shuldiner |
Corporate Inventory Control / Tech Rick Kovalcik (chair) Lisa Hertel Skip Morris Al “Hobbit” Walker |
RelaxaconMary Dumas (chair) Samantha Dings (tours) Lisa Hertel (pre-registration) Christina Hodge (programming) Crystal Huff (hospitality) Rick Kovalcik (hotel liaison) |
Grants Crystal Huff (chair) September Isdell Noel Rosenberg Mike Sprague |
Timeline Rachel Silber (chair) Lisa Hertel Skip Morris Conor Walsh |
Long Range Planning (vacant) |
Survey (vacant) |
Directions for Arisia Meeting on Tuesday June 24, 2008 at 7:30 PM
Location: NESFA Clubhouse, 504 Medford St., Somerville, 617-625-2311
More detailed directions and maps are available online at http://www.nesfa.org/clubhouse. There is unlimited free on-street parking after 6 pm and on Sunday (one hour limit with meters at other times), and you can park in back by turning down Lowell and going in the first driveway on the left.
From the West, the easiest route is to take Rt. 2 to Alewife and then head north (left) on the Alewife Brook Parkway for about a half mile. Turn right onto Broadway. Follow Broadway about a mile and a half.
Take Medford St. where it forks off to the right at Magoun Sq. (Dunkin Donuts on right) and it's just a bit over a block on the right.
From Cambridge, take Prospect St. out of Central Sq to Union Sq in Somerville. Go west out of Union Sq along Somerville Ave until you come to Central St. Turn right onto Central and go to Medford St. (the second traffic light). Turn left onto Medford and the Clubhouse is between 4 and 5 blocks on the left.
From the North and East, get on Medford St. from McGrath highway (Mass 28) and follow it to Lowell St.
You could also get on Broadway going west and then make a hairpin left onto Medford where they join at Magoun Sq.
By MBTA, the NESFA clubhouse is served by MBTA bus routes 80, 89, and 101 which pass through or near Magoun Square—a block from the clubhouse:
80 Arlington Center—Lechmere Station (Green Line)
89 Clarendon Hill—Sullivan Square Station (Orange Line)
101 Malden Center Station (Orange Line)—Sullivan Square Station (Orange Line) (goes near Magoun Square)
Mentor 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. 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 |
Upcoming Events and Meetings
Arisia ’09 ConCom meeting Sunday June 22 at 2 PM at MIT (Topic: Who are we missing?)
Corporate meeting Tuesday June 24 at 7:30 PM at NESFA Clubhouse in Somerville.
No July Corporate Meeting.
(Readercon 19 Thursday 17 July 2008 to Sunday 20 July 2008 at the Burlington Marriott (www.readercon.org).)
Corporate meeting and BBQ Sunday August 17 at 2 PM at Chez Wood, the Kovalcik-Mozzicato home in Newton.
Arisia ’09 ConCom meeting Wednesday September 17 at 7:30 PM at Hyatt (Topic: Convention Flow)
Arisia ’09 ConCom meeting Tuesday October 14 at 7:30 PM at Chez Wood (Topic: TBD)
Arisia ’09 ConCom meeting Thursday November 6 at 7:30 PM at Hyatt (Topic: TBD)
