Archive for ‘Parties’ category

By-Election Financing Reports

15 August, 2011 | | No Comment

One quirk of the by-elections is that the major parties effectively have to give an interim statement of how well their fundraising efforts have been through the year, rather than waiting until the end of March in the following year.

The by-election expense reports can be found here, but the more salient detail is how much money the major parties have raised in the meantime:

Political Party BC Liberal NDP Greens
Date 11-May-11 11-May-11 11-May-11
Amendment 0 0 0
Income Statement
Revenues
Contributions from all sources      2,208,670      1,419,728           52,890
Transfers received         175,000         160,632                  -
Interest Income                  -                 32               180
Gross Fundraising function income         146,561           47,538             2,189
Other Income                  -         108,265                  -
Total Revenues      2,530,231      1,736,195           55,259
Donor Information
Individuals > $250         566,788         257,788           16,099
Individuals < $250         716,437         858,723           32,885
Corporations > $250         776,335           50,000             3,450
Corporations < $250           15,425                  -               240
Unincorporated > $250           46,730                  -                  -
Unincorporated < $250             2,590                  -                  -
Trade Unions > $250             1,100         251,200                  -
Trade Unions < $250                  -                  -                  -
Non-Profit > $250                  -                  -                  -
Non-Profit < $250                  -                  -                  -
Other > $250           78,600                  -                  -
Other < $250             3,285                  -                  -
Anonymous Contributions             1,380             2,017               216
Total Contributions      2,208,670      1,419,728           52,890
Monetary Contributions      2,087,521      1,369,728           52,834
Number contributors < $250           60,514           24,122               576
$ value of tax receipts issued      1,236,164                  -                  -

We can see that the BC Liberals have a roughly 5:3 lead on the NDP in terms of raw fundraising ability.  However, there is no visibility on expenses incurred by the parties relating to their ordinary operation.  If we use 2010 as a barometer of activity, when excluding the direct costs of fundraising and transfers out, the BC Liberals spent $3.7 million, while the NDP spent about $1.9M.  When you pro-rate the expenses over a period of 4.3 months, you have the following net surplus by the respective parties, using monetary contributions as the “revenue” base:

BC Liberal – $766,000 surplus
BC NDP – $677,000 surplus
BC Greens – $3,300 surplus

One significant offsetting factor was that the BC Liberal leadership candidates collectively raised $2.2M in monetary contributions that did not make their way to BC Liberal coffers, while the (major) NDP leadership candidates collectively raised about $420,000.  None of this speculation regarding the political parties can be confirmed at all until parties have filed in their 2011 financing reports by the end of March, 2012.

Also by virtue of not running a candidate in the by-election, there is no visibility with respect to the BC Conservative party.

BC First, interestingly enough, raised $5,400 through the contributions of 121 donors. Their candidate in the by-election, Danielle Alie, did not report her expenses by the deadline and will have to cough up $500 to file in her return late.

2010 Annual Financing Comparisons

17 July, 2011 | | 2 Comments

Now that the BC Conservatives filed their annual financing report with their 3 month extension (on June 27, 2011), we now have a four-way comparison as to the financial resources the principal players in the upcoming election have. If there is an election called in the autumn of 2011, it would be fairly easy to extrapolate what each of the players would be able to utilize.

