Elections BC released all of the registered political parties 2009 annual financing reports today. The Conservative party failed to file on time – they have until June 30 (and a $100 fine) to file, otherwise they risk de-registration. I will summarize the financial data for the BC Liberal, NDP and Green Party. I’d appreciate attribution if you found the information in this analysis to be useful.
BC Liberals:
The BC Liberals spent about $16.6 million in 2009 (net of transfers). They raised $12.3 million from contributors, and have incurred $4.9 million in debt at the end of the year. They are receiving a rate of prime plus 2.25% which is currently 4.5%.
Individuals contributed 21% of the BC Liberal revenues, while corporations contributed 64% of the revenues.
NDP:
The NDP spent $9.4 million in 2009 (net of transfers). They raised $6.9 million from contributors, and ended the year with $2.2 million in debt. They are receiving a rate of between 3.25% to 4.5% on multiple loans.
Individuals contributed 63% of the NDP revenues, while trade unions contributed 32% of the revenues.
Green:
The Green party spent and raised about $190,000 in 2009. They incurred no debt at the end of the year.
Individuals contributed 94% of the revenues.
Summary thoughts:
The largest line-item entry is the amount of bank debt the BC Liberal party has incurred after the election. They have about a $4.9 million debt at the end of 2009. At their current level of debt, this will result in an interest bite of about $220,000/year, and this will rise later in the year when the Bank of Canada will raise rates.
It is always surprising to know the NDP manages to get a lower rate of interest on their bank debt.
The split of where revenues are coming from is surprising – most people have the impression that the NDP is funded by union donations, but they are funded 2/3rds by individual donors. The union donors are about a quarter of the revenues. The BC Liberal party, on the other hand, are 2/3rds funded by corporate donors, which corresponds to the public perception. Individual donors to the BC Liberal contribute about a fifth of their revenues.
The BC Liberal party, in general, was able to substantially fund all ridings the maximum amount of spending allowed in the election campaign – 85 ridings times $70,000 is $5.95 million. The NDP were able to sufficiently fund winnable seats, but safe BC Liberal seats were dramatically underfunded.
The Green Party raised a modest amount, but they are still not at the critical mass where they can maintain a full-time staff for party purposes. They did manage to end the year debt-free, presumably because no financial institution would want to lend them a substantial sum of money for election purposes.
Data tables:
