51st MedCruise General Assembly
11-14 October 2017 Toulon, France
Join @ slido.com
#51MedCruiseGA
51 st MedCruise General Assembly 11-14 October 2017 Toulon, France - - PowerPoint PPT Presentation
51 st MedCruise General Assembly 11-14 October 2017 Toulon, France Join @ slido.com #51MedCruiseGA Join @ Slido.com #51MedCruiseGA Join @ slido.com #51MedCruiseGA Approval of Minutes Minutes of the 50 th GA Approval of: Minutes of the 50
11-14 October 2017 Toulon, France
Join @ slido.com
#51MedCruiseGA
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
Approval of: Minutes of the 50th MedCruise General Assembly (Gibraltar, 14-17 June 2017)
Minutes of the 50th GA
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
State of MedCruise membership 69 Regular Members 31 Associate Members
Membership fee payments (as of 06.10.2017) Members Fees 2015 paid Fees 2016 paid Fees 2017 paid Fees 2017 pending Regular (69) 71 72 68 1 Associate (31) 28 30 24 7
Membership
Members pending (1) Egyptian Ports Associates pending (7) Council of Sant Carles de la Rapita, D'Alessandro Travel S.A, Hugo Trumpy, Samer & Co, Transcoma Cruise & Travel, Tura Turizm, World Synergy Travel
Join @ slido.com #51MedCruiseGA
Port Members
Associate member
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
The latest issue Newsletter No. 54
stand #A4.413
professionals and press via email
Marketing & Promotion
Join @ slido.com #51MedCruiseGA
activities of the Association during the period, January 2017-September 2017
bag
Marketing & Promotion
Join @ slido.com #51MedCruiseGA
2nd meeting held on Wednesday 11 October
Join @ slido.com #51MedCruiseGA
The measurement of the impact of the cruise activities on ports/cities/cities destinations hosting them Development and provision of LNG facilities in cruise ports – and relevant environmental issues
WG Studies
Join @ slido.com #51MedCruiseGA
1. Develop a questionnaire aiming to provide an accurate measurement of the impact of cruising
use individually the date as they wish)
WG Studies
Join @ slido.com #51MedCruiseGA
WG Studies
State of LNG facilities
member
Retrieving information
companies
Discussion
during 52nd GA
Development Course
Join @ slido.com #51MedCruiseGA
2nd meeting held on Wednesday 11 October
Join @ slido.com #51MedCruiseGA
1. Regulatory issues (VISA, etc.): to draft an invitation to cruise lines, CLIA, port associations to work together in
2. Preparation and training of the ports: Workshop during the 52nd GA with cruise lines, travel agents and port operators. 3. Marketing to travel agents
4. Attracting cruisers via social media
China Project
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
3day Iconic Aegean Cruise (Fri-Mon)
Heraklion, Santorini, Piraeus
100 euros (me
memb mbers o
Professional Development Course
Seats still available. Register now!!
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
Cont..
② Expert group on Skills & Careers development in the blue economy ③ European Sustainable Shipping Forum (ESSF) ④ EU Stakeholders Advisory Group on Maritime Security (SAGMaS) MedCruise is included in EU Transparency Registry of business associations to inte teract w t with th E European Insti titu tuti tions
① MedCruise selected as member of the Expert group at the European Ports Forum
Join @ slido.com #51MedCruiseGA
Collaboration with Port and other Associations
Join @ slido.com #51MedCruiseGA
Collaboration with Port Associations
Join @ slido.com #51MedCruiseGA
Baltic and Cruise Norway
Tourism Organisation
Collaboration with Port Associations
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
Update by CLIA
22,619 users accessing the website in UK, Ireland, France, Spain and the Netherlands
Key developments:
Brand’; 536 independent agencies added
number of new travel agencies to the programme Current Plans:
Amsterdam, 3. Local events for the consumer campaign in October – Plan a Cruise Month
Join @ slido.com #51MedCruiseGA
Collaboration of cruise ports, airports and airlines
Join @ slido.com #51MedCruiseGA
leading role in advancing discussions on how to best link aviation and cruising
"Cruise and Aviation 2020”
companies, airports and PAs to work together to create the best customer journey and the most efficient and cost effective working practices
Collaboration of cruise ports, airports and airlines
Join @ slido.com #51MedCruiseGA
MedCruise is working on the potential collaboration with
Collaboration of cruise ports, airports and airlines
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
between Bruce Krumrine and Mike Bush and the 17 port members participating – rescheduled due to late arrival of BK & MB.
