Help | Search | News | Contact Us | Web Cam


Chebucto Community Net

Our AGM Reports
Home >> AGM
>> 1998 Annual General Meeting Report

Serving Your Community's Online Needs.


 
 
   

1998 Annual General Meeting Reports

Tuesday, April 