The following are tables that outline the two-year summaries from the major parties. Please note the categories might have slight differences between 2008 and 2009, and there may be some minor transcription errors.
BC Liberals:
| Party |
BC Liberal |
BC Liberal |
| Year |
2008 |
2009 |
| Current Assets |
$ 1,019,817 |
$ 454,840 |
| Fixed Assets |
$ 565,322 |
$ 498,396 |
| Total Assets |
$ 1,585,139 |
$ 953,236 |
|
|
|
| Current Liabilities |
$ 1,307,714 |
$ 2,654,705 |
| Long-Term Liabilities |
$ 21,130 |
$ 2,807,018 |
| Total Liabilities |
$ 1,328,844 |
$ 5,461,723 |
|
|
|
| Equity |
$ 256,295 |
$ (4,508,487) |
|
|
|
| Info: Current Debt |
$ - |
$ 2,154,000 |
| Info: Long-dated Debt |
$ - |
$ 2,777,000 |
| Info: Rates |
|
Prime+2.25% |
|
|
|
| Revenues |
|
|
| Political Contributions |
$ 7,880,200 |
$ 11,980,418 |
| Gross Fundraising Revenues |
$ 334,889 |
$ 299,379 |
| Total Transfers Received |
$ 5,590 |
$ 1,020,830 |
| Interest Income |
$ 12,547 |
$ - |
| Product Sales |
$ 419 |
$ 3,158 |
| Advertising Income |
$ - |
$ - |
| Rental Income |
$ - |
$ - |
| Other Income |
$ (7,040) |
$ (18,510) |
| Total Revenues |
$ 8,226,605 |
$ 13,285,275 |
|
|
|
| Expenses |
|
|
| Account and Audit |
$ 43,318 |
$ 43,771 |
| Amortization |
$ 191,300 |
$ 196,013 |
| Bad Debt |
$ - |
$ - |
| Bank Charges |
$ 103,805 |
$ 161,784 |
| Donations and Gifts |
$ - |
$ - |
| Convention, Workshop, Meeting |
$ 634,771 |
$ 94,744 |
| Data Processing / IT |
$ 86,129 |
$ 226,315 |
| Furniture / Equipment |
$ 4,680 |
$ 50,047 |
| Insurance |
$ 10,051 |
$ 13,520 |
| Interest Expense |
$ 31,637 |
$ 150,388 |
| Media Advertising |
$ 866,508 |
$ 428,735 |
| Newsletters / Promotional |
$ 68,782 |
$ 21,131 |
| Office Rent / Utilities |
$ 193,819 |
$ 261,027 |
| Office Supplies / Stationary |
$ 71,999 |
$ 33,058 |
| Postage / Courier |
$ 34,270 |
$ 36,252 |
| Printing |
$ - |
$ - |
| Professional Services |
$ 242,103 |
$ 310,236 |
| Research and Polling |
$ 617,692 |
$ 280,280 |
| Salaries and Benefits |
$ 1,778,206 |
$ 1,503,279 |
| Social Functions |
$ 27,995 |
$ 19,819 |
| Subscriptions |
$ 6,357 |
$ 4,204 |
| Telecommunications |
$ 231,317 |
$ 213,023 |
| Travel |
$ 466,270 |
$ 289,424 |
| Utilities & maintenance |
$ - |
$ - |
| Cost of Fundraising |
$ 1,227,541 |
$ 994,954 |
| Transfers Out |
$ 218,184 |
$ 6,155,394 |
| Other Expenses |
$ 1,320,814 |
$ 6,160,456 |
| Total Expenses |
$ 8,477,548 |
$ 17,647,854 |
|
|
|
| Surplus/Deficit |
$ (250,943) |
$ (4,362,579) |
|
|
|
| Donors |
|
|
| Individual <= $250 |
$ 432,527 |
$ 468,027 |
| Individual > $250 |
$ 1,905,658 |
$ 2,093,626 |
|
|
|
| Corporate <= $250 |
$ 41,317 |
$ 85,573 |
| Corporate > $250 |
$ 4,667,007 |
$ 7,592,114 |
|
|
|
| Unincorporated <= $250 |
$ 8,778 |
$ 13,479 |
| Unincorporated > $250 |
$ 480,728 |
$ 954,135 |
|
|
|