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
September 2017, Hamburg
MedCruise reception sponsored by Vivartia
at 8.500 euros Stand A4.413
Recent & Upcoming Events
Join @ slido.com #51MedCruiseGA
Lisbon
in 2016)
5% discount off the regular rate of 2018; 3% increase comparing to the rates of 2016
per sqm + VAT
per exhibitor
stands): €250
Recent & Upcoming Events
MedCruise Pavilion
Join @ slido.com #51MedCruiseGA
Development Course
Recent & Upcoming Events
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
The time is approaching:
the mid of December
ready before SCGlobal 2018
Join @ slido.com #51MedCruiseGA
(as of 31 August)
Finances
Join @ slido.com #51MedCruiseGA
Budget 2016 Income/ Expenditures 2016 Balance 2016 Budget 2017 Income/ Expenditures 2017 Balance 2017
TOTAL INCOME €423.700,00 €405.642,57 (€2.200,00) €452.400,00
€371.400,00 (€81.000,00)
TOTAL EXPENDITURES €592.775,00 €516.293,86 €76.481,14 €474.234,00
€321.689,74 €152.544,26
1- Events €174.000,00 €175.667,21 (€1.667,21)
€70.000,00 €79.098,82 (€9.098,82)
2- Promotion, advertising, PR €154.575,00 €129.507,91 €25.067,09 €130.834,00
€100.516,58 €30.317,42
3- Visits: Ports, cruise lines, participation events €26.900,00 €25.203,64 €1.696,36 €26.900,00
€20.440,14 €6.459,86
4- Remuneration & accountants costs €144.400,00 €145.556,17 (€1.156,17) €148.500,00
€102.787,51 €45.712,49
5- Administration €13.500,00 €13.461,73 €38,27
€15.900,00 €6.010,03 €9.889,97
6-Equipment €3.400,00 €5.919,99 (€2.519,99)
€4.100,00 €1.910,66 €2.189,34
7 -Projects €76.000,00 €20.977,21 €55.022,79 €78.000,00
€10.926,00 €67.074,00
Budget Balance (Income-Expenses) (€169.075,00) (€110.651,29)
(€21.834,00) €49.710,26
Other Extra Income €14.235,01
€15.150,86
Other Extra Expenses €2.330,59
€225,12
RESULT (€169.075,00) (€98.746,87)
(€21.834,00) €64.636,00
Finances
Join @ slido.com #51MedCruiseGA
Finances
INCOME
members annual fees 65 members have paid 2017 membership fees / 3 members have still to pay the 2017 membership fees
members annual fees 24 members have paid 2017 membership fees
Cyprus has still to pay their stand construction and electricity
EXPENSES
campaign €19.167 (2nd half of 2017) have yet to be paid
$10.600 Gold sponsorship of travel agents training
Summit €5.000 sponsoring of ICS2017
year 2018 The SCGlobal2018 stand (€20467,28) has already been paid
Join @ slido.com #51MedCruiseGA
Finances
Account Balance (As of 06.10.2017) €584.516,78 Account in Spain (La Caixa) €101.345,68 Term-Account (La Caixa) €480.000,00 Account in Greece (National Bank) €2.347,19 Cash in Greece €823,91
Join @ slido.com #51MedCruiseGA
Finances
INCOME Budget 2016 Income 2016 Balance 2016 Budget 2017 Income 2017 Balance 2017 Regular members annual fees (*4800) €321.600,00 €326.400,00 €4.800,00 €345.600,00 €312.000,00 (€33.600,00) New regular member admission fees €20.000,00 €10.000,00 (€10.000,00) €20.000,00 €10.000,00 (€10.000,00) New regular member annual fees €9.600,00 €9.600,00 €0,00 €9.600,00 €2.400,00 (€7.200,00) Associate members annual fees (*2000) €52.000,00 €50.000,00 (€2.000,00) €66.000,00 €44.000,00 (€22.000,00) New associate member annual fees €4.000,00 €9.000,00 €5.000,00 €4.000,00 €3.000,00 (€1.000,00) VAT return €0,00 €1.000,00 €0,00 (€1.000,00) Income from bank interest (ES+GR) €621,57 €5.000,00 €0,00 (€5.000,00) Interests (Exchange difference) €21,00 €1.200,00 €0,00 (€1.200,00) TOTAL INCOME €407.200,00 €405.642,57 (€2.200,00) €452.400,00 €371.400,00 (€81.000,00)