Arisia ’09 ConCom meeting Sunday December 14 at 2:00 PM at MIT (Topic: TBD)
Arisia ’09 ConCom meeting Sunday January 4, 2009 at 2:00 PM at Hyatt (Topic: TBD)
|
Arisia 2008 Budget |
|
|
|
|
|
|
|
|
|
|
|
Arisia 2009 Budget |
|
|
(Proposal v3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net: |
$457 |
Income: |
$73,680 |
Expense: |
$73,223 |
|
|
|
|
|
|
Net: |
$647 |
Income: |
$78,160 |
Expense: |
$77,513 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME |
Quantity |
line price |
subtotal |
Functional area subtotal |
running total |
Actual Reported |
|
A'08/A'09 Budget Diffs |
|
INCOME |
Quantity |
line price |
subtotal |
Functional area subtotal |
running total |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising |
0 |
|
$0 |
$0 |
$0 |
$1,625 |
|
$3,000 |
|
Advertising |
0 |
$3,000 |
$3,000 |
$3,000 |
$3,000 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Art Show |
|
|
|
$3,330 |
$3,330 |
|
|
|
|
Art Show |
|
|
|
$2,810 |
$5,810 |
||||
|
Panel Fees (20 GoH) |
80 |
$28 |
$2,240 |
|
|
$1,812 |
|
-$420 |
|
|
Panel Fees (20 GoH, 12 past GOH) |
65 |
$28 |
$1,820 |
|
|
||
|
Table Fees |
30 |
$28 |
$840 |
|
|
$812 |
|
$0 |
|
|
Table Fees |
30 |
$28 |
$840 |
|
|
||
|
Mail-In Fees |
0 |
$250 |
$250 |
|
|
$165 |
|
-$100 |
|
|
Mail-In Fees |
0 |
$150 |
$150 |
|
|
||
|
Commissions |
|
|
$0 |
|
|
|
|
$0 |
|
|
Commissions |
|
|
$0 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dealers |
|
|
|
$4,500 |
$7,830 |
|
|
|
|
Dealers |
|
|
|
$4,000 |
$9,810 |
||||
|
Rooms |
45 |
$100 |
$4,500 |
|
|
$4,100 |
|
-$500 |
|
|
Rooms |
40 |
$100 |
$4,000 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registration |
|
|
|
$65,850 |
$73,680 |
|
|
|
|
Registration |
|
|
|
$68,350 |
$78,160 |
||||
|
Comps (from last year) |
200 |
$8 |
$1,600 |
|
|
|
|
$400 |
|
|
Comps (from last year) |
250 |
$8 |
$2,000 |
|
|
||
|
Comps (program, etc.) |
400 |
$0 |
$0 |
|
|
|
|
$0 |
|
|
Comps (program, etc.) |
400 |
$0 |
$0 |
|
|
||
|
Pre-Reg |
|
|
|
|
|
|
|
|
|
|
Pre-Reg |
|
|
|
|
|
||
|
|
Year-Ahead |
105 |
$30 |
$3,150 |
|
|
3205 |
|
$600 |
|
|
|
Year-Ahead |
125 |
$30 |
$3,750 |
|
|
|
|
Party Rate |
50 |
$35 |
$1,750 |
|
|
|
|
$0 |
|
|
|
Party Rate |
50 |
$35 |
$1,750 |
|
|
|
|
Through March 31 |
30 |
$35 |
$1,050 |
|
|
|
|
$0 |
|
|
|
Through March 31 |
30 |
$35 |
$1,050 |
|
|
|
|
Through September 31 |
200 |
$40 |
$8,000 |
|
|
|
|
$0 |
|
|
|
Through September 31 |
200 |
$40 |
$8,000 |
|
|
|
|
Through December 31 |
700 |
$50 |
$35,000 |
|
|
|
|
$0 |
|
|
|
Through December 31 |
700 |
$50 |
$35,000 |
|
|
|
|
After December 31 |
200 |
$60 |
$12,000 |
|
|
|
|
$0 |
|
|
|
After December 31 |
200 |
$60 |
$12,000 |
|
|
|
|
Student |
100 |
$25 |
$2,500 |
|
|
|
|
$0 |
|
|
|
Student |
100 |
$25 |
$2,500 |
|
|
|
|
Participants (1 or 2 panels) |
20 |
$40 |
$800 |
|
|
|
|
$0 |
|
|
|
Participants (1 or 2 panels) |
20 |
$40 |
$800 |
|
|
|
|
Total Pre-Reg |
1405 |
|
|
|
|
|
|
|
|
|
|
Total Pre-Reg |
1425 |
|
|
|
|
|
At-Con |
|
|
|
|
|