| Trade Unions <= $250 |
$ - |
$ - |
| Trade Unions > $250 |
$ 3,040 |
$ 30,120 |
|
|
|
| Non-Profit Org. <= $250 |
$ - |
$ - |
| Non-Profit Org. > $250 |
$ - |
$ - |
|
|
|
| Other <= $250 |
$ 1,675 |
$ 1,660 |
| Other > $250 |
$ 329,470 |
$ 731,684 |
NDP:
| Party |
NDP |
NDP |
| Year |
2008 |
2009 |
| Current Assets |
$ 538,003 |
$ 247,082 |
| Fixed Assets |
$ 1,511,302 |
$ 1,550,498 |
| Total Assets |
$ 2,049,306 |
$ 1,797,580 |
|
|
|
| Current Liabilities |
$ 260,544 |
$ 936,288 |
| Long-Term Liabilities |
$ 775,144 |
$ 2,231,986 |
| Total Liabilities |
$ 1,035,688 |
$ 3,168,275 |
|
|
|
| Equity |
$ 1,013,617 |
$ (1,370,694) |
|
|
|
| Info: Current Debt |
$ - |
$ - |
| Info: Long-dated Debt |
$ 624,468 |
$ 2,231,986 |
| Info: Rates |
5.4% |
3.25% to 4.50% |
|
|
|
| Revenues |
|
|
| Political Contributions |
$ 2,869,389 |
$ 6,712,354 |
| Gross Fundraising Revenues |
$ 116,253 |
$ 183,342 |
| Total Transfers Received |
$ 22,147 |
$ 64,135 |
| Interest Income |
$ 1,512 |
$ 6 |
| Product Sales |
$ 2,016 |
$ 3,085 |
| Advertising Income |
$ 19,918 |
$ 39,336 |
| Rental Income |
$ - |
$ - |
| Other Income |
$ 106,032 |
$ 100,111 |
| Total Revenues |
$ 3,137,267 |
$ 7,102,370 |
|
|
|
| Expenses |
|
|
| Account and Audit |
$ 65,984 |
$ 78,870 |
| Amortization |
$ 68,683 |
$ 89,283 |
| Bad Debt |
$ - |
$ 2,079 |
| Bank Charges |
$ 23,865 |
$ 64,396 |
| Donations and Gifts |
$ - |
$ - |
| Convention, Workshop, Meeting |
$ 173,260 |
$ 319,191 |
| Data Processing / IT |
$ - |
$ 96,326 |
| Furniture / Equipment |
$ 2,403 |
$ 22,276 |
| Insurance |
$ 6,210 |
$ 6,576 |
| Interest Expense |
$ 32,442 |
$ 73,801 |
| Media Advertising |
$ 56,208 |
$ 1,988,587 |
| Newsletters / Promotional |
$ 13,775 |
$ 357,389 |
| Office Rent / Utilities |
$ - |
$ 68,266 |
| Office Supplies / Stationary |
$ 75,370 |
$ 51,697 |
| Postage / Courier |
$ 89,002 |
$ 38,294 |
| Printing |
$ 92,116 |
$ - |
| Professional Services |
$ 76,371 |
$ 100,466 |
| Research and Polling |
$ 182,676 |
$ 323,735 |
| Salaries and Benefits |
$ 1,396,601 |
$ 2,366,141 |
| Social Functions |
$ 4,606 |
$ 15,689 |
| Subscriptions |
$ - |
$ - |
| Telecommunications |
$ 44,673 |
$ 82,136 |
| Travel |
$ 85,098 |
$ 574,275 |
| Utilities & maintenance |
$ 60,819 |
$ - |
| Cost of Fundraising |
$ 185,942 |
$ 315,805 |
| Transfers Out |
$ 495,448 |
$ 2,337,675 |
| Other Expenses |
$ 67,121 |
$ 113,727 |
| Total Expenses |
$ 3,298,672 |
$ 9,486,681 |
|
|
|
| Surplus/Deficit |
$ (161,405) |
$ (2,384,312) |
|
|
|
| Donors |
|
|
| Individual <= $250 |
$ 1,229,979 |
$ 1,704,315 |
| Individual > $250 |
$ 1,057,957 |
$ 2,548,173 |
|
|
|
| Corporate <= $250 |
$ 6,175 |
$ 16,823 |
| Corporate > $250 |
$ 32,400 |
$ 238,838 |
|
|
|
| Unincorporated <= $250 |
$ 500 |
$ 1,286 |
| Unincorporated > $250 |
$ 1,450 |