Join @ slido.com #51MedCruiseGA
Finances
Budget 2016 Expenditures 2016 Balance 2016 Budget 2017 Expenditures 2017 Balance 2017 1.1 Seatrade Cruise Global €40.000,00 €43.500,00 (€3.500,00) €40.000,00
€44.587,09 (€4.587,09)
1.2 Seatrade Cruise Med €130.000,00 €124.076,57 €5.923,43 1.3 Seatrade Cruise Europe €25.000,00
€22.099,53 €2.900,47
1.4 Seatrade Cruise Asia-Pacific €4.000,00 €3.090,64 €909,36 1.5 Posidonia €5.000,00
€3.190,00 €1.810,00
1.6 20years celebration-GA Odessa €0,00 €5.000,00 (€5.000,00) 1.7 Sponsoring of
€0,00 €0,00
1- Events €174.000,00 €175.667,21 (€1.667,21) €70.000,00
€69.876,62 €123,38
Join @ slido.com #51MedCruiseGA
Finances
Budget 2016 Expenditures 2016 Balance 2016 Budget 2017 Expenditures 2017 Balance 2017 2.1 Marketing campaign €35.000,00 €38.334,00 (€3.334,00) €38.334,00 €19.167,00 €19.167,00 2.5 Advertising in magazines €20.000,00 €18.833,55 €1.166,45 €20.000,00 €16.289,06 €3.710,94 2.7 CLIA Collaboration €30.000,00 €30.000,00 €0,00 €15.000,00 €0,00 €15.000,00 2.10 Photos, posters, graphics and slides €3.000,00 €2.759,00 €241,00 €3.000,00 €2.395,00 €605,00 2.11 Public relations, hospitality €3.500,00 €2.927,52 €572,48 €3.500,00 €1.221,96 €2.278,04 2.12 Travel Expenses of Journalists & Speakers €35.000,00 €9.743,49 €25.256,51 €30.000,00 €42.796,99 (€12.796,99) 2.13 Gadgets and gifts €5.000,00 €5.285,74 (€285,74) €5.000,00 €3.042,83 €1.957,17 2.14 Internet site (maintenance & improvements - software) €5.000,00 €2.202,09 €2.797,91 €5.000,00 €3.804,79 €1.195,21 2.15 Marketing in China €18.075,00 €14.610,01 €3.464,99 €10.000,00 €11.491,20 (€1.491,20) 2.16 GA App €4.812,50 (€4.812,50) €1.000,00 €307,75 €692,25 2- Promotion, advertising, public relations €154.575,00 €129.507,91 €25.067,09 €130.834,00 €100.516,58 €30.317,42
Join @ slido.com #51MedCruiseGA
Finances
Budget 2016 Expenditures 2016 Balance 2016 Budget 2017 Expenditures 2017 Balance 2017 3.1 Travel expenses for events and others €21.000,00 €22.050,92 (€1.050,92) €21.000,00 €15.919,08 €5.080,92 3.2 Travel expenses for members for special tasks €1.700,00 €181,82 €1.518,18 €1.700,00 €0,00 €1.700,00 3.3 Urban transport €1.200,00 €416,48 €783,52 €1.200,00 €341,92 €858,08 3.5 Conference meeting rooms €3.000,00 €2.554,42 €445,58 €3.000,00 €4.179,14 (€1.179,14) 3- Visits: Ports, cruise lines, participation events €26.900,00 €25.203,64 €1.696,36 €26.900,00 €20.440,14 €6.459,86
Join @ slido.com #51MedCruiseGA
Finances
Budget 2016 Expenditures 2016 Balance 2016 Budget 2017 Expenditures 2017 Balance 2017 4.1 SG salaries (incl. Social Security-payroll taxes and medical Insurance) €66.600,00 €66.600,00 €0,00 €67.800,00 €49.950,00 €17.850,00 4.2 Personnel salary (incl. Social Security - payroll taxes) €54.400,00 €54.901,62 (€501,62) €56.000,00 €43.051,06 €12.948,94 4.3 Personnel medical insurance €1.500,00 €1.200,00 €300,00 €1.200,00 €900,00 €300,00 4.4 Personnel bonus €3.000,00 €3.000,00 €0,00 €3.000,00 €0,00 €3.000,00 4.6 Accounting firm €11.000,00 €12.054,55 (€1.054,55) €12.000,00 €8.886,45 €3.113,55 4.7 Audit company fees €7.900,00 €7.800,00 €100,00 €8.500,00 €0,00 €8.500,00 4- Remuneration and consultant costs €144.400,00 €145.556,17 (€1.156,17) €148.500,00 €102.787,51 €45.712,49