|
|
|
|
|
At-Con |
|
|
|
|
|
||
|
|
Full Weekend |
0 |
$60 |
$0 |
|
|
|
|
$1,500 |
|
|
|
Full Weekend |
25 |
$60 |
$1,500 |
|
|
|
|
Student |
0 |
$25 |
$0 |
|
|
|
|
$0 |
|
|
|
Student |
0 |
$25 |
$0 |
|
|
|
|
Friday |
0 |
$20 |
$0 |
|
|
|
|
$0 |
|
|
|
Friday |
0 |
$20 |
$0 |
|
|
|
|
Saturday |
0 |
$40 |
$0 |
|
|
|
|
$0 |
|
|
|
Saturday |
0 |
$40 |
$0 |
|
|
|
|
Sunday |
0 |
$30 |
$0 |
|
|
|
|
$0 |
|
|
|
Sunday |
0 |
$30 |
$0 |
|
|
|
|
Monday |
0 |
$10 |
$0 |
|
|
|
|
$0 |
|
|
|
Monday |
0 |
$10 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Total |
|
|
|
|
$73,680 |
$11,719 |
|
|
|
|
|
Income Total |
|
|
|
|
$78,160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate expenses |
|
|
|
$9,888 |
$9,888 |
|
|
|
|
Corporate expenses |
|
|
|
$10,000 |
$10,000 |
||||
|
Rent |
|
12 |
$797 |
$9,564 |
|
|
$9,564 |
|
-$9,564 |
|
|
Rent |
|
0 |
$797 |
$0 |
|
|
|
Mailbox |
|
12 |
$27 |
$324 |
|
|
$324 |
|
-$324 |
|
|
Mailbox |
|
0 |
$27 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment to Corporation |
|
|
|
$10,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Con Chair |
|
|
|
$3,000 |
$12,888 |
|
|
|
|
Con Chair |
|
|
|
$1,600 |
$11,600 |
||||
|
Administration |
|
|
|
|
|
|
|
|
$100 |
|
|
Administration |
|
|
|
$100 |
|
|
|
Contingency Fund |
|
$3,000 |
|
|
|
|
-$1,500 |
|
|
Contingency Fund |
|
$1,500 |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Events |
|
|
|
$5,125 |
$18,013 |
|
|
|
|
Events |
|
|
|
$8,900 |
$20,500 |
||||
|
Admin |
1 |
$150 |
$150 |
|
|
|
|
-$100 |
|
|
Admin |
|
|
$50 |
|
|
||
|
ASCAP/BMI Fees |
1 |
$275 |
$275 |
|
|
$237 |
|
-$25 |
|
|
ASCAP/BMI Fees |
|
|
$250 |
|
|
||
|
Friday night event |
1 |
$500 |
$500 |
|
|
$648 |
|
-$250 |
|
|
Event #1 |
|
|
$250 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Event #2 |
|
|
$250 |
|
|
|
|
|
|
|
|
|
|
|
$43 |
|
|
|
|
Event #3 |
|
|
$250 |
|
|
|
|
Sunday Night Event |
|
|
|
|
|
|
$250 |
|
|
|
|
Event #4 |
|
|
$250 |
|
|
|
|
Masquerade |
|
|
$200 |
|
|
$175 |
|
$0 |
|
|
Masquerade |
|
|
$200 |
|
|
||
|
|
Admin |
|
$200 |
|
|
|
|
|
$0 |
|
|
|
Admin |
|
$200 |
|
|
|
|
Technical |
1 |
|
$4,000 |
|
|
$3,043 |
|
-$700 |
|
|
Technical |
|
|
$3,300 |
|
|
||
|
|
Scaffolding |
|
$2,000 |
|
|
|
|
|
-$1,750 |
|
|
|
Scaffolding |
|
$250 |
|
|
|
|
|
ClearCom |
|
$200 |
|
|
|
$150 |
|
$0 |
|
|
|
ClearCom |
|
$200 |
|
|
|
|
|
Food for Masq Setup |
|
$150 |
|
|
|
$876 |
|
$350 |
|
|
|
Food |
|
$500 |
|
|
|
|
|
Lighting |
|
$1,000 |
|
|
|
$100 |
|
$250 |
|
|
|
Lighting |
|
$1,250 |
|
|
|
|
|
Sound |
|
$150 |
|
|
|
|
|
$850 |
|
|
|
Sound |
|
$1,000 |
|
|
|
|
|
Supplies |
|
$300 |
|
|
|
$29 |
|
-$200 |
|
|
|
Supplies |
|
$100 |
|
|
|
|
|
Video Projector Rental |
1 |
$200 |
|
|
|
|
|
-$200 |
|
|
|
Video Projector Rental |
|
$0 |
|
|
|
|
Projected Media |
|
|
|
|
|
|
|
|
|
|
|
Projected Media |
|
|
|
$4,000 |
|
|
|
|
35mm Proj. Rental |
0 |
|
$0 |
|
|
|
|
$0 |
|
|
|
35mm Proj. Rental |
|
$1,000 |
|
|
|
|
|
Film rentals |
0 |
|
$0 |
