Minutes ANAS Meeting January 11, 2003Call to order 9:00 A.M. 151 Life Sciences Building, Glendale Community College, Glendale, Arizona. President Aregai Tecle thanked the Glendale members present for hosting the board meeting. Present at the meeting: Aregai Tecle, Florence Slater, Karen Conzelman, Owen Davis, Tony Brazel, Robert Reavis, Perry Baker, Stephen Williams, Jim deVos. * - action items. RECORDING SECRETARYMINUTES of September 14, 2002 Meeting (read for Betsy Cooper)The minutes were read and accepted, it was noted that William Stone, NAU, had been appointed to serve as Science Education Section Chair after the September meeting, and thus his name was not in the minutes. * It was suggested that it is important for Florence to remind the session chairs that presenters for the best student paper do not need to submit a paper in advance of the meeting. Karen moved and Owen seconded that the Minutes be accepted - approved by voice vote. TREASURER'S REPORTKaren Conzelman presented a treasurers report including the Vanguard Funds, the General Fund, the ASU General Fund. The total market value of the ANAS assets is $32,688.66. The Goethe Educational Endowment lost $3500 last year due to poor stock market performance. The General Fund finished 2003 in the red $900. The primary reasons are fewer membership dues, fewer attendees of the annual meeting, fewer back issues of the Journal were sold, and the journal cost more money. Treasurer's Report
Operating and Short Term Reserve Fund (Vanguard Prime Money Market Fund) |
Account Value on 12/31/01 | $13,471.52 |
Dividend Deposits | 174.15 |
Transferred to ASU General Fund | -1000.00 |
Account Value on 12/31/02 | $12,676.18 |
Account Value on 12/31/01 (155.564 shares at $105.89/share) | $16,472.67 |
Transferred Donations + 3.029 shares Total: 158.593 shares | |
Dividends + 2.499 shares Total: 161.092 shares | |
Account Value on 12/31/02 (161.092 shares at $ 81.15/share) | $13,072.62 |
December 31, 2001 Balance | $6,882.99 |
Transferred to Goethe Educational Endowment Fund | - 270.00 |
Deposits | +$11,290.00 |
Expenses | - 9233.66 |
Transferred to ASU General Fund | - 2500.00 |
December 31, 2002 Balance | $6124.33 |
December 31, 2001 Balance | $413.45 |
Transfer from General Fund | + 3500.00 |
Expenses | - 3097.92 |
December 31, 2001 Balance | $ 815.53 |
Market Value of Assets (as of December 31, 2002) | $ 32,688.66 |
General Fund Details | |||
Deposits | Expenses | ||
$ 4850.00 | Membership dues | ||
Journal: | |||
2130.00 | Subscriptions | ||
390.00 | Sale of Back Issues | ||
1200.00 | Reprints/Page Charges | ||
Printing | $ 2742.55 | ||
Typing | 1500.00 | ||
Postage | 176.93 | ||
Newsletter: | |||
Printing | 628.87 | ||
Postage | 367.55 | ||
Scholarships: | |||
Scholarships | 800.00 | ||
Committee Expenses/Postage | 38.91 | ||
Grants-in-Aid, High School: | |||
Grants | 100.00 | ||
Printing/Postage | 94.60 | ||
