Submitted by Chad Thomsas
October 29, 1999
| Beginning Balance (January 24, 1999) |
$4,347.18
|
||
| Income | |||
| T-shirt monies (9 separate deposits) |
8992.00
|
||
| Excess student lodging monies |
159.72
|
||
| Ron Small Membership (1999) |
7.00
|
||
| David Yow Membership (1999) |
7.00
|
||
| Revenue from 1999 meeting (from VA Chapter) |
597.97
|
||
| Stats Workshop donations (CP&L and Duke Energy) |
450.00
|
||
| AFS Dues and Rebates |
828.10
|
||
| Annual Meeting revenue per MOU |
4500.00
|
||
| Annual Meeting seed money reimbursement |
1000.00
|
||
| Total Income |
$16,541.79
|
||
| Expenses | |||
| Student lodging for Joint Meeting (cash) |
500.00
|
||
| Outback Steak House (’99 Meeting Social) |
241.62
|
||
| Chris Taylor (Chapter Display expenses) |
407.23
|
||
| Perception Inc. (Kayak donation for AFS Raffle) |
400.00
|
||
| Davidson Screen Printers (Chapter T-shirts - 4 separate bills) |
6220.08
|
||
| Robert Kendall retirement donation |
50.00
|
||
| Dr. John Rawlings (stats workshop fees - 1999 meeting) |
1058.50
|
||
| George Palmer (student presentation winner - journal/membership) |
74.50
|
||
| AFS (plaques/certificates) |
41.00
|
||
| R.J. Goldstein & Assoc. (spring newsletter) |
198.81
|
||
| Cardinal Foundation (Donation for SEAFWA student mixer) |
500.00
|
||
| Check order |
18.95
|
||
| Change for T-shirt sales at Annual Meeting |
200.00
|
||
| SC AFS (50% of Chapter T-shirt revenue from Charlotte) |
1196.65
|
||
| Total Expenses |
$11,107.34
|
||
| Ending Balance (October 29, 1999) |
$9,781.63
|
||
EXHIBIT A
BUDGET & FINANCE COMMITTEE
EXECUTIVE SUMMARY
September 1999
Establishment of Checking Account
A business checking account under the name "American Fisheries Society
Meeting" was established at Wachovia Bank more than 2 years before the
meeting. The account was opened with an initial deposit of $5,000, and
300 business checks were ordered. The total number of checks written was
approximately 110.
Credit Card Acquisition
Concurrent with the establishment of a checking account, we applied
for and received a Wachovia Bank Card (Visa) with a credit limit of $2,500.
We were granted an increase to $6,500 a few months before the meeting.
Although charges on the credit card throughout the entire meeting barely
topped $2,000, the usefulness of credit became apparent when it came time
to reserve services.
Sales Tax Exempt Status
The NC Chapter did not have sales tax exempt status before the meeting.
We received this exemption after discussions with the NC Department of
Revenue and AFS. One outcome was a modification of our Chapter bylaws to
specifically outline our function as a non-profit organization. This process
took the better part of a year to accomplish. Although we are now tax exempt,
we were still required to pay all sales tax up front and then file for
a refund. Sales tax spent during the 1999 meeting will be filed during
the fall of 1999, with payment not coming until spring 2000.
Credit Card Processing
More than half of the attendees at the Charlotte meeting paid registration
fees by credit card machinery (2 computerized card readers and 2 printers)
was purchased at the 1998 Hartford Meeting. Before we could begin receiving
credit card payments we had to insure funds would be transferred to our
Wachovia checking account, and not Hartford. Supposedly, this was a quick
and easy process that required the following:
To add to the irony, the September 1999 statement containing the bulk of our credit card transactions was sent to the old Hartford address. This was after they had sent 3 straight statements to North Carolina! Not surprisingly, I HIGHLY recommend some other provider be used for credit card processing services at future meetings Once details with the service provider were established, we had to have the terminals reprogrammed with the new information. I mistakenly thought that the terminals and Help Desk were also serviced by NDPS. Fortunately, this wasn’t the case, as the credit card terminals were serviced by Global Payment Systems (GPS) out of Los Angeles. Once the account changes were sent to GPS, the terminals were reprogrammed through a simple download process. We received exceptional service from the employees at Global Payment System. It should be noted that the terminals required a dedicated, touch-tone line to function properly. The phone lines into our processing office were digital lines set up on a hunt group, so a separate line had to be installed. All credit card equipment (including account numbers, operation manuals, etc.) will be forwarded to Missouri by the end of 1999.