Join @ slido.com #51MedCruiseGA
Finances
Budget 2016 Expenditures 2016 Balance 2016 Budget 2017 Expenditures 2017 Balance 2017 5.1 Stationary €2.500,00 €2.704,11 (€204,11) €3.000,00 €1.878,31 €1.121,69 5.2 Stamps, post, courier (Yearbook distribution) €6.000,00 €7.698,74 (€1.698,74) €6.000,00 €3.411,12 €2.588,88 5.4 Banks fees, interest charges, taxes, loss of interests €1.200,00 €1.141,12 €58,88 €1.200,00 €0,00 €1.200,00 5.5 Exchange difference €600,00 €797,26 (€197,26) €2.500,00 €0,00 €2.500,00 5.6 Parking €1.200,00 €1.120,50 €79,50 €1.200,00 €720,60 €479,40 5.7 Others €2.000,00 €0,00 €2.000,00 €2.000,00 €0,00 €2.000,00 5- Administration €13.500,00 €13.461,73 €38,27 €15.900,00 €6.010,03 €9.889,97
Join @ slido.com #51MedCruiseGA
Finances
Budget 2016 Expenditures 2016 Balance 2016 Budget 2017 Expenditures 2017 Balance 2017 6.1 GSM, Fax + Internet connection €2.800,00 €5.267,48 (€2.467,48) €3.500,00 €1.199,89 €2.300,11 6.2 Computer and accesories €600,00 €652,51 (€52,51) €600,00 €710,77 (€110,77) 6- Equipment €3.400,00 €5.919,99 (€2.519,99) €4.100,00 €1.910,66 €2.189,34
Join @ slido.com #51MedCruiseGA
Finances
Budget 2016 Expenditures 2016 Balance 2016 Budget 2017 Expenditures 2017 Balance 2017 7.3 Statistics and other projects
€6.000,00 €4.950,00 €1.050,00 €4.950,00 €1.050,00 €6.000,00
7.4 Guidelines Investment & Planning
€0,00 €0,00
7.5 Internet site
€5.000,00 €0,00 €5.000,00 €0,00 €5.000,00 €5.000,00
7.6 Professional Workshops
€25.000,00 €5.976,00 €19.024,00 €19.976,00 €5.024,00 €25.000,00
7.9 Projects to be defined by BoD
€40.000,00 €0,00 €40.000,00 €0,00 €40.000,00 €40.000,00
7.10 European Network of Cruise Ports
€2.000,00 €0,00 €2.000,00 €0,00 €2.000,00 €2.000,00
7- Projects
€78.000,00 €10.926,00 €67.074,00 €24.926,00 €53.074,00 €78.000,00
Budget 2016 Expenditures 2016 Balance 2016 Budget 2017 Expenditures 2017 Balance 2017 TOTAL EXPENDITURES €592.775,00 €516.293,86 €76.481,14 €474.234,00 €312.467,54 €161.766,46
Join @ slido.com #51MedCruiseGA
Budget 2017 Income/ Expenditures 2017 (as of 06- Oct) Balance 2017 (as of 6-Oct) Income/ Expenditures 2017 (expected) Balance 2017 (expected)
TOTAL INCOME
€452.400,00 €371.400,00 (€81.000,00) €389.700,00 (€62.700,00)
TOTAL EXPENDITURES
€474.234,00 €321.689,74 €152.544,26 €431.255,94 42.978,06
1- Events
€70.000,00 €79.098,82 (€9.098,82) €87.998,82 (€17.998,82)
2- Promotion, advertising, PR
€130.834,00 €100.516,58 €30.317,42 €126.258,58 €4.575,42
3- Visits: Ports, cruise lines, participation events
€26.900,00 €20.440,14 €6.459,86 €23.877,14 €3.022,86
4- Remuneration & accountants costs
€148.500,00 €102.787,51 €45.712,49 €155.087,31 (€6.587,31)
5- Administration
€15.900,00 €6.010,03 €9.889,97 €10.917,43 €4.982,57
6-Equipment
€4.100,00 €1.910,66 €2.189,34 €2.190,66 €1.909,34
7 -Projects
€78.000,00 €10.926,00 €67.074,00 €24.926,00 €53.074,00
Budget Balance (Income-Expenses)
(€21.834,00) €49.710,26 (€41.555,94) (€19.721,94)
Other Extra Income
€15.150,86 €15.150,86
Other Extra Expenses
€225,12 €225,12
RESULT
(€21.834,00) €64.636,00 (€26.630,20) (€4.796,20)
Finances
Join @ slido.com #51MedCruiseGA
Finances