Grants-in-Aid, Graduate | 250.00 | ||
Annual Meeting: | |||
2500.00 | Registration Fees | ||
Proceedings, Printing | 735.08 | ||
Proceedings, Postage | |||
Coffee Breaks | 1161.50 | ||
Friday Reception | 171.44 | ||
Saturday Luncheon | 1361.25 | ||
Meeting Rooms | 0.00 | ||
Awards | |||
Outstanding Service | 50.00 | ||
Outstanding Teacher | 150.00 | ||
Printing/Postage | 60.53 | ||
Plaques | 120.96 | ||
Best Student Papers | 150.00 | ||
Supplies | 49.74 | ||
Science Olympiad Awards | 850.00 | ||
120.00 | Goethe Endowment Fund Contributions | ||
AZ Corporation Commission | 10.00 | ||
NAAS Dues | 32.05 | ||
Supplies | 38.88 | ||
Postage/Office | 189.54 | ||
Printing/Office | 6.20 | ||
100.00 | ANAS Table Banner | 445.00 | |
TOTALS | $ 12,331.58 |
Arizona-Nevada Academy of Science - Treasurer's Report- Budget Proposal | ||||||||||||
Prop. 99 | Actual 99 | Prop. 00 | Actual 00 | Prop. 01 | Actual 01 | Prop. 02 | Actual 02 | Proposed 2003 | ||||
Deposits | ||||||||||||
Operating Fund Dividends | 600 | 734.57 | 650 | 822.23 | 750 | 538.66 | 750 | 204.66 | 500 | |||
Dues | 6000 | 2770 | 6000 | 3080 | 6000 | 7480 | 6000 | 4850 | 6000 | |||
Endowment Donations | 300 | 330 | 300 | 88 | 300 | 173 | 300 | 120 | 300 | |||
Annual Meeting | 2500 | 4000 | 4000 | 3475 | 4000 | 4000 | ||||||
Registration/Lunch | 2585 | 2550 | 2500 | |||||||||
Sponsors | 2762.2 | 1850 | 0 | |||||||||
Junior Academy | 250 | 306 | 250 | 30 | 250 | 462 | 250 | 0 | 0 | |||
Journal: | ||||||||||||
Subscriptions | 450 | 677 | 450 | 760 | 700 | 995 | 700 | 2130 | 1500 | |||
Back Issues | 500 | 212 | 500 | 807 | 600 | 1124 | 600 | 390 | 600 | |||
Page Charges | 3500 | 1329 | 3500 | 1843 | 3500 | 1170 | 3500 | 1200 | 2500 | |||
Other | 15 | 72.85 | 100 | |||||||||
TOTAL Deposits | 14100 | 11720.77 | 15650 | 11903.08 | 16100 | 15417.66 | 16100 | 11494.66 | 15400 | |||
Expenses | ||||||||||||
Journal | ||||||||||||
Printing | 5000 | 2019.25 | 5000 | 2069 | 4500 | 1638 | 4500 | 2742.55 | 4500 | |||
Typing | 500 | 925 | 1000 | 593.75 | 1800 | 1662.5 | 1800 | 1500 | 1800 | |||
Postage | 600 | 710.8 | 600 | 225.75 | 800 | 250.57 | 800 | 176.93 | 500 | |||
Harris Award | 50 | 50 | 0 | 50 | 50 | 50 | ||||||
Other | 25 | 50 | ||||||||||
Newsletter | ||||||||||||
Printing | 400 | 824.21 | 1000 | 309.86 | 700 | 386.1 | 700 | 628.87 | 700 | |||
Postage | 400 | 438.26 | 500 | 443.03 | 500 | 351.93 | 500 | 367.55 | 500 | |||
Scholarships | ||||||||||||
Scholarships | 800 | 800 | 800 | 800 | 800 | 800 | 800 | 800 | 800 | |||
Committee Exp/Post | 50 | 41.18 | 50 | 0 | 50 | 50 | 38.91 | 50 | ||||
Grants-in-Aid, High School | ||||||||||||
Grants | 400 | 0 | 400 | 200 | 400 | 300 | 400 | 100 | 400 | |||
Printing | 50 | 27.46 | 50 | 0 | 50 | 50 | 34.6 | 50 | ||||
Postage | 175 | 122.84 | 175 | 123.78 | 175 | 175 | 60 | 175 | ||||
Grants-in-Aid, Graduate | 1000 | 500 | 1000 | 1246.3 | 1000 | 750 | 1000 | 250 | 1100 | |||
Grants-in-Aid, Undergraduate | 400 | |||||||||||