Credit Card Fees & Discount Rates
A discount rate of 2.98% was debited from every credit card transaction.
Due to an even higher fee charged when using an American Express card,
only MasterCard and Visa were accepted. Miscellaneous monthly processing
fees ranging from $19-$400 also showed up on our statements. We had budgeted
$7500 to cover discount rates and fees with actual expenditures totaling
$5,579.98.
Establishment of Master Account with Adams Mark
Because the NC/SC Chapters had not previously sponsored a meeting of
this magnitude in the past, we had to rely on credit references provided
by AFS Bethesda to establish a hotel account. A master account was set
up at the Adams Mark with Betsy Fritz as the contact, and the Carolina
Chapters were then given a separate account to use for meeting expenses.
This worked well, although there was confusion regarding billing of certain
banquet functions.
General Budget Information
A proposed budget of $355,500 for the 1999 Charlotte meeting was authorized
at the 1998 Governing Board meeting in Hartford, Connecticut. Although
all statements have not been reconciled at this time, final budget figures
will approximate $353,400. Because the budget was prepared 13 months before
the actual meeting, subcommittee chairs included a 16% contingency factor
within their specific budgets (10% inflation and 6% sales tax). In order
to keep registration fees below the $275 limit imposed by the Governing
Board, the contingency line item remained conspicuously low throughout
the meeting. Prior meeting summary reports recommended a 10% contingency
be added to the overall budget. Our contingency started at just <3%,
and was reduced to <1% one month before the meeting. We were hopeful
sales tax refunds would offset this meager contingency if we found ourselves
in a bind. Income designated as Parent Society Fund Raising ($55,000) and
Trade Show Social ($10,000) was not received from AFS Bethesda. Because
expenditures never exceeded our available balance we did not request these
monies be sent. Although final fund raising figures from AFS Bethesda were
not available, it was estimated that these 2 sources of income would offset
the $63,900 remittance agreed upon in the authorized budget. With this
in mind, final remittance to AFS Bethesda after the 1999 Charlotte meeting
was approximately $100,000, with only ~$40,000 coming directly out of the
meeting account. Sales tax refund monies will provide additional revenue,
and will be sent to AFS Bethesda once they are received.
Be aware that Trade Show exhibitors are given 2 complimentary registrations per booth. We had mistakenly believed that the $10,000 designated as Trade Show Social income would help fund the social, when in reality it offsets registration costs for the exhibitors.
Honoraria paid to the plenary speakers was never agreed upon. Establish a policy before the meeting to avoid confusion. All budget calculations were made using Microsoft Excel 6.0. A laptop computer was extremely handy during the actual meeting to track income and expenditures. Locate the nearest bank branch before the meeting begins, and devise a secure method of depositing daily funds. The security deposit box obtained from the hotel was a very useful and convenient way of storing funds until they could be deposited.
Budget Overruns
Each subcommittee chair did a remarkable job of estimating expenditures
and then "fine-tuning" their figures after continual nagging from the Finance
committee. The Accommodations committee was faced with limited space at
the Adams Mark, and had to obtain additional room at the Four Points Sheraton
adjacent to the meeting at a cost of $4300. We had been told Audiovisual
costs would always exceed the budgeted amount, so we compensated for this,
and true to form we were $4,000 over budget on A/V. The overall Printing
and Signs budget was similar to that projected, but costs for signs and
banners was almost twice that budgeted. Breakfast costs were originally
not figured into the authorized budget, and we estimated we would need
to find $18,000 to cover this expenditure. Total breakfast and other miscellaneous
banquet events totalled $17,000. Thanks to savings experienced during other
social activities, the overall social budget was still >$10,000 under budget.