|
|
|
|
$0 |
|
|
|
Film rentals |
|
$1,500 |
|
|
|
|
|
Film Shipping |
0 |
|
$0 |
|
|
|
|
$0 |
|
|
|
Film Shipping |
|
$500 |
|
|
|
|
|
Anime Theatre |
0 |
|
$0 |
|
|
|
|
$0 |
|
|
|
Anime Theater |
|
$250 |
|
|
|
|
|
Video Theater |
0 |
|
$0 |
|
|
|
|
$0 |
|
|
|
Video Theater |
|
$250 |
|
|
|
|
|
MPLC Umbrella License |
1 |
$400 |
$400 |
|
|
$390 |
|
-$400 |
|
|
|
MPLC Umbrella License |
|
$400 |
|
|
|
|
Video |
|
|
|
$140 |
|
|
|
|
-$40 |
|
|
Arisia TV |
|
|
|
$100 |
|
|
|
|
Blackout Materials |
|
$40 |
|
|
|
|
|
|
|
|
|
Shipping |
|
$75 |
|
|
|
|
|
Videos |
|
$100 |
|
|
|
|
|
|
|
|
|
Supplies |
|
$25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed Functions |
|
|
|
|
|
$20,720 |
$38,733 |
|
|
|
|
Fixed Functions |
|
|
|
|
|
$22,625 |
$43,125 |
|
Art Show |
|
|
|
|
$1,050 |
|
|
|
$75 |
|
|
Art Show |
$1,125 |
|
|
|
|
|
|
|
Admin |
|
$50 |
$50 |
|
|
$63 |
|
$0 |
|
|
|
Admin |
|
|
$50 |
|
|
|
|
Forms |
|
$50 |
$50 |
|
|
|
|
-$50 |
|
|
|
Forms |
|
|
$0 |
|
|
|
|
Mailer Copying |
|
$200 |
$200 |
|
|
$54 |
|
-$125 |
|
|
|
Mailer Copying |
|
|
$75 |
|
|
|
|
Mailer Postage |
|
$200 |
$200 |
|
|
$138 |
|
-$50 |
|
|
|
Mailer Postage |
|
|
$150 |
|
|
|
|
Final Reckoning Mailing |
|
$0 |
$0 |
|
|
|
|
$50 |
|
|
|
Final Reckoning Mailing |
|
|
$50 |
|
|
|
Student Art Contest |
|
|
|
$500 |
|
|
$506 |
|
$250 |
|
|
|
Student Art Contest Mailing |
|
|
$750 |
|
|
|
Dealers |
|
|
$50 |
$50 |
|
|
$29 |
|
$0 |
|
|
Dealers |
|
|
$50 |
$50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Food |
|
|
|
$9,220 |
|
|
|
$355 |
|
Food |
|
$9,575 |
|
|
|
|
|
||
|
Beverage order |
|
1000 |
$1 |
$1,000 |
|
|
$676 |
|
$0 |
|
|
|
Beverage order |
1000 |
$1 |
$1,000 |
|
|
|
Con Suite Food |
|
2200 |
$2 |
$4,400 |
|
|
$5,326 |
|
$0 |
|
|
|
Con Suite Food |
2200 |
$2 |
$4,400 |
|
|
|
Con Suite Supplies |
|
|
|
$0 |
|
|
$163 |
|
$175 |
|
|
|
Con Suite Supplies |
|
|
$175 |
|
|
|
Convection Oven Rental |
|
1 |
$150 |
$150 |
|
|
$150 |
|
$0 |
|
|
|
Convection Oven Rental |
1 |
$150 |
$150 |
|
|
|
Filk Refreshments |
|
|
|
$0 |
|
|
$606 |
|
$0 |
|
|
|
Filk Refreshments |
|
|
$0 |
|
|
|
Masquerade Green Room |
|
|
$120 |
$120 |
|
|
|
|
-$20 |
|
|
|
Masquerade Green Room |
|
|
$100 |
|
|
|
Green Room Food |
|
|
$1,500 |
$1,500 |
|
|
$1,285 |
|
$0 |
|
|
|
Green Room Food |
|
|
$1,500 |
|
|
|
Green Room Supplies |
|
|
$225 |
$225 |
|
|
$6 |
|
-$125 |
|
|
|
Green Room Supplies |
|
|
$100 |
|
|
|
Party Seed (included above) |
|
|
|
$0 |
|
|
|
|
$0 |
|
|
|
Party Seed (included above) |
|
|
$0 |
|
|
|
Staff Den Food |
|
|
$1,500 |
$1,500 |
|
|
$909 |
|
$500 |
|
|
|
Staff Den Food |
|
|
$2,000 |
|
|
|
Staff Den Supplies |
|
|
$225 |
$225 |
|
|
$1 |
|
-$125 |
|
|
|
Staff Den Supplies |
|
|
$100 |
|
|
|
Smoking Lounge |
|
|
$100 |
$100 |
|
|
$24 |
|
-$50 |
|
|
|
Smoking Lounge |
|
|
$50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel Liaison |
|
|
|
|
|
$10,450 |
|
|
|
$1,475 |
|
Hotel Liaison |
|
$11,925 |
|
|
|
|
|
|
Admin |