INCOME Budget 2017 Income 2017 (as of 6-Oct) Balance 2017 (as of 6-Oct) Income 2017 (expected) Balance 2017 (expected) Regular members annual fees (*4800) €345.600,00 €312.000,00 (€33.600,00) €321.600,00 (€24.000,00) New regular member admission fees €20.000,00 €10.000,00 (€10.000,00) €10.000,00 (€10.000,00) New regular member annual fees €9.600,00 €2.400,00 (€7.200,00) €2.400,00 (€7.200,00) Associate members annual fees (*2000) €66.000,00 €44.000,00 (€22.000,00) €52.000,00 (€14.000,00) New associate member annual fees €4.000,00 €3.000,00 (€1.000,00) €3.000,00 (€1.000,00) VAT return €1.000,00 €0,00 (€1.000,00) €0,00 (€1.000,00) Income from bank interest (ES+GR) €5.000,00 €0,00 (€5.000,00) €700,00 (€4.300,00) Interests (Exchange difference) €1.200,00 €0,00 (€1.200,00) €0,00 (€1.200,00) TOTAL INCOME €452.400,00 €371.400,00 (€81.000,00) €389.700,00 (€62.700,00)
Join @ slido.com #51MedCruiseGA
Finances
Budget 2017 Expenditures 2017 (as of 6- Oct) Balance 2017 (as of 6-Oct) Expenditures 2017 (expected) Balance 2017 (expected)
1.1 Seatrade Cruise Global
€40.000,00 €44.587,09 (€4.587,09) €44.587,09 (€4.587,09)
1.2 Seatrade Cruise Med 1.3 Seatrade Cruise Europe
€25.000,00 €22.099,53 €2.900,47 €22.099,53 €2.900,47
1.4 Seatrade Cruise Asia- Pacific
€13.122,20 (€13.122,20)
1.5 Posidonia
€5.000,00 €3.190,00 €1.810,00 €3.190,00 €1.810,00
1.6 20years celebration- GA Odessa
€0,00 €0,00
1.7 Sponsoring of other events
€0,00 €0,00 €0,00 €5.000,00 (€5.000,00)
1- Events
€70.000,00 €69.876,62 €123,38 €87.998,82 (€17.998,82)
Join @ slido.com #51MedCruiseGA
Finances
Budget 2017 Expenditures 2017 (as of 6- Oct) Balance 2017 (as of 6-Oct) Expenditures 2017 (expected) Balance 2017 (expected) 2.1 Marketing campaign €38.334,00 €19.167,00 €19.167,00 €38.334,00 €0,00 2.5 Advertising in magazines €20.000,00 €16.289,06 €3.710,94 €18.234,06 €1.765,94 2.7 CLIA Collaboration €15.000,00 €0,00 €15.000,00 €0,00 €15.000,00 2.10 Photos, posters, graphics and slides €3.000,00 €2.395,00 €605,00 €2.795,00 €205,00 2.11 Public relations, hospitality €3.500,00 €1.221,96 €2.278,04 €2.221,96 €1.278,04 2.12 Travel Expenses of Journalists & Speakers €30.000,00 €42.796,99 (€12.796,99) €43.296,99 (€13.296,99) 2.13 Gadgets and gifts €5.000,00 €3.042,83 €1.957,17 €4.992,83 €7,17 2.14 Internet site (maintenance & improvements - software) €5.000,00 €3.804,79 €1.195,21 €4.284,79 €715,21 2.15 Marketing in China €10.000,00 €11.491,20 (€1.491,20) €11.791,20 (€1.791,20) 2.16 GA App €1.000,00 €307,75 €692,25 €307,75 €692,25 2- Promotion, advertising, public relations €130.834,00 €100.516,58 €30.317,42 €126.258,58 €4.575,42
Join @ slido.com #51MedCruiseGA
Finances
Budget 2017 Expenditures 2017 (as of 6- Oct) Balance 2017 (as of 6-Oct) Expenditures 2017 (expected) Balance 2017 (expected)
3.1 Travel expenses for events and others
€21.000,00 €15.919,08 €5.080,92 €18.426,08 €2.573,92
3.2 Travel expenses for members for special tasks
€1.700,00 €0,00 €1.700,00 €0,00 €1.700,00
3.3 Urban transport
€1.200,00 €341,92 €858,08 €461,92 €738,08
3.5 Conference meeting rooms
€3.000,00 €4.179,14 (€1.179,14) €4.989,14 (€1.989,14)
3- Visits: Ports, cruise lines, participation events
€26.900,00 €20.440,14 €6.459,86 €23.877,14 €3.022,86
Join @ slido.com #51MedCruiseGA
Finances
