2006 IJA Portland Festival Income
& Expenses
|
|
2004 |
2005 |
2006 |
|
|
|
|
By Martin Frost, Katje Sabin & Bill Gilliland
|
|
Actual |
Actual |
Est'd |
Actual |
|
|
|
|
Income |
|
|
|
|
129029 |
106827 |
93405 |
98,132.21 |
|
|
|
|
Expenses |
|
|
|
|
76887 |
89165 |
100318 |
105,565.92 |
|
|
|
|
Net, excludes membership/merchandise |
|
52142 |
17662 |
-6913 |
-7,433.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merchandise income (videos) |
|
|
8459 |
1123 |
|
6,074.00 |
|
|
|
|
Membership income with registrations |
|
|
10562 |
8158 |
|
7,641.00 |
|
|
|
|
Gross, includes membership/merchandise |
|
71163 |
26943 |
-6913 |
6,281.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 IJA Portland Festival Expenses |
|
Est'd |
Est'd |
Est'd |
Actual |
|
|
|
|
Expenses |
|
|
|
|
|
|
|
105,565.92 |
|
|
|
|
Travel |
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Guests |
|
|
|
|
3500 |
1200 |
1,800.00 |
|
|
|
|
|
Staff |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fest Director |
|
|
460 |
550 |
1000 |
1,219.00 |
|
|
|
|
|
|
Pre-fest Rental Car |
|
|
|
|
|
383.22 |
|
|
|
|
|
|
Championships Director |
|
355 |
350 |
350 |
267.00 |
|
|
|
|
|
|
farewell Director |
|
|
350 |
100 |
350 |
222.60 |
|
|
|
|
|
|
Historical award winner |
|
|
|
|
222.60 |
|
|
|
|
|
|
Videographer |
|
|
|
300 |
350 |
250.00 |
|
|
|
|
Housing |
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Guests |
|
|
|
|
|
|
|
|
|
|
|
|
Staff |
|
|
|
|
|
|
|
2,535.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
84.38 |
|
|
|
|
|
|
Fest Director (Pre-fest) |
|
|
|
550 |
554.42 |
|
|
|
|
|
|
Other Staff |
|
|
|
|
|
|
|
|
|
|
|
|
Championships Director |
|
|
|
|
|
|
|
|
|
|
|
Cascade of Stars Director |
|
|
|
|
|
|
|
|
|
|
|
Videographer |
|
|
|
350 |
|
|
|
|
|
|
|
|
Board - Split Rooms |
|
|
|
|
|
|
|
|
|
|
Awards |
|
|
|
|
|
|
|
|
|
|
|
|
|
Thank-You Gifts |
|
|
|
937 |
0 |
1000 |
1,032.72 |
|
|
|
|
|
Flowers - Michelle |
|
|
|
|
|
|
49.75 |
|
|
|
|
|
Donation to help defray loss |
|
|
|
|
|
50.00 |
|
|
|
|
|
Joggling |
|
|
|
|
|
|
250 |
370.28 |
|
|
|
|
|
Championships |
|
|
|
|
50 |
|
|
|
|
|
|
|
|
Cash |
|
|
|
3950 |
3950 |
3950 |
3,950.00 |
|
|
|
|
|
|
Trophies |
|
|
|
0 |
0 |
|
75.00 |
|
|
|
|
|
|
youth show participation ribbons |
|
|
|
|
40.00 |
|
|
|
|
|
|
stage&numbers medals |
|
|
|
|
163.76 |
|
|
|
|
|
|
Ribbons and Medals |
|
|
887 |
1000 |
300 |
581.51 |
|
|
|
|
|
Prop Competitions Prize Money |
|
|
1600 |
1800 |
1800 |
1,800.00 |
|
|
|
|
|
Jazz & Juggle Prize Money |
|
|
0 |
0 |
|
|
|
|
|
|
|
Numbers cash prizes |
|
|
|
|
|
|
800.00 |
|
|
|
|
|
People's Choice Trophy |
|
|
|
|
|
30.00 |
|
|
|
|
|
Extraordinary Service, Historical, Excellence |
|
|
|
|
337.70 |
|
|
|
|
|
Excellence in Education |
|
|
421 |
100 |
100 |
0.00 |
|
|
|
|