|
1 |
$100 |
$100 |
|
|
|
|
|
|
|
Admin |
|
1 |
$100 |
$100 |
|
|
|
Banquet Services |
|
|
|
|
|
|
|
|
|
|
|
Banquet Services |
|
|
|
$2,200 |
|
|
|
Fast Track |
|
1 |
$150 |
$150 |
|
|
|
|
-$150 |
|
|
Pizza Party |
|
|
$1,500 |
|
|
|
|
F&B Event #1 |
|
1 |
$1,000 |
$1,000 |
|
|
|
|
-$1,000 |
|
|
Ballroom Event (Fri) |
|
|
$700 |
|
|
|
|
F&B Event #2 |
|
1 |
$1,000 |
$1,000 |
|
|
|
|
-$1,000 |
|
|
|
|
|
$0 |
|
|
|
|
F&B Event #3 |
|
1 |
$1,000 |
$1,000 |
|
|
$252 |
|
-$1,000 |
|
|
|
|
|
$0 |
|
|
|
|
Art Show Reception (F&B) |
|
1 |
$500 |
$500 |
|
|
|
|
-$500 |
|
|
|
|
|
$0 |
|
|
|
|
Volunteer Lounge (see Ops) |
|
|
$400 |
$400 |
|
|
|
|
-$400 |
|
|
Volunteer Lounge |
|
|
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corkage |
1 |
$0 |
$0 |
|
|
|
|
$0 |
|
|
Corkage |
1 |
$0 |
$0 |
|
|
||
|
Electricity |
1 |
$0 |
$0 |
|
|
|
|
$0 |
|
|
Electricity |
1 |
$0 |
$0 |
|
|
||
|
Lock Recoring |
1 |
$0 |
$0 |
|
|
|
|
$0 |
|
|
Lock Recoring |
1 |
$0 |
$0 |
|
|
||
|
Phone Lines |
0 |
$100 |
$0 |
|
|
|
|
$0 |
|
|
Phone Lines |
0 |
$100 |
$0 |
|
|
||
|
Internet Room |
|
|
$0 |
|
|
$250 |
|
$250 |
|
|
Internet Service |
|
|
$250 |
|
|
||
|
Tips |
|
|
|
|
|
|
|
$0 |
|
|
Tips |
|
|
|
|
|
||
|
|
cash |
800 |
$1 |
$800 |
|
|
$1,046 |
|
$200 |
|
|
|
cash |
1000 |
$1 |
$1,000 |
|
|
|
|
gifts |
10 |
$50 |
$500 |
|
|
$340 |
|
-$200 |
|
|
|
gifts |
6 |
$50 |
$300 |
|
|
|
Hotel Rooms (extra night) |
0 |
$119 |
$0 |
|
|
$2,995 |
|
$3,075 |
|
|
Hotel Rooms (extra night) |
25 |
$123 |
$3,075 |
|
|
||
|
Shuttle Bus Service |
|
|
|
$5,000 |
|
|
$755 |
|
|
|
|
Shuttle Bus Service |
|
|
|
$5,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GoH Liaison |
|
|
|
$5,810 |
$44,543 |
|
|
|
|
GoH Liaison |
|
|
|
$1,400 |
$44,525 |
||||
|
Admin |
|
|
$50 |
|
|
|
|
$0 |
|
|
Admin |
|
|
$50 |
|
|
||
|
Hospitality Gifts |
3 |
$50 |
$150 |
|
|
$273 |
|
$0 |
|
|
Hospitality Gifts |
3 |
$50 |
$150 |
|
|
||
|
Thursday GoH Event |
32 |
$35 |
$1,120 |
|
|
$1,791 |
|
-$1,120 |
|
|
Thursday GoH Event |
0 |
$35 |
$0 |
|
|
||
|
Artist GoH Food |
11 |
$30 |
$330 |
|
|
$63 |
|
-$130 |
|
|
Artist GoH Food |
4 |
$50 |
$200 |
|
|
||
|
Artist GoH Shipping |
|
|
$1,000 |
|
|
$1,195 |
|
-$800 |
|
|
Artist GoH Shipping |
|
|
$200 |
|
|
||
|
Artist GoH Travel |
2 |
$600 |
$1,200 |
|
|
$669 |
|
-$1,150 |
|
|
Artist GoH Travel |
|
|
$50 |
|
|
||
|
Writer GoH Food |
11 |
$30 |
$330 |
|
|
$63 |
|
-$130 |
|
|
Writer GoH Food |
4 |
$50 |
$200 |
|
|
||
|
Writer GoH Travel |
1 |
$100 |
$100 |
|
|
|
|
-$50 |
|
|
Writer GoH Travel |
|
|
$50 |
|
|
||
|
Fan GoH Food |
11 |
$30 |
$330 |
|
|
$175 |
|
-$130 |
|
|
Fan GoH Food |
4 |
$50 |
$200 |
|
|
||
|
Fan GoH Travel |
2 |
$600 |
$1,200 |
|
|
$793 |
|
-$900 |
|
|
Fan GoH Travel |
|
|
$300 |
|
|
||
|
Filk Guest Travel |
|
|
$0 |
|
|
|
|
$0 |
|
|
Filk Guest Travel |
|
|
$0 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Member Services |
|
|
|
|
|
$8,100 |
$52,643 |
|
|
|
|
Member Services |
|
|
|
|
|
$7,070 |