Annual Meeting: | ||||||||||||
Proceedings: | ||||||||||||
Printing | 1000 | 607.3 | 1000 | 642.29 | 1000 | 1120.55 | 1000 | 735.08 | 1000 | |||
Postage | 0 | 0 | 69.87 | 100 | 68.2 | 100 | 0 | 100 | ||||
Friday Reception | 300 | 945.34 | 300 | 0 | 300 | 60 | 200 | 171.44 | 200 | |||
Luncheon | 1000 | 2064.45 | 1000 | 2248.75 | 2000 | 1553.4 | 1500 | 1361.25 | 1500 | |||
Coffee Breaks | 300 | inc. above | 300 | 546 | 450 | 506 | 1000 | 1161.5 | 1000 | |||
Prop. 99 | Actual 99 | Prop. 00 | Actual 00 | Prop. 01 | Actual 01 | Prop. 02 | Actual 02 | Proposed 2003 | ||||
Awards | ||||||||||||
Outs. Svc. | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | |||
Outs. Tchr | 150 | 150 | 150 | 150 | 150 | 100 | 150 | 150 | 150 | |||
Plaques | 100 | 77.04 | 100 | 77.04 | 100 | 57.78 | 100 | 77.83 | 100 | |||
Best Stu | 150 | 200 | 200 | 150 | 200 | 150 | 200 | 150 | 200 | |||
Print/Mail | 120 | 310.24 | 150 | 220.83 | 250 | 250 | 60.53 | 250 | ||||
Plaques-Outgoing officers | 100 | 43.13 | 100 | |||||||||
Meeting Rooms | 0 | 0 | 0 | 170 | 0 | 0 | 0 | 200 | ||||
AV Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
Supplies | 75 | 0 | 75 | 0 | 75 | 75 | 75 | |||||
Name Tags/Ribbons | 50 | 19.25 | 50 | 0 | 50 | 27.93 | 75 | 49.74 | 75 | |||
Publicity | 0 | 0 | 0 | 0 | ||||||||
Junior Academy | 900 | |||||||||||
Postage | 103.71 | 120 | 0 | 120 | 120 | ($50 not y | 0 | |||||
Luncheon | (included) | (included) | (included) | (included) | 500 | 390 | 500 | 0 | ||||
Awards | 350 | 339.2 | 350 | 350 | 350 | 354.59 | 350 | 0 | ||||
Printing | (never cashed) | 0 | ||||||||||
Call | 10 | 26.67 | 30 | 0 | 30 | 30 | 0 | |||||
Proceedin | 120 | 83.47 | 120 | 298.76 | 250 | 250 | 0 | |||||
Travel | 400 | 400 | 400 | 400 | 400 | 0 | ||||||
Other Mtgs. | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
Other | ||||||||||||
AZ Corp Commission | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | |||
NAAS Dues | 75 | 74.05 | 75 | 74.05 | 75 | 42.25 | 75 | 32.05 | 50 | |||
Science Fairs | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
Supplies | 250 | 132.53 | 250 | 80.98 | 250 | 15.14 | 250 | 38.88 | 250 | |||
Misc. Printing | 25 | 9.48 | 25 | 0 | 25 | 42.1 | 25 | 6.2 | 25 | |||
Postage (Other than J | 500 | 831.43 | 500 | 155.78 | 500 | 364.76 | 500 | 189.54 | 500 | |||
Bank charges (stop p | 125 | 75.15 | 25 | 0 | 25 | 19.5 | 25 | 0 | 25 | |||
Audit | 300 | 300 | 0 | |||||||||
Purchase of Table Banner | 450 | 445 | 0 | |||||||||
TOTAL Expenses | 14535 | 12993.31 | 15905 | 11705.82 | 18385 | 11371.3 | 18610 | 12381.58 | 16885 | |||
BUDGET SUMMARY | ||||||||||||
Deposits | 14100 | 11720.77 | 15650 | 11903.08 | 16100 | 15417.66 | 16100 | 11494.66 | 15400 | |||
Expenses | 14535 | 12993.31 | 15905 | 11705.82 | 18385 | 11371.3 | 18610 | 12381.58 | 16885 | |||
Difference | ($435.00) | ($1272.54) | ($255.00) | $197.26 | ($2285.00) | 4046.36 | ($2510.00) | ($886.92) | ($1485) |