1
San Francisco Lesbian, Gay, Bisexual, Transgender Pride Celebration Committee, Inc.
AGENDA BOARD OF DIRECTORS MEETING Being Produced Remotely — Wednesday, January 5, 2022 – 7:00 PM
I. Standing Items (70 mins) A. Welcome & Check In
Timestamp:
B. Attendance
Timestamp:
C. Appointment of Meeting Roles
D. Read Mission Statement & Financial Protocol
Timestamp:
E. Approval of Agenda
Timestamp:
F. Approval of Minutes
Timestamp:
G. Announcements (Please post details in the chat: date, time, event name, links for more information.)
H. Reports
2
San Francisco Lesbian, Gay, Bisexual, Transgender Pride Celebration Committee, Inc.
\
II. Old Business (0 min) A. (none)
III. New Business (0 minutes) A. (0 mins) B. (0 mins)
IV. Public Comment (2 mins per person, 5 slots – 10 mins total)
V. In Memoriam (5 mins, please put names in the chat)
VI. Adjournment Timestamp:
Approximate Time: (85 minutes)
Upcoming Board Meeting Dates: February 2 March 2 April 6 May 4 June 8* July 6 August 3 September 7
*SF Pride Board meetings, unless otherwise indicated, occur on the first Wednesday of the month.
There may be a closed session occurring after adjournment.
3
San Francisco Lesbian, Gay, Bisexual, Transgender Pride Celebration Committee, Inc.
Mission Statement;
The mission of the San Francisco Lesbian, Gay, Bisexual, Transgender Pride Celebration Committee
is to educate the world, commemorate our heritage, celebrate our culture, and liberate our people.
Land Acknowledgement Statement (as of January 28, 2021):
We at San Francisco Pride acknowledge that we are meeting on the unceded ancestral homeland of the
Ramaytush Ohlone peoples, the original inhabitants of the San Francisco peninsula.
Financial Protocol:
No expenditure can be incurred without going through the Executive Director in advance. This includes
reimbursement of expenses outside of the set guidelines. If you expect to have an expenditure, prior
approval must be sought from the Executive Director as soon as possible. Procedures exist and checks
and balances are in place to ensure that all expenditures go through a proper approval process with the
Board. All expenditures are accounted for during the annual budgeting and audit process.
Public Comment:
The public comment portion of the meeting is an opportunity for those with no say in the formulation
of the agenda (i.e. those who are not members of the board) to speak during the meeting. Public
comment is offered in a spirit of open communication and the organization being receptive to new ideas
and constructive suggestions. The Chair of the meeting may adopt a flexible approach in allowing public
comment but will not tolerate personal attacks and/or indecorous behavior.
Procedures for the formulation of the member meeting Agenda: (standing rule #9)
A. Every meeting of the membership shall have a written agenda
B. The agenda shall consist of:
San Francisco Lesbian, Gay, Bisexual, Transgender Pride Celebration Committee, Inc.
Consensus Model for Decision Making: Standing Rule #8, All Board Meetings shall use the following consensus model for decision making:
When it appears that the group is nearing consensus or when a voting member has asked that the group move to consensus, the facilitator shall ask:
A voting member may only block consensus if s/he has an alternative suggestion. If the alternative also does not produce consensus, another motion must be presented, or the issue must be dropped/tabled. If an individual cannot support the consensus statement but does not wish to block consensus s/he may stand aside. The objections shall be noted in the minutes. Friendly amendments can be offered (if appropriate), though the person who initiated the motion is not obligated to accept them.
If a tabled issue is still at an impasse at the following meeting, a voting member must make a motion on which the group will vote. The motion requires a simple majority to pass (unless otherwise noted in the by aws). If an issue is at an impasse and is time sensitive (i.e., it cannot be tabled to a future meeting), a voting member must make a motion on which the group will vote. The motion requires a simple majority to pass (unless otherwise noted in the bylaws).
The consensus model shall use the following ground rules:
It is a good idea for someone to read these rules aloud at the beginning of a meeting, especially when new people are present. All Board members should receive training in these rules at the Board retreat.
SAN FRANCISCO LESBIAN, GAY, BISEXUAL, TRANSGENDER
PRIDE PARADE AND CELEBRATION COMMITTEE, INC.