Political Party BC Liberal NDP Greens Conservatives
Year 2010 2010 2010 2010
Amendment 0 0 1 0
Balance Sheet
Assets
 Current Assets
Cash on Hand                  -                  -                  -               891
Cash on Deposit      2,408,951         747,707           27,877           12,418
Accounts Receivable           72,825             3,730                  -                  -
Bonds, stocks, other Investments                  -                  -           10,162                  -
Prepaid Expenses                  -                  -                  -                  -
Other Current Assets           85,990           12,287               274                  -
 Total Current Assets      2,567,766         763,724           38,313           13,309
 Fixed Assets
Investments                  -                  -                  -                  -
Furniture and fixtures, net             8,481             4,615                  -                  -
Office equipment, net         284,950           36,855                  -                  -
Land and buildings, net                  -      1,347,021                  -                  -
Other, net         128,680           77,087                  -                  -
 Total Fixed Assets         422,111      1,465,578                  -                    -  
Total Assets      2,989,877      2,229,302           38,313           13,309
Liabilities
 Current Liabilities
Accounts Payable         336,066         371,947             4,650             7,086
Wages, Salaries Payable           24,634         134,687                  -                  -
Loans Payable      2,777,000                  -                  -                  -
Other Liabilities           15,020                  -                  -                  -
 Total Current Liabilities      3,152,720         506,634             4,650             7,086
 Long-Term Liabilities
Loans Payable                  -      1,527,399                  -                  -
Other Long-Term Liabilities           42,848                  -                  -                  -
 Total Long-Term Liabilities           42,848      1,527,399                  -                    -  
Total Liabilities      3,195,568      2,034,033             4,650             7,086
Accumulated Surplus (Deficit)      (205,691)         195,269           33,662             6,223
Income Statement
Revenues
Total political contributions      9,212,724      3,809,313         139,682           59,978
Gross fundraising         390,862         134,550             1,148               760
Total transfers received             1,785           14,281             1,176               818
Interest Income                  -                   6                 11                  -
Product Sales               290               418               889                  -
Advertising Income                  -           26,350                  -                  -
Rental Income                  -                  -                  -                  -
Other Income          (30,020)           48,786             1,350                  -
Total Revenues      9,575,641      4,033,704         144,255           61,556
Expenses
Accounting and Audit           26,073           39,314           12,285             9,753
Amortization         154,756           84,919                  -                  -
Bad Debt                  -             4,998                  -                  -
Bank Charges         131,120           33,641             4,235             1,310
Donations and gifts           47,549                  -               559                  -
Convention, workshop, etc.           88,488         112,890             7,576                  -
Data Processing / IT           52,504           35,662           12,724                  -
Furniture and Equipment           32,333                  -                  -                  -
Insurance           12,381             6,816             1,410                  -
Interest Expense         200,637         101,410                  -                  -
Media Advertising           39,227                  -               492             1,985
Newsletters / Promotional (Signs, etc.)           15,343         194,201           17,957             3,675
Office Rent, Utilities, Maintenance         161,670           47,744             6,930                  -
Office Supplies, Stationary           24,985           21,535             2,733             1,647
Postage and Courier           13,349             8,807             2,211               319
Professional Services         100,021           88,974           24,000             2,737
Research and Polling           63,720                  -                  -                  -
Salaries and Benefits      1,214,855      1,101,295           26,585                  -
Social Functions / Thank-You Parties           10,362                  -                 37             5,978
Subscriptions and Dues             1,696                  -                  -                  -
Telecommunications         126,467           28,774             5,505               134
Travel         195,982           22,683           12,885               109
Total cost of Fundraising      1,581,586         242,298               449                  -
Total Transfers Given             2,268         288,473             2,841               505
Other Expenses         975,473                  -                  -                  -
Total Expenses      5,272,845      2,464,434         141,414           28,152
Period Surplus      4,302,796      1,569,269             2,841           33,404
Donor Information
Individuals > $250      2,094,962      1,890,794           71,383           12,205
Individuals < $250         220,488      1,230,285           61,359           42,572
Corporations > $250      5,909,626         160,342             6,430             4,871
Corporations < $250           27,622             9,920               510                  -
Unincorporated > $250         481,948             1,500                  -                  -
Unincorporated < $250             4,706               850                  -               330
Trade Unions > $250             6,140         473,828                  -                  -
Trade Unions < $250                  -             4,170                  -                  -
Non-Profit > $250                  -           29,500                  -                  -
Non-Profit < $250                  -               300                  -                  -
Other > $250         461,847             1,090                  -                  -
Other < $250               745                  -                  -                  -
Anonymous Contributions             4,640             6,735                  -                  -
Total Contributions      9,212,724      3,809,313         139,682           59,978
Monetary Contributions      8,834,121      3,757,405         139,233           51,106
Number contributors < $250             6,511           12,867               660             1,180

Analysis:
1. The BC Liberals have much larger fundraising capacity than the rest of the parties. They were able to net about $4.3 million over 2010 and they have $2.4 million cash on hand to pay off their $2.8 million in election debt. Their debt currently costs prime plus 2.25% (prime currently is 3%) and is slated for repayment on December 1, 2012. Corporations attributed 64% of the revenue base, while individuals accounted for 25%.

2. The BC NDP is in worse financial shape than the BC Liberals – they have roughly $1.5 million in election-related debt to pay off and $750k cash on hand to offset that. They were able to net $1.57 million in 2010 and should be able to pay off their election debts in 2011. The bulk of their debt is at a credit union and they are paying an average of 4.3% interest on the loan amount. About $600k of the loan is slated for repayment on March 1, 2012, while most of the rest is on demand. The big difference between the BC Liberals and NDP is that the NDP own the land and building that make up their headquarters, an asset currently worth $1.37M on the NDP’s balance sheet. Individuals contributed 82% of the revenue base, while trade unions were 13%, which is somewhat contrary to the instinctive public opinion.

3. The BC Green Party has about $37,000 in the bank account and a few thousand in accrued liabilities. They managed to raise $140,000 in 2010, but spent nearly as much in various expenses. Individuals contributed 95% of the revenue base.

4. The BC Conservatives has about $13,000 in the bank, $7,000 in liabilities. They raised $61,000 and spent $28,000. What is interesting is that they managed to find 1,180 people to contribute money to the party. Individuals contributed 91% of the revenue base.

5. It would appear that the BC Liberals are advantaged in terms of money if an election were called today, but their relative advantage over the other parties would be greater if an election were held later.

2009 Party Annual Finance Reports Released

9 April, 2010 | | 2 Comments

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 $                       - $                       -