$ 11,485 |
|
|
|
| Trade Unions <= $250 |
$ 2,660 |
$ 4,480 |
| Trade Unions > $250 |
$ 524,585 |
$ 2,170,457 |
|
|
|
| Non-Profit Org. <= $250 |
$ 75 |
$ 1,150 |
| Non-Profit Org. > $250 |
$ 6,100 |
$ 9,100 |
|
|
|
| Other <= $250 |
$ 220 |
$ 200 |
| Other > $250 |
$ 1,500 |
$ 500 |
Green:
| Party |
Green |
Green |
| Year |
2008 |
2009 |
| Current Assets |
$ 28,139 |
$ 31,322 |
| Fixed Assets |
$ 985 |
$ - |
| Total Assets |
$ 29,125 |
$ 31,322 |
|
|
|
| Current Liabilities |
$ 2,022 |
$ 500 |
| Long-Term Liabilities |
$ 1,550 |
$ - |
| Total Liabilities |
$ 3,572 |
$ 500 |
|
|
|
| Equity |
$ 25,553 |
$ 30,822 |
|
|
|
| Info: Current Debt |
$ - |
$ - |
| Info: Long-dated Debt |
$ - |
$ - |
| Info: Rates |
|
|
|
|
|
| Revenues |
|
|
| Political Contributions |
$ 145,928 |
$ 181,240 |
| Gross Fundraising Revenues |
$ 1,330 |
$ 1,396 |
| Total Transfers Received |
$ 18,672 |
$ 10,828 |
| Interest Income |
$ 18 |
$ 18 |
| Product Sales |
$ 23 |
$ 75 |
| Advertising Income |
$ - |
$ - |
| Rental Income |
$ - |
$ - |
| Other Income |
$ 1,003 |
$ 6 |
| Total Revenues |
$ 166,974 |
$ 193,563 |
|
|
|
| Expenses |
|
|
| Account and Audit |
$ 12,718 |
$ 17,588 |
| Amortization |
|
$ 985 |
| Bad Debt |
|
$ - |
| Bank Charges |
$ 747 |
$ 565 |
| Donations and Gifts |
$ 85 |
$ 60 |
| Convention, Workshop, Meeting |
$ 8,727 |
$ 7,322 |
| Data Processing / IT |
$ 3,268 |
$ 3,420 |
| Furniture / Equipment |
$ 1,885 |
$ 538 |
| Insurance |
$ 1,400 |
$ 1,550 |
| Interest Expense |
$ 815 |
$ 145 |
| Media Advertising |
$ 370 |
$ 4,675 |
| Newsletters / Promotional |
$ 1,676 |
$ 7,308 |
| Office Rent / Utilities |
$ 11,369 |
$ 11,589 |
| Office Supplies / Stationary |
$ 8,548 |
$ 2,889 |
| Postage / Courier |
$ 5,354 |
$ 7,040 |
| Printing |
$ - |
$ - |
| Professional Services |
$ 28,556 |
$ 27,009 |
| Research and Polling |
$ 20 |
$ - |
| Salaries and Benefits |
$ 21,194 |
$ 31,440 |
| Social Functions |
|
$ 1,593 |
| Subscriptions |
|
$ - |
| Telecommunications |
$ 11,614 |
$ 13,360 |
| Travel |
$ 5,508 |
$ 19,943 |
| Utilities & maintenance |
$ - |
$ - |
| Cost of Fundraising |
$ 614 |
$ 500 |
| Transfers Out |
$ 305 |
$ 26,726 |
| Other Expenses |
$ 4,866 |
$ 1,050 |
| Total Expenses |
$ 129,641 |
$ 187,294 |
|
|
|
| Surplus/Deficit |
$ 37,333 |
$ 6,269 |
|
|
|
| Donors |
|
|
| Individual <= $250 |
$ 74,365 |
$ 83,508 |
| Individual > $250 |
$ 67,163 |
$ 87,332 |
|
|
|
| Corporate <= $250 |
$ 400 |
$ 470 |
| Corporate > $250 |
$ 3,930 |
$ 9,930 |
|
|
|
| Unincorporated <= $250 |
$ - |
$ - |
| Unincorporated > $250 |
$ - |
$ - |
|
|
|
| Trade Unions <= $250 |
$ - |
$ - |
| Trade Unions > $250 |
$ - |
$ - |
|
|
|
| Non-Profit Org. <= $250 |
$ - |
$ - |
| Non-Profit Org. > $250 |
$ - |
$ - |
|
|
|
| Other <= $250 |
$ - |
$ - |
| Other > $250 |
$ - |
$ - |