1663 Mission Street, Suite 305, San Francisco CA 94103 www.sfpride.org
Nguyen Pham Vice President Report January 5, 2022
გ დ ე ვ ზ თ Happy New Year! გ დ ე ვ ზ თ
GENERAL UPDATES
•
Announcement: Adjacent to SF Pride work, launched Mensa Foundation’s inaugural
Progress Pride Scholarship centering intersectional BIPOC and LGBTQ students.
Up to two scholarships of $10,000 each will be awarded to college and/or college-bound
students who identify as both BIPOC and LGBTQ and who have a demonstrated record
of positive service to the BIPOC & LGBTQ communities. Please share with your
networks. Applications due January 15, 2022. More info at https://progresspride.org/.
MEETING PARTICIPATION • Participated in Board of Directors video conference meeting on December 8, 2021. • Participated in Executive Committee video conference meeting on December 17, 2021.
DEVELOPMENT COMMITTEE • SF Pride Pro-Am Golf Tournament Fundraiser: Communicated with planning team on items relevant to 2022 event.
AUDIT COMMITTEE • Received draft audit report materials from ED and circulated onward to Audit Committee for internal review.
COMMUNICATIONS AND MARKETING • Engaged with SF Pride content via social media channels as feasible.
ROUTINE RESPONSIBILITIES • N/A
MILESTONES SCHEDULED FOR NEXT PERIOD • Participate in SF Pride Pro-Am’s first team call of 2022 on January 12, 2022. • Conduct first Membership Meeting of 2022 on January 12, 2022. • Participate in Board Retreat scheduled for January 28-30, 2022.
Treasurer’s Report
January 4th, 2022
Submitted by Suzanne Ford, Treasurer
Profit & Loss Statement – for the previous month:
Gross Income
$30,194.10
COGS
$.00
Gross Profit
$30,194.10
Expenses
$82,354.84
Net Income
($52,160.74)
Total for the 3rd month of the fiscal year:
Gross Income
$127,142.67
COGS
$.00
Gross Profit
$127,142.67
Expenses
$218,757.81
Net Income
($91,615.14)
Cash Flow Statement for FY 2022 Cash at the beginning of the month $567,749.13 Net Cash from Operating Activities ($49,859.46) Net Cash from Investing Activities ($13.20) Cash at the End of the Period $517,889.67
Wells Fargo Checking (Unrestricted) $4887.94
(Fiscal Agencies – Restricted Funds) $26,401.81
Wells Fargo MarketRate (Reserve) $450,545.67
Wells Fargo Bank Savings $26,545.44
Fresno First $35,966.26
Petty Cash $55.23
Narrative Overview: This month was what we expected with some small amount of sponsorship income. We did keep the expenses as low as possible. New revenue is imperative.
Dec 21 OPERATING ACTIVITIES Net Income -52,160.74 Adjustments to reconcile Net Income to net cash provided by operations: 0250L · Payroll Taxes Due Payable 2,301.28 Net cash provided by Operating Activities -49,859.46 Net cash increase for period -49,859.46 Cash at beginning of period 567,749.13 Cash at end of period 517,889.67 4:18 PM SF Lesbian Gay Bisexual Transgender Pride CC, Inc. 01/03/22 Statement of Cash Flows December 2021 Page 1 4:18 PM 01/03/22 Accrual Basis SF Lesbian Gay Bisexual Transgender Pride CC, Inc. Balance Sheet As of December 31, 2021 Dec 31, 21 ASSETS Current Assets Checking/Savings 0101 · Wells Fargo Bank Checking 0101A · Restricted Funds 0101AGR · Howard Grayson LGBT 1,203.01 0101ALA · Latin Stage 520.35 0101API · Pink Triangle 20,989.33 0101ASI · Sistahs Steppin 818.31 0101ASO · Soul of Pride 2,870.81 Total 0101A · Restricted Funds 26,401.81 0101 · Wells Fargo Bank Checking - Unrestricted Funds -21,513.87 Total 0101 · Wells Fargo Bank Checking 4,887.94 0102 · WellsFargo MarketRate (Reserve) 450,434.57 0104 · WellsFargo Bank Savings 26,545.67 0106 · Fresno First 35,966.26 0113 · Petty Cash Account 55.23 Total Checking/Savings 517,889.67 Accounts Receivable 0115 · Accounts Receivable (General) 19,500.00 Total Accounts Receivable 19,500.00 Total Current Assets 537,389.67 Fixed Assets 0140 · FURNITURE & EQUIPMENT 0140a · Furniture & Equipment 4,999.51 0141 · Accumulated Depreciation -4,999.51 Total 0140 · FURNITURE & EQUIPMENT 0.00 Total Fixed Assets 0.00 Other Assets 0189 · TRADEMARKS 0189A · Trademarks 60,610.96 0189B · Accumulated Amortization -57,820.96 Total 0189 · TRADEMARKS 2,790.00 0195 · Other Deposits 88,969.23 Total Other Assets 91,759.23 TOTAL ASSETS 629,148.90 LIABILITIES & EQUITY Liabilities Current Liabilities Other Current Liabilities 0250L · Payroll Taxes Due Payable -4,382.40 0255L · Vacation Time Account Payable 17,055.33 Total Other Current Liabilities 12,672.93 Total Current Liabilities 12,672.93 Long Term Liabilities Page 1 of 2 4:18 PM 01/03/22 Accrual Basis SF Lesbian Gay Bisexual Transgender Pride CC, Inc. Balance Sheet As of December 31, 2021 Dec 31, 21 0261 · Fresno First Line of Credit 7,413.00 Total Long Term Liabilities 7,413.00 Total Liabilities 20,085.93 Equity 3000 · Opening Bal Equity 81,844.00 3100 · Temp Restricted Net Assets (TRN 344,875.00 3800.1 · NetAssetsReleased, UnRestrict 425,490.00 3800.4 · NetAssetsReleased, TempRestrict -425,490.00 3900 · Retained Earnings 273,959.11 Net Income -91,615.14 Total Equity 609,062.97 TOTAL LIABILITIES & EQUITY 629,148.90 Page 2 of 2 Oct 21 Nov 21 Dec 21 TOTAL Ordinary Income/Expense Income 0402 · Membership Income 495.00 15.00 25.00 535.00 0414 · Donations (Individual) Income 55,392.62 2,238.99 90.00 57,721.61 0417 · Corporate Sponsorship Income 22,500.00 0.00 30,000.00 52,500.00 0421 · Interest Income 4.04 3.92 3.15 11.11 0450 · Merchandise Sales 357.00 0.00 0.00 357.00 0490 · Fundraising - General 15,942.00 0.00 75.95 16,017.95 Total Income 94,690.66 2,257.91 30,194.10 127,142.67 Gross Profit 94,690.66 2,257.91 30,194.10 127,142.67 Expense 0601 · Advertising (Event) 5.97 13.34 0.00 19.31 0602 · Bank Fees 12.79 107.62 159.50 279.91 0603 · Utilities and Maintenance 0603C · Cleaning & General Maintenance 1,111.97 1,111.97 1,241.97 3,465.91 0603U · Utilities 337.50 0.00 403.31 740.81 Total 0603 · Utilities and Maintenance 1,449.47 1,111.97 1,645.28 4,206.72 0606 · Insurance Expense 7,043.92 664.67 0.00 7,708.59 0607 · Postage Expense 116.00 41.56 0.00 157.56 0608 · Copying/Printing Expense 0.00 39.16 237.87 277.03 0609 · Office Supplies Expense 394.32 394.32 593.32 1,381.96 0610 · Accounting/Auditing Expense 2,000.00 2,000.00 2,000.00 6,000.00 0612 · Other Supplies 28.06 0.00 0.00 28.06 0613 · Employee Benefits Expense 0613M · Medical/Dental Benefits 4,332.93 3,358.15 3,384.55 11,075.63 Total 0613 · Employee Benefits Expense 4,332.93 3,358.15 3,384.55 11,075.63 0614 · Equipment Rental Expense 215.25 215.25 215.25 645.75 0615 · Rent (Office) Expense 9,226.29 9,226.29 9,226.29 27,678.87 0616 · Rent (Non-Office Space) Exp. 1,140.00 1,140.00 1,526.00 3,806.00 0618 · Equipment Repair & Maintenance 119.10 357.30 0.00 476.40 0619 · Contracted Services 2,520.75 2,532.69 27,075.00 32,128.44 0620 · Contractors 2,000.00 2,300.00 2,000.00 6,300.00 0622 · Payroll Taxes 2,274.30 2,274.30 2,274.30 6,822.90 0623 · Travel Expense 921.89 105.85 27.00 1,054.74 0625 · Telephone Expense 458.20 457.06 457.05 1,372.31 0626 · Payroll Expense 0626A · Payroll expense 29,729.16 29,729.16 29,729.16 89,187.48 Total 0626 · Payroll Expense 29,729.16 29,729.16 29,729.16 89,187.48 0627 · Permit Costs 1,250.00 