Bank Charges |
Merchant account fees |
|
2700 |
2700 |
1000 |
955.29 |
|
|
|
|
|
|
PayPal fees |
|
|
|
|
|
1,519.60 |
|
|
|
|
|
|
Bank fees for transfer |
|
|
|
|
|
337.00 |
|
|
|
|
Festival Site |
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility & Theater |
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility Rental |
|
|
5500 |
11248 |
15000 |
15,000.00 |
|
|
|
|
|
|
Facility final payment |
|
|
|
70 |
2500 |
2,982.00 |
|
|
|
|
|
|
site services |
|
|
17000 |
10352 |
4000 |
|
|
|
|
|
|
|
a/v labor |
|
|
|
|
2500 |
8000 |
3,050.00 |
|
|
|
|
|
|
Joggling Track |
|
|
0 |
1700 |
1000 |
333.75 |
|
|
|
|
|
|
Opening Party Site |
|
|
0 |
0 |
|
|
|
|
|
|
|
|
Theater Site |
|
|
11174 |
4070 |
|
|
|
|
|
|
|
|
Theater Equipment Rental |
|
|
2600 |
|
7,957.50 |
|
|
|
|
|
|
Midnite Show Site |
|
|
0 |
1550 |
|
|
|
|
|
|
|
|
Midnite Show AV |
|
|
|
150 |
|
135.02 |
|
|
|
|
|
Other Rental (DDR, mats, carpet) |
|
|
|
|
|
|
|
|
|
|
|
|
DDR |
|
|
|
0 |
0 |
500 |
|
|
|
|
|
|
|
Gym Mats |
|
|
|
|
|
200 |
|
|
|
|
|
|
|
Carpet, Pipe & Drape, Decorations |
|
|
|
2000 |
4,411.00 |
|
|
|
|
|
|
Amp |
|
|
|
|
|
|
75.00 |
|
|
|
|
Food |
|
|
|
|
|
|
|
|
|
|
|
|
|
Monday dinner & sundae bar |
|
|
3700 |
4151 |
8000 |
16,179.64 |
|
|
|
|
|
|
|
|
|
|
319 |
0 |
500 |
|
|
|
|
|
|
Green Room - total |
|
|
|
250 |
300 |
250 |
279.45 |
|
|
|
|
|
|
|
|
|
|
250 |
|
250 |
|
|
|
|
|
|
|
|
|
|
|
250 |
|
250 |
|
|
|
|
|
|
Prelim Judge Food |
|
|
|
250 |
|
250 |
70.00 |
|
|
|
|
|
|
|
|
|
|
1600 |
|
500 |
|
|
|
|
|
|
Pre-fest Party Food |
|
|
|
|
|
|
350.00 |
|
|
|
|
|
Videographer Per Diem |
|
|
|
240 |
240 |
|
|
|
|
|
|
Gratuities |
|
|
|
|
1011 |
1700 |
1520 |
|
|
|
|
|
Merchandise |
|
|
|
|
|
|
|
|
|
|
|
|
|
T-Shirts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-production costs |
|
|
0 |
|
|
|
|
|
|
|
|
|
Shirt printing |
|
|
6322 |
6500 |
6500 |
6,977.50 |
|
|
|
|
|
buttons |
|
|
|
|
|
450 |
|
223.95 |
|
|
|
|
|
DVDs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production |
|
|
|
3400 |
3400 |
2,630.00 |
|
|
|
|
Mailing |
|
|
|
|
|
|
|
|
|
|
|
|
|
Mailer Postage (under printing) |
|
|
0 |
0 |
585 |
585.00 |
|
|
|
|
|
Shipping (after fest) |
|
|
|
|
|
|
475.30 |
|
|
|
|
|
Shipping (awards) |
|
|
|
|
|
|
124.50 |
|
|
|
|
|
Shipping Postage |
|
|
|
|
500 |
|
309.23 |
|
|
|
|
|
Postcards - local publicity |
|
|
|
|
|
172.25 |
|
|
|
|
|
Other Postage |
|
|
|
|
|
|
70.00 |
|
|
|
|
|
Shipping printer & supplies to fest |
|
|
|
|
33.15 |
|
|
|
|
|
DVD mailing - Domestic |
300 @ 1.3 |
|
|
390 |
390 |
1,008.35 |
|
|
|
|
|
DVD mailing - Canada |
80 @ 1.60 |
|
|
128 |
128 |
258.00 |
|
|
|
|
|
DVD mailing - International |
20 @ 4.20 |
|
|
84 |
84 |
|
|
|
|
Printing |
|
|
|
|
|
|
|
|
|
|
|
|
|
Mailer Printing (& mailing) |
|
|
2974 |
2500 |
1000 |