Fisheries Insert and AFS Travel breakdowns were not available from AFS
Bethesda, so the maximum budgeted amount was assumed for each. For a line
item breakdown of each subcommittee’s expenditures see the following worksheet.
|
21-Aug-98
|
06-Aug-99
|
10-Oct-99
|
|
|
AUTHORIZED
|
ADJUSTED
|
ACTUAL
|
|
| INCOME | |||
| Parent Society Fundraising |
$55,000
|
55,000
|
51,000.00
|
| NC/SC AFS Chapters Fundraising |
35,000
|
28,750
|
29,750.00
|
| Trade Show Social |
10,000
|
10,000
|
10,000.00
|
| NC AFS seed money |
1,000
|
1,000
|
1,000.00
|
| Registration (1080 projected attendance) | |||
| 600 Members |
165,000
|
165,000
|
|
| 100 Non-members |
37,500
|
37,500
|
|
| 150 Daily |
22,500
|
22,500
|
|
| 150 Student members |
18,750
|
18,750
|
|
| 50 Guests |
6,250
|
6,250
|
|
| 30 Student non-members |
4,500
|
4,500
|
|
|
254,500
|
254,500
|
261,637.00
|
|
| TOTAL INCOME: |
$355,500
|
$349,250
|
$353,387.00
|
| EXPENSES | |||
| Accommodations |
2,100
|
3,400
|
-3,227.70
|
| 4-Points Sheraton Rental (4 days x $900) |
0
|
3,600
|
-4,347.00
|
| AFS Remittance |
63,900
|
63,900
|
-100,165.55
|
| Audio/Visual | |||
| Equipment for technical sessions |
11,000
|
17,500
|
-19,853.44
|
| Misc. rental (carousels, pointers, etc.) |
3,500
|
0
|
0.00
|
| AFS business meeting |
400
|
0
|
0.00
|
| Slide preview rooms (4 days) |
1,100
|
1,200
|
0.00
|
| Budget/Finance | |||
| Office supplies |
300
|
100
|
0.00
|
| Bank fees |
200
|
200
|
-100.75
|
| Credit card charges |
7,500
|
7,500
|
-5,579.98
|
| Communications |
2,000
|
0
|
0.00
|
| Exhibits/Displays |
2,000
|
500
|
-519.30
|
| Fundraising |
1,000
|
1,000
|
-885.54
|
| Hospitality/Guests |
2,000
|
5,000
|
-3,421.64
|
| Plenary/Honoraria/Travel |
7,000
|
6,000
|
-3,195.39
|
| Poster Artwork |
450
|
450
|
-435.00
|
| Printing/Signs | |||
| Clerical/Set-up/Web Design |
7,000
|
0
|
0.00
|
| Printing (Abstract/Program Guide) |
22,000
|
22,000
|
-25,138.15
|
| Fisheries Insert |
5,000
|
5,000
|
-5,000.00
|
| Signs (Directional/informational) |
7,000
|
11,000
|
-12,663.29
|
| Program |
5,000
|
2,500
|
-2,083.74
|
| Publicity/Media |
1,000
|
1,500
|
-1,565.31
|
| Registration | |||
| Coolers/bags |
8,000
|
2,100
|
-1,150.95
|
| Computer rental |
2,000
|
2,000
|
-2,307.71
|
| Forms/Misc. office |
1,500
|
1,500
|
-1,531.44
|
| Name Tags |
500
|
500
|
-446.20
|
| Social Committee | |||
| AM Breaks (4) |
9,500
|
9,000
|
-7,027.02
|
| PM Breaks (4) |
11,350
|
9,000
|
-6,916.19
|
| Welcoming Social - Sunday PM |
20,000
|
20,000
|
-17,917.05
|
| Trade Show Social - Monday PM |
25,000
|
25,000
|
-21,443.14
|
| Speedway - Wednesday PM |
66,000
|
66,000
|
-50,638.83
|
| Breakfasts |
0
|
18,000
|
-12,398.46
|
| Misc. Banquets |
0
|
0
|
-4,385.34
|
| Spawning Run |
2,000
|
0
|
494.29
|
| Student registration assistance |
2,000
|
2,000
|
-1,764.00
|
| Transportation/Tours |
12,000
|
12,000
|
-11,144.60
|
| Travel - Hartford/Bethesda/Charlotte |