0.00 0.00 1,250.00 0628 · Community Partners Grants 0628B · Grants from Board 1,000.00 250.00 500.00 1,750.00 Total 0628 · Community Partners Grants 1,000.00 250.00 500.00 1,750.00 0629 · Educational Development Exp. 0.00 25.00 0.00 25.00 0630 · Food Expense 1,601.32 0.00 0.00 1,601.32 0631 · Media/PR Expense 1,073.28 420.60 0.00 1,493.88 0636 · Branded Apparel Expense 2,700.00 0.00 0.00 2,700.00 0645 · Signage Expense 983.00 0.00 0.00 983.00 0655 · Data Management Expense 1,531.33 1,178.82 1,259.49 3,969.64 0660 · Fundraising Expense 3,242.95 0.00 0.00 3,242.95 0690 · Interest Expense 44.79 44.79 44.78 134.36 4:17 PM SF Lesbian Gay Bisexual Transgender Pride CC, Inc. 01/03/22 Profit & Loss Accrual Basis October through December 2021 Page 1 Oct 21 Nov 21 Dec 21 TOTAL 6800 · Fiscal Sponsee Expenses 6800.19 · Contracted Services 0.00 1,000.00 0.00 1,000.00 Total 6800 · Fiscal Sponsee Expenses 0.00 1,000.00 0.00 1,000.00 Total Expense 77,415.07 58,987.90 82,354.84 218,757.81 Net Ordinary Income 17,275.59 -56,729.99 -52,160.74 -91,615.14 Net Income 17,275.59 -56,729.99 -52,160.74 -91,615.14 4:17 PM SF Lesbian Gay Bisexual Transgender Pride CC, Inc. 01/03/22 Profit & Loss Accrual Basis October through December 2021 Page 2
Report to the Board of Directors
Executive Director – Fred Lopez – January 5, 2022
Page 1 of 1
CASH BALANCES As of January 4, 2022
Operating Account Balance $28,595.72 Reserve Account $450,434.57 Restricted Funds (Fiscal Agent Accounts) $26,545.67
CASH FLOW FORECASTS
Jan
Feb
Mar
Apr
May
June
Opening
Balance
$28,595.72
$9,201.50
($63,292.72)
$60,633.63
$167,423.41
$302,653.19
Anticipated
Income
$120,800.00
$75,800.00
$280,800.00
$360,800.00
$533,300.00
$288,300.00
Anticipated
Payables
$140,194.22
$148,294.22
$156,873.65
$254,010.22
$398,070.22
$624,610.22
Balance
$9,201.50
($63,292.72)
$60,633.63
$167,423.41
$302,653.19
($33,657.03)
AGENCY UPDATES
•
Happy New Year!
•
Footprint and ISCOTT permit – The plan is still to present to ISCOTT at the end of January 2022.
•
Production – RFPs for vendors have gone out and exec producer and I are learning new landscape of
companies and individuals who the organization has worked with in the past.
•
Community Spaces Program – The process to collect interest from previous and prospective
community spaces managers is still aiming to wrap up mid-January.
•
Revenue Plan, Budget Update – I have spent much of my time working on cash flow and budgeting.
Draft budget will be presented to the budget & finance committee. Cash flow is a challenge, based on
lowered expectations around revenue because of the movements of the pandemic and omicron variant.
•
Contractors – Working to update all event-specific contractor role descriptions and scopes of work. Will
orbe building the team in the coming months.
•
Office – The team will be working in shifts and as safely as possible to update the office, there are
many boxes and other items that need to be dealt with.
•
Collaborations – Team has been in touch with our collaborators such as Chinese Culture Center, etc,
to determine best ways to move forward in 2022.
MEMBERSHIP (as of 1/3/2022): o 220 current members. 8 expired, 1 renewed, 1 new.
326 327 317 312 310 311 258 178 182 189 191 184 169 171 172 171 171 175 183 248 241 240 234 228 220 0 50 100 150 200 250 300 350 Jan 2020 Feb2020 Mar 2020 Apr 2020 May 2020 Jun 2020 July 2020 Aug 2020 Sept 2020 Oct 2020 Nov 2020 Dec 2020 Jan 2021 Feb 2021 Mar 2021 Apr 2021 May 2021 June 2021 July 2021 August 2021 Sept2021 Oct 2021 Nov 2021 Dec 2021 Jan 2022 Membership Counts