$51,595 |
|
Babysitting |
|
|
|
$2,400 |
|
|
|
|
-$250 |
|
|
Babysitting |
|
|
|
$2,150 |
|
|
|
|
Food |
|
$100 |
|
|
|
$49 |
|
$0 |
|
|
|
Food |
|
$100 |
|
|
|
|
|
Salaries |
|
$2,250 |
|
|
|
$1,578 |
|
-$250 |
|
|
|
Salaries |
|
$2,000 |
|
|
|
|
|
Supplies |
|
$50 |
|
|
|
$23 |
|
$0 |
|
|
|
Supplies |
|
$50 |
|
|
|
|
Coat Check |
|
|
|
$100 |
|
|
|
|
-$100 |
|
|
Coat Check |
|
|
|
$0 |
|
|
|
Info Desk |
|
|
$100 |
|
|
$150 |
|
$0 |
|
|
Info Desk |
|
|
$100 |
|
|
||
|
Registration |
|
|
|
|
|
|
$237 |
|
$0 |
|
|
Registration |
|
|
|
|
|
|
|
|
Badges |
2500 |
$1 |
$2,750 |
|
|
$1,291 |
|
-$750 |
|
|
|
Badges |
2500 |
$1 |
$2,000 |
|
|
|
|
Forms |
250 |
$0 |
$20 |
|
|
|
|
$0 |
|
|
|
Forms |
250 |
$0 |
$20 |
|
|
|
Volunteer T-Shirts |
|
390 |
$7 |
$2,730 |
|
|
$1,943 |
|
$70 |
|
|
Volunteer T-Shirts |
|
350 |
$8 |
$2,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ops |
|
|
|
$3,880 |
$56,523 |
|
|
|
|
Ops |
|
|
|
$4,260 |
$55,855 |
||||
|
Admin |
|
|
$400 |
|
|
$377 |
|
$0 |
|
|
Admin |
|
|
$400 |
|
|
||
|
Cell Phones, Pagers, etc. |
|
|
$0 |
|
|
|
|
$100 |
|
|
Cell Phones, Pagers, Radios, etc. |
|
|
$100 |
|
|
||
|
Load-in & Staff Party Supplies |
|
|
$0 |
|
|
|
|
$0 |
|
|
Load-in & Staff Party Supplies |
|
|
$0 |
|
|
||
|
Logistics |
|
|
$1,400 |
|
|
$476 |
|
$1,000 |
|
|
Logistics |
|
|
$2,400 |
|
|
||
|
|
Food |
|
$100 |
|
|
|
$215 |
|
$150 |
|
|
|
Food |
|
$250 |
|
|
|
|
|
Gas |
|
$200 |
|
|
|
|
|
$550 |
|
|
|
Gas and Tolls |
|
$750 |
|
|
|
|
|
Truck Rental |
|
$800 |
|
|
|
$869 |
|
$300 |
|
|
|
Truck Rental |
|
$1,100 |
|
|
|
|
|
Labor Ready(Load In/Out) |
|
$300 |
|
|
|
|
|
$0 |
|
|
|
Labor Ready(Load In/Out) |
|
$300 |
|
|
|
|
Massage Den |
|
|
|
|
|
|
$50 |
|
$410 |
|
|
Massage Den |
|
|
|
$410 |
|
|
|
|
Lotion |
|
$100 |
$100 |
|
|
|
|
-$100 |
|
|
|
Lotion |
|
$150 |
|
|
|
|
|
Supplies |
|
$50 |
$50 |
|
|
|
|
-$50 |
|
|
|
Supplies |
|
$100 |
|
|
|
|
|
Sheet Rental |
150 |
$1 |
$150 |
|
|
|
|
-$150 |
|
|
|
Sheet Rental |
|
$150 |
|
|
|
|
|
Sheet Bags |
1 |
$10 |
$10 |
|
|
$198 |
|
-$10 |
|
|
|
Sheet Bags |
|
$10 |
|
|
|
|
Ops Desk |
|
|
$1,070 |
|
|
$6 |
|
-$920 |
|
|
Security Supplies |
|
|
$150 |
|
|
||
|
Paid Security (hotel + Cambridge PD) |
|
$920 |
|
|
|
|
|
-$920 |
|
|
Paid Security (hotel + Cambridge PD) |
|
$0 |
|
|
|
||
|
|
Security |
|
$150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ribbons |
|
|
$700 |
|
|
$629 |
|
$100 |
|
|
Ribbons |
|
|
$800 |
|
|
||
|
|
Ribbons - Art Show |
|
$150 |
|
|
|
|
|
$0 |
|
|
|
Ribbons - Art Show |
|
$150 |
|
|
|
|
|
Ribbons - Masquerade |
|
$250 |
|
|
|
|
|
$0 |
|
|
|
Ribbons - Masquerade |
|
$250 |
|
|
|
|
|
Ribbons - Fast Track |
|
$50 |
|
|
|
|
|
$0 |
|
|
|
Ribbons - Fast Track |
|
$50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ribbons-Student Art |
|
$50 |
|
|
|
|
|
Ribbons - Other |
|
$250 |
|
|
|
|
|
$50 |
|
|
|
Ribbons - Other |
|
$300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Programming |
|
|
|
$530 |