Budget 2017 Expenditures 2017 (as of 6- Oct) Balance 2017 (as of 6-Oct) Expenditures 2017 (expected) Balance 2017 (expected) 4.1 SG salaries (incl. Social Security-payroll taxes and medical Insurance) €67.800,00 €49.950,00 €17.850,00 €67.800,00 €0,00 4.2 Personnel salary (incl. Social Security - payroll taxes) €56.000,00 €43.051,06 €12.948,94 €62.627,22 (€6.627,22) 4.3 Personnel medical insurance €1.200,00 €900,00 €300,00 €1.200,00 €0,00 4.4 Personnel bonus €3.000,00 €0,00 €3.000,00 €3.000,00 €0,00 4.6 Accounting firm €12.000,00 €8.886,45 €3.113,55 €11.960,09 €39,91 4.7 Audit company fees €8.500,00 €0,00 €8.500,00 €8.500,00 €0,00 4- Remuneration and consultant costs €148.500,00 €102.787,51 €45.712,49 €155.087,31 (€6.587,31)
Join @ slido.com #51MedCruiseGA
Finances
Budget 2017 Expenditures 2017 (as of 6- Oct) Balance 2017 (as of 6-Oct) Expenditures 2017 (expected) Balance 2017 (expected) 5.1 Stationary €3.000,00 €1.878,31 €1.121,69 €2.378,31 €621,69 5.2 Stamps, post, courier (Yearbook distribution) €6.000,00 €3.411,12 €2.588,88 €5.911,12 €88,88 5.4 Banks fees, interest charges, taxes, loss of interests €1.200,00 €0,00 €1.200,00 €1.000,00 €200,00 5.5 Exchange difference €2.500,00 €0,00 €2.500,00 €800,00 €1.700,00 5.6 Parking €1.200,00 €720,60 €479,40 €828,00 €372,00 5.7 Others €2.000,00 €0,00 €2.000,00 €0,00 €2.000,00 5- Administration €15.900,00 €6.010,03 €9.889,97 €10.917,43 €4.982,57
Join @ slido.com #51MedCruiseGA
Finances
Budget 2017 Expenditures 2017 (as of 6- Oct) Balance 2017 (as of 6-Oct) Expenditures 2017 (expected) Balance 2017 (expected) 6.1 GSM, Fax + Internet connection €3.500,00 €1.199,89 €2.300,11 €1.479,89 €2.020,11 6.2 Computer and accesories €600,00 €710,77 (€110,77) €710,77 (€110,77) 6- Equipment €4.100,00 €1.910,66 €2.189,34 €2.190,66 €1.909,34
Join @ slido.com #51MedCruiseGA
Finances
Budget 2017 Expenditures 2017 (as of 6- Oct) Balance 2017 (as of 6-Oct) Expenditures 2017 (expected) Balance 2017 (expected) 7.3 Statistics and other projects €6.000,00 €4.950,00 €1.050,00 €4.950,00 €1.050,00 7.4 Guidelines Investment & Planning €0,00 €0,00 7.5 Internet site €5.000,00 €0,00 €5.000,00 €0,00 €5.000,00 7.7 Training courses €25.000,00 €5.976,00 €19.024,00 €19.976,00 €5.024,00 7.9 Projects to be defined by BoD €40.000,00 €0,00 €40.000,00 €0,00 €40.000,00 7.10 European Network of Cruise Ports €2.000,00 €0,00 €2.000,00 €0,00 €2.000,00 7- Projects €78.000,00 €10.926,00 €67.074,00 €24.926,00 €53.074,00 Budget 2017 Expenditures 2017 (as of 6- Oct) Balance 2017 (as of 6-Oct) Expenditures 2017 (expected) Balance 2017 (expected)
TOTAL EXPENDITURES
€474.234,00 €312.467,54 €161.766,46 €431.255,94 €42.978,06
Join @ slido.com #51MedCruiseGA
Budget 2016 Balance 2016 Budget 2017 Income/ Expenditur es 2017 Balance 2017
Income/ Expenditure s 2017 (expected) Balance 2017 (expected) BUDGET 2018 Option A
(4.800/2.000)
BUDGET 2018 Option B
(5.000/2.000)
BUDGET 2018 Option C
(6.000/2000)
TOTAL INCOME €423.700,00 (€2.200,00) €452.400,00 €371.400,00 (€81.000,00) €389.700,00 (€62.700,00)
€414.200 €428.000 €497.000
TOTAL EXPENDITURE S €592.775,00 €76.481,14 €474.234,00 €321.689,74 €152.544,26 €431.255,94 42.978,06
€553.634 €553.634 €553.634
1- Events €174.000,00 (€1.667,21) €70.000,00 €79.098,82 (€9.098,82) €87.998,82 (€17.998,82)