2,000.00 |
|
|
|
|
|
On-Site Copier |
|
|
|
435 |
500 |
500 |
1,023.28 |
|
|
|
|
|
Program |
|
|
|
|
0 |
590 |
700 |
465.00 |
|
|
|
|
|
reg materials |
|
|
|
|
|
|
120.00 |
|
|
|
|
|
reg materials |
|
|
|
|
|
|
17.69 |
|
|
|
|
|
vendor forms |
|
|
|
|
|
|
12.80 |
|
|
|
|
|
Tickets |
|
|
|
|
185 |
200 |
200 |
37.22 |
|
|
|
|
|
postcards |
|
|
|
|
|
|
|
105.18 |
|
|
|
|
|
Advertising Flyers/Press Kit |
|
|
0 |
0 |
300 |
75.00 |
|
|
|
|
|
School Show Programs |
|
|
0 |
0 |
100 |
|
|
|
|
|
|
ID Tags / Wristbands |
|
|
|
164 |
821 |
821 |
|
|
|
|
|
Marketing |
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Interest Magazines |
|
|
0 |
0 |
2000 |
1,000.00 |
|
|
|
|
|
Local Publicity |
|
|
|
0 |
0 |
1500 |
1,610.00 |
|
|
|
|
Professional Services |
|
|
|
|
|
|
|
|
|
|
|
|
Monday Night Band |
|
|
|
|
|
200 |
250.00 |
|
|
|
|
|
Special Guest 1 |
|
|
|
8000 |
3003 |
1000 |
1,125.00 |
|
|
|
|
|
Special Guest 2 |
|
|
|
|
2000 |
2500 |
2,500.00 |
|
|
|
|
|
Videographer |
|
|
|
0 |
7500 |
7500 |
7,500.00 |
|
|
|
|
|
Photographer |
|
|
|
0 |
0 |
300 |
|
|
|
|
|
|
Temp agency-Cashier |
|
|
|
|
|
|
224.00 |
|
|
|
|
|
childcare |
|
|
|
|
|
|
|
500.00 |
|
|
|
|
Telephone |
IJA phones |
|
|
1800 |
2000 |
2000 |
1,800.00 |
|
|
|
|
|
|
personal phones |
|
|
|
|
|
300.00 |
|
|
|
|
Office Supplies |
|
|
|
|
|
|
|
|
|
|
|
|
Sign Making |
|
|
|
0 |
0 |
|
|
|
|
|
|
|
badge blanks |
|
|
|
|
|
|
77.26 |
|
|
|
|
|
lanyards & badge covers |
|
|
|
|
|
352.59 |
|
|
|
|
|
Reg Desk Supplies |
|
|
|
|
|
|
134.18 |
|
|
|
|
|
MIsc |
|
|
|
|
436 |
350 |
400 |
|
|
|
|
|
Miscellaneous |
|
|
|
|
3000 |
0 |
2000 |
|
|
|
|
|
|
walkie talkies |
|
|
|
|
|
|
214.00 |
|
|
|
|
|
CZ cones |
|
|
|
|
|
|
|
33.40 |
|
|
|
|
|
Jerome Power Exchanger |
|
|
|
|
|
20.00 |
|
|
|
|
|
Petanque Balls |
|
|
|
|
|
|
50.00 |
|
|
|
|
|
Airport Parking |
|
|
|
|
|
|
3.00 |
|
|
|
|
Contingency (10% of total) |
|
|
|
|
8800 |
|
|
|
|
|
Insurance |
|
|
|
|
250 |
250 |
250 |
694.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 IJA Portland Festival Income
|
|
2004 |
2005 |
2006 |
|
|
|
|
Data from Martin Frost & Jerry Martin
|
|
Est'd |
Est'd |
Est'd |
Actual |
|
|
|
|
Income, excludes memberships/merchandise |
|
|
|
|
98,132.21 |
|
|
|
|
|
At Fest Income |
|
|
|
|
|
|
31,562.21 |
|
|
|
|
|
Pre Fest Income |
|
|
|
|
|
|
66,570.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Packages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adult |
|
|
|
72497 |
|
|
|
|
Price |
Actual |
Est'd |
|
|
|
early |
|
|
|
39893 |
40975 |
32,631.00 |
|
149.00 |
219 |
275 |
|
|
|
medium |
|
|
|
12710 |
13200 |
10,725.00 |
|
165.00 |
65 |
80 |
|
|
|
late |
|
|
|
6970 |
7380 |
10,440.00 |
|
180.00 |
58 |
41 |
|
|
Youth |
|
|
|
5759 |
|
|
|
|
|
|
|
|
|
|
early |
|
|
|
4450 |
4950 |
6,732.00 |
|
99.00 |
68 |