$57,053 |
|
|
|
|
Programming |
|
|
|
$580 |
$56,435 |
||||
|
Admin |
|
$50 |
|
|
|
|
|
$50 |
|
|
Admin |
|
$50 |
$50 |
|
|
||
|
Phone calls and copying |
|
$100 |
|
|
|
|
|
$100 |
|
|
Phone calls and copying |
|
$100 |
$100 |
|
|
||
|
Program AV |
|
$50 |
|
|
|
|
|
$50 |
|
|
Program AV |
|
$50 |
$50 |
|
|
||
|
Program Ops |
|
$100 |
|
|
|
|
|
$100 |
|
|
Program Ops |
|
$100 |
$100 |
|
|
||
|
Program Packets |
|
|
|
|
|
|
|
$100 |
|
|
Program Packets |
|
|
$100 |
|
|
||
|
|
Copying |
|
$100 |
|
|
|
|
|
$0 |
|
|
|
Copying |
|
$100 |
|
|
|
|
Table Tents |
|
$50 |
|
|
|
$66 |
|
$50 |
|
|
Table Tents |
|
|
$50 |
|
|
||
|
Thank You Notes (postage) |
|
$80 |
|
|
|
|
|
$80 |
|
|
Thank You Notes (postage) |
|
|
$80 |
|
|
||
|
Fast Track Arts&Craft Supplies |
|
1 |
$50 |
$50 |
|
|
$43 |
|
$0 |
|
|
Fast Track Arts&Craft Supplies |
|
1 |
$50 |
$50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing |
|
|
|
$1,050 |
$58,103 |
|
|
|
|
Marketing |
|
|
|
$5,700 |
$62,135 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Cards for Divheads |
|
|
|
$150 |
|
|
|
Admin |
|
|
$50 |
|
|
|
|
-$50 |
|
|
Admin |
|
$50 |
|
|
|
||
|
Advertising |
|
|
$0 |
|
|
|
|
$1,945 |
|
|
Advertising |
|
|
$1,945 |
|
|
||
|
|
Other |
|
$0 |
|
|
|
|
|
|
|
|
|
Readercon |
|
$50 |
|
|
|
|
|
T Posters on T |
|
$0 |
|
|
|
|
|
|
|
|
|
Denvention Ad |
|
$125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Tech |
|
$420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NE News |
|
$450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Berkley Beacon |
|
$450 |
|
|
|
|
|
|
|
|
|
|
|
$52 |
|
|
|
|
|
Harvard |
|
$450 |
|
|
|
|
Campus Marketing Program |
|
$0 |
|
|
|
|
|
$75 |
|
|
Campus Marketing Program |
|
|
$75 |
|
|
||
|
Flyers/Postage/Presskits/Etc |
|
|
$550 |
|
|
|
|
-$450 |
|
|
Flyers/Postage/Presskits/Etc |
|
|
$100 |
|
|
||
|
Mass Mailer - Killed ($1,705) |
|
|
$0 |
|
|
|
|
$1,600 |
|
|
Mass Mailer |
|
|
$1,600 |
|
|
||
|
|
Repro |
3000 |
$750 |
|
|
|
|
|
|
|
|
|
Repro |
4000 |
$1,000 |
|
|
|
|
|
Inkjet/Mailing |
|
$160 |
|
|
|
|
|
|
|
|
|
Inkjet/Mailing |
|
$0 |
|
|
|
|
|
Postage |
|
$525 |
|
|
|
|
|
|
|
|
|
Postage |
|
$500 |
|
|
|
|
|
Returns (bad addresses) |
|
$200 |
|
|
|
|
|
|
|
|
|
Returns (bad addresses) |
|
$100 |
|
|
|
|
Parties |
|
|
$450 |
|
|
|
|
$1,380 |
|
|
Parties |
|
|
$1,830 |
|
|
||
|
|
Boskone Party |
|
$0 |
|
|
|
|
|
|
|
|
|
Boskone Party |
|
$0 |
|
|
|
|
|
Lunacon Party |
|
$0 |
|
|
|
|
|
|
|
|
|
Lunacon Party |
|
$275 |
|
|
|
|
|
Balticon Party |
|
$250 |
|
|
$250 |
|
|
|
|
|
|
Readercon |
|
$255 |
|
|
|
|
|
Worldcon Party |
|
$0 |
|
|
|
|
|
|
|
|
|
Worldcon Party |
|
$750 |
|
|
|
|
|
Albacon Party |
|
$0 |
|
|
|
|
|
|
|
|
|
Albacon Party |
|
$270 |
|
|
|
|
|
PiCon Party |
|
$200 |
|
|
$226 |
|
|
|
|
|
|
Philcon |
|
$280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Publications |
|
|
|
$9,850 |
$67,953 |
|
|
|
|
Publications |
|
|
|
$10,608 |
$72,743 |
||||
|
Admin |
|
$50 |
$50 |
|
|
|
|