€179.000 €179.000 €179.000
2- Promotion, advertising, PR €154.575,00 €25.067,09 €130.834,00 €100.516,58 €30.317,42 €126.258,58 €4.575,42
€124.834 €124.834 €124.834
3- Visits: Ports, cruise lines, participation events €26.900,00 €1.696,36 €26.900,00 €20.440,14 €6.459,86 €23.877,14 €3.022,86
€26.000 €26.000 €26.000
4- Remuneration & accountants costs €144.400,00 (€1.156,17) €148.500,00 €102.787,51 €45.712,49 €155.087,31 (€6.587,31)
€156.100 €156.100 €156.100
5- Administratio n €13.500,00 €38,27 €15.900,00 €6.010,03 €9.889,97 €10.917,43 €4.982,57
€13.200 €13.200 €13.200
6-Equipment €3.400,00 (€2.519,99) €4.100,00 €1.910,66 €2.189,34 €2.190,66 €1.909,34
€3.500 €3.500 €3.500
7 -Projects €76.000,00 €55.022,79 €78.000,00 €10.926,00 €67.074,00 €24.926,00 €53.074,00
€51.000 €51.000 €51.000
Budget Balance (Income- Expenses) (€169.075,00) (€21.834,00) €49.710,26 (€41.555,94) (€19.721,94)
(€139.434) (€125.634) (€56.634)
Other Extra Income €15.150,86 €15.150,86 Other Extra Expenses €225,12 €225,12 RESULT (€169.075,00) (€21.834,00) €64.636,00 (€26.630,20) (€4.796,20)
Proposed budget 2018
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
Registered GA delegates: 172 persons
Representing MedCruise members 104 port member representatives (53 ports) 24 associate member representatives (13 associates) Esteemed guests 13 Cruise Line executives (10 Cruise Lines) 6 International Press representatives 2 Special guests + MedCruise President + 3 MedCruise Secretariat Observers 9 Observers Accompanying 10 persons
General Assemblies
Join @ slido.com #51MedCruiseGA
Cruise Line executives – 13 confirmations
Cruise Line Company First Name Last Name Title Carnival Corporation Giora Israel SVP, Port & Destination Development Michel Nestour VP, Global Port and Destination Development Windstar Cruises Sander Groothuis Director, Maritime Operations Princess/Holland America/Seabourn Bruce Krumrine VP, Shore Excursions, Holland America Group Mike Bush Senior Brand Manager Pullmantur Javier Marin Martinon Itinerary Planning, Full Charter Sales & Charter Flights Director Virgin Voyages Craig Milan VP, Operations Compagnie du Ponant Marc Berberian Port Operations manager Royal Caribbean Cruises, Ltd. Miguel Reyna Director, Port Business Development & Asset Management Silversea Cruises Adria Bono Head of Destination Management TUI Cruises Marcus Puttich Head of Port Operations Silja Eisbein Itinerary Manager for the Mediterranean Costa Crociere Andrea Fiori Itinerary Planning Analyst
General Assemblies
Join @ slido.com #51MedCruiseGA
General Assemblies
Join @ slido.com #51MedCruiseGA
integration
General Assemblies
Join @ slido.com #51MedCruiseGA
General Assemblies
Join @ slido.com #51MedCruiseGA
No. CANDIDATE APPLICATION EXPECTED
Toulon Organiser of the 51st GA 11-14 Oct 2017 1 Valletta “European Capital of Culture 2018” 2014, May 22 23-26 May 2018 2 Lisbon Organiser of Seatrade Med 2018 2018 Fall 3 French Riviera 2013, November 30 2019 Spring 4 Huelva 2013, December 2 2019 Fall 5 Palamόs 2014, April 10 2020 Spring 6 Malaga Organiser of Seatrade Med 2020 2020 Fall 7 Tarragona 2014, July 15 2021 Spring 8 Burgas 2015, September 24 2021 Fall 9 Cartagena 2016, October 3 2022 Spring 10 Organiser of Seatrade Med 2022 2022 Fall 11 Koper 2017, May 16 2023 Spring 12 Corfu 2017, July 11 2023, Fall