12,000
|
6,000
|
-5,852.79
|
| Travel - AFS office |
11,000
|
10,000
|
-10,000.00
|
| Welcoming/Protocol |
900
|
900
|
-775.79
|
| NC/SC Chapter revenue |
9,000
|
9,000
|
-9,000.00
|
| NC Chapter seed money reimbursement |
1,000
|
1,000
|
-1,000.00
|
| Contingency |
10,300
|
2,900
|
0.00
|
| TOTAL EXPENDITURES: |
$355,500
|
$349,250
|
-$353,387.00
|
EXHIBIT B
October 17, 1999
Memorandum To: Executive Committee AFS
North Carolina AFS Chapter
South Carolina AFS Chapter
From:
Mr. Kim Baker, Chair 1999 AFS Raffle / Auction Committee
Subject: 1999 AFS Raffle / Auction Report
The 1999 fundraising campaign started shortly after the 1998 AFS meeting in Hartford. From that time approximately 200 businesses, organizations, individuals, AFS Divisions, Sections, and Chapters were contacted. From these efforts donations were received from 97 different sources: 30 businesses, 20 individuals, 19 AFS Chapters, 13 organizations, 11 AFS Sections and 3 AFS divisions. Many thanks goes out to all of these supporters and potential future supporters. I would also like to recognize Mr. Jim Rice with the North Carolina Chapter AFS and Mr. Jim Bulak with the South Carolina Chapter AFS for there assistance in making these contacts. Thanks to Mr. Dave Coughlan for review and audit of my accounting.
I truly hope that everyone who participated in this years fundraiser enjoyed the event, the prizes, the comradeship and takes some satisfaction in knowing they helped support the AFS Skinner Memorial Fund and the North and South Carolina AFS Chapters.
If there are any questions or more detailed information is needed please
feel free to contact me. A summary of total revenues and expenses is as
follows:
| TOTAL REVENUES: | TOTAL EXPENSES: | ||||
| Ticket Sales |
$15,138
|
U.S.Postage |
$ 807.58
|
||
| Silent Auction |
3,441
|
Canadian Postage |
288.00
|
||
| (Revenues as prize donations) | Mailhouse handling |
800.00
|
|||
| South Carolina Chapter |
100
|
Printing (letter) |
371.35
|
||
| Colorado-Wyoming Chapter |
200
|
Printing (tickets) |
1,349.60
|
||
| Michigan Chapter |
300
|
Prize Expenses | |||
| AFS Southern Division |
500
|
Bank America checks |
13.00
|
||
| AFS Western Division |
1,000
|
Wild Wings Inc. framing |
110.00
|
||
| Fish Management Section |
300
|
Gulf Coast Inc. framing |
174.00
|
||
| Fish Culture Section |
250
|
Lake Country Gallery (print mounting) |
166.26
|
||
| Computer User Section |
100
|
Florida trip cash award |
500.00
|
||
| Fish Health Section |
200
|
Charleston trip cash award |
500.00
|
||
| Fish Administrators Section |
500
|
Chesapeake trip cash award |
500.00
|
||
| Friend of AFS |
332
|
Red River trip cash award |
500.00
|
||
| Anglers Inn trip cash award |
350.00
|
||||
| Salmon River trip cash award |
400.00
|
||||
| Arizona Hunt trip cash award |
300.00
|
||||
| TOTAL REVENUES |
$22,361
|
TOTAL EXPENSES |
$7,129.79
|
||
| NET REVENUE | $15,231.21 | ||||