50 |
|
|
|
medium |
|
|
|
1000 |
1100 |
1,650.00 |
|
110.00 |
15 |
10 |
|
|
|
late |
|
|
|
1150 |
3750 |
1,625.00 |
|
125.00 |
13 |
30 |
|
Partial Comps |
|
|
|
|
|
1200 |
|
|
40.00 |
17 |
30 |
|
Welcome Dinner |
|
|
|
3056 |
4014 |
300 |
450.00 |
|
15.00 |
30 |
20 |
|
Welcome dinner kids |
|
|
|
|
|
50 |
50.00 |
|
10.00 |
5 |
10 |
|
Adult Gym Passes |
|
|
|
10390 |
5625 |
7500 |
0.00 |
estimate |
75.00 |
|
100 |
|
|
5-day |
|
|
|
|
|
|
990.00 |
|
110.00 |
9 |
|
|
|
4-day |
|
|
|
|
|
|
1,260.00 |
|
90.00 |
14 |
|
|
|
3-day |
|
|
|
|
|
|
1,540.00 |
|
70.00 |
22 |
|
|
|
2-day |
|
|
|
|
|
|
1,250.00 |
|
50.00 |
25 |
|
|
|
1-day |
|
|
|
|
|
|
900.00 |
|
30.00 |
30 |
|
|
Youth/Senior Gym Passes |
|
|
|
|
|
|
|
|
|
|
|
|
5-day |
|
|
|
|
|
|
0.00 |
|
60.00 |
0 |
|
|
|
4-day |
|
|
|
|
|
|
250.00 |
|
50.00 |
5 |
|
|
|
3-day |
|
|
|
|
|
|
280.00 |
|
40.00 |
7 |
|
|
|
2-day |
|
|
|
|
|
|
90.00 |
|
30.00 |
3 |
|
|
|
1-day |
|
|
|
|
|
|
160.00 |
|
20.00 |
8 |
|
|
Spectator Passes |
1-day |
|
|
1595 |
500 |
500 |
2,305.00 |
|
5.00 |
461 |
100 |
|
Tickets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Youth Showcase & Juniors |
|
1686 |
1000 |
1000 |
1,240.00 |
|
10.00 |
124 |
100 |
|
|
Teams & Individuals |
|
|
4570 |
3000 |
1500 |
2,070.00 |
|
15.00 |
138 |
100 |
|
|
COS |
|
|
|
7760 |
1000 |
3750 |
5,460.00 |
|
15.00 |
364 |
250 |
|
|
Farewell Show |
|
|
|
|
300 |
1,275.00 |
|
15.00 |
85 |
20 |
|
Kids tickets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Youth Showcase & Juniors |
|
|
|
|
112.00 |
|
7.00 |
16 |
|
|
|
Teams & Individuals |
|
|
|
|
|
126.00 |
|
7.00 |
18 |
|
|
|
COS |
|
|
|
|
|
|
280.00 |
|
10.00 |
28 |
|
|
|
Farewell Show |
|
|
|
|
50 |
45.00 |
|
5.00 |
9 |
10 |
|
T-Shirts |
|
|
|
|
2700 |
1500 |
1500 |
2,680.00 |
var.price |
15.00 |
178.6667 |
100 |
|
Special Workshop |
|
|
|
2400 |
2400 |
2500 |
2,875.00 |
|
125.00 |
23 |
20 |
|
Vendor Fees |
|
|
|
1700 |
1500 |
0 |
4,024.00 |
|
125.00 |
12 |
|
|
Buttons |
|
|
|
|
89 |
50 |
200 |
0.00 |
|
1.00 |
0 |
|
|
Stage Championship Entry Fees |
|
|
455 |
250 |
250 |
360.00 |
|
|
|
|
|
Joggling Entry Fees |
|
|
|
340 |
250 |
250 |
310.00 |
|
|
|
|
|
Numbers entry fees |
|
|
|
|
|
100 |
220.00 |
|
|
|
|
|
Prop Comp entry fees |
|
|
|
|
|
100 |
180.00 |
|
|
|
|
|
Free Food Donations |
|
|
|
2000 |
0 |
|
|
|
|
|
|
|
Travel Donations |
|
|
|
160 |
0 |
|
|
|
|
|
|
|
Donations |
|
|
|
|
|
1320 |
1000 |
500.00 |
|
|
|
|
|
Wholesale DVD Sales |
|
|
|
|
1495 |
|
|
|
|
|
|
|
Misc income |
|
|
|
|
|
|
33.21 |
|
|
|
|
|
Auction income |
|
|
|
|
|
|
2,314.00 |
|
|
|
|
|
Partial comps |
|
|
|
|
|
|
700.00 |
|
|
|
|
|
Merchandise (videos) |
|
|
|
|
6,074.00 |
|
|
|
|
|
DVDs |
|
|
|
|
|
4000 |
|
2,920.00 |
|
10.00 |
292 |
|
|
Misc DVDs |
|
|
|
|
|
|
3,154.00 |
var.price |
10.00 |
315.4 |
|