General Assemblies
Join @ slido.com #51MedCruiseGA
Join @ slido.com #51MedCruiseGA
Elections
Figen Ayan
Istanbul, Turkey
Airam Diaz Pastor
Tenerife Ports, Spain
Join @ slido.com #51MedCruiseGA
Region MedCruise Ports-Large MedCruise Ports-Small Board Seats Board Seats Candidates-Large Candidates-Small Large Small Large Small
West Med
22 14 3 2
Cartagena Palamos Genova/Savona Tunisian Ports Gibraltar Lisbon Sardinian Ports Toulon Bay Ports Valletta
Adriatic
7 6 1 1
Dubrovnik Brindisi Corfu Rijeka
East Med
6 9 1 1
Piraeus Volos Kusadasi/Bodru m/Antalya
Black Sea
5 1
Constanza
Total
35 34 5 5 11 6
At large 1 1 Total
6 6
Join @ slido.com #51MedCruiseGA
region
Join @ slido.com #51MedCruiseGA
11:45 - 12:15 Coffee break | Presidential Elections 12:15 - 12:30 Declaration of new MedCruise President 12:30 - 13:30 Lunch break | BoD Elections 13:30 - 13:45 Declaration of new MedCruise BoD
Join @ slido.com #51MedCruiseGA
Size MedCruis e Region Cruise Pax 2016 1 Barcelona L West Med 2.683.594 2 Civitavecchia L West Med 2.339.676 3 Balearic Islands L West Med 1.957.429 4 Genoa/Savona L West Med 1.927.612 5 Venice L Adriatic 1.605.660 6 Marseille L West Med 1.597.213 7 Naples L West Med 1.306.151 8 Piraeus L East Med 1.094.135 9 Tenerife Ports L West Med 884.173 10 Dubrovnik L Adriatic 831.730 11 Livorno L West Med 807.935 12 Corfu L Adriatic 748.914 13 Valletta L West Med 682.970 14 French Riviera Ports L West Med 562.929 15 Kotor L Adriatic 536.644 16 Lisbon L West Med 522.497 17 Madeira Ports L West Med 522.483 18 Palermo L West Med 510.078 19 La Spezia L West Med 507.531 20 Sardinian ports L West Med 466.259 21 Kusadasi/Bodrum/Antalya L East Med 453.898 22 Malaga L West Med 442.931 23 Egyptian Ports L East Med 411.626 24 Valencia L West Med 404.783 25 Gibraltar L West Med 404.005 26 Bari L Adriatic 400.875 27 Messina L West Med 373.199 28 Toulon-Var Provence L West Med 362.479 29 Split L Adriatic 275.651 30 Heraklion L East Med 238.780 31 Cartagena L West Med 187.843 32 Monaco L West Med 185.392 33 Souda/Chania L East Med 147.915 34 Cyprus Ports L East Med 141.358 35 Zadar L Adriatic 136.462 No. Port Size MedCruise Region Cruise Pax 2016 1 Azores S West Med 125.904 2 Koper S Adriatic 78.923 3 Ancona S Adriatic 54.901 4 Portoferraio S West Med 42.752 5 Volos S East Med 37.445 6 Istanbul S East Med 36.708 7 Palamos S West Med 25.505 8 Sete S West Med 23.791 9 Ashdod S East Med 21.534 10 Huelva S West Med 20.071 11 Portofino S West Med 19.894 12 Portimao S West Med 19.520 13 Ceuta S West Med 19.251 14 Thessaloniki S East Med 18.876 15 Bastia/North Corsica S West Med 18.533 16 Tarragona S West Med 14.013 17 Rijeka S Adriatic 13.874 18 Gioia Tauro S West Med 13.758 19 Sibenik S Adriatic 12.276 20 Alanya S East Med 9.272 21 Igoumenitsa S East Med 7.623 22 Constantza S Black Sea 6.912 23 Kavala S East Med 6.042 24 Burgas S Black Sea 5.833 25 Brindisi S Adriatic 5.270 26 Motril-Granada S West Med 4.570 27 Odessa S Black Sea 1.242 28 Varna S Black Sea 1.109 29 Castellόn S West Med 1.095 30 Tunisian Ports S West Med 757 31 Patras S East Med 743 32 Trabzon S Black Sea 452 33 Taranto S Adriatic 34 Mersin S East Med
Join @ slido.com #51MedCruiseGA