$0 |
|
|
Admin |
|
$50 |
$50 |
|
|
||
|
Ad Solicitation |
|
$25 |
$25 |
|
|
$117 |
|
$200 |
|
|
Ad Solicitation |
|
|
$225 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Printing |
|
$50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Postage |
|
$175 |
|
|
|
|
At Con Newsletter (imprints) |
9100 |
$0 |
$800 |
|
|
$458 |
|
-$500 |
|
|
At Con Newsletter (toner) |
|
|
$300 |
|
|
||
|
Braille Pocket Program |
|
$150 |
$150 |
|
|
$233 |
|
$100 |
|
|
Braille Pocket Program |
|
|
$250 |
|
|
||
|
Large Print Pocket Program |
|
|
$50 |
|
|
|
|
-$50 |
|
|
Large Print Pocket Program |
|
|
$0 |
|
|
||
|
Mini-Mailer |
|
|
|
$500 |
|
|
|
|
-$500 |
|
|
Mini-Mailer |
|
|
|
$0 |
|
|
|
Pocket Program |
2200 |
$1 |
$2,200 |
|
|
$3,583 |
|
$1,958 |
|
|
Pocket Program |
2200 |
$2 |
$4,158 |
|
|
||
|
Program Grid |
2000 |
$0 |
$300 |
|
|
|
|
-$300 |
|
|
Program Grid |
0 |
$0 |
$0 |
|
|
||
|
Souvenir Book |
2200 |
|
$4,650 |
|
|
$3,498 |
|
$75 |
|
|
Souvenir Book |
1600 |
|
$4,725 |
|
|
||
|
|
Printing |
|
$2,850 |
|
|
|
|
|
$1,875 |
|
|
|
Printing |
|
$4,725 |
|
|
|
|
|
Program Guide |
|
$1,800 |
|
|
|
|
|
-$1,800 |
|
|
|
Program Guide |
|
$0 |
|
|
|
|
Restaurant Guide |
|
|
|
|
|
|
$656 |
|
|
|
|
Restaurant Guide |
|
|
|
|
|
|
|
|
Printing |
500 |
$2 |
$925 |
|
|
|
|
-$325 |
|
|
|
Printing |
600 |
$1 |
$600 |
|
|
|
Sign Shop |
|
|
$200 |
$200 |
|
|
$423 |
|
$0 |
|
|
Sign Shop Supplies |
|
|
|
$200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sign Shop Toner |
|
|
|
$100 |
|
|
Treasury |
|
|
|
$5,270 |
$73,223 |
|
|
|
|
Treasury |
|
|
|
$4,770 |
$77,513 |
||||
|
Admin |
|
|
$200 |
|
|
$258 |
|
-$100 |
|
|
Admin |
|
|
$100 |
|
|
||
|
Bank Fees |
|
|
$2,000 |
|
|
|
|
-$100 |
|
|
Bank Fees |
|
|
$1,900 |
|
|
||
|
|
Credit Card Fees |
|
$1,000 |
|
|
|
$69 |
|
-$350 |
|
|
|
Credit Card Fees |
|
$650 |
|
|
|
|
|
Paypal Fees |
|
$1,000 |
|
|
|
$1,062 |
|
$250 |
|
|
|
Paypal Fees |
|
$1,250 |
|
|
|
|
Insurance |
|
|
$500 |
$500 |
|
|
|
|
$100 |
|
|
Insurance |
|
|
|
$600 |
|
|
|
NCOA |
|
|
|
$70 |
|
|
|
|
$0 |
|
|
NCOA |
|
|
|
$70 |
|
|
|
Comps Passed to nxt year |
|
250 |
$8 |
$2,000 |
|
|
$2,000 |
|
$0 |
|
|
Comps Passed to next year |
|
250 |
$8 |
$2,000 |
|
|
|
Refunds (Program etc.) |
|
$500 |
$500 |
|
|
$55 |
|
-$400 |
|
|
Refunds (Program etc.) |
|
|
$100 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense Total |
|
|
|
|
$73,223 |
$57,089 |
|
|
|
|
|
Expense Total |
|
|
|
|
$77,513 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income |
$73,680 |
|
|
|
|
|
|
$4,480 |
|
Income |
$78,160 |
|
|
|
|
||||
Expenses |
$73,223 |
|
|
|
|
|
|
$4,290 |
|
Expenses |
$77,513 |
|
|
|
|
||||
Net |
$457 |
|
|
|
|
|
|
$190 |
|
Net |
$647 |
|
|
|
|
A'09 Budget Notes:
1) Many line items that were 0 last year, are 0 this year, and the actuals show no money spent on them, have been removed.
2) The income actuals from last year do not yet include most of the registration numbers, as I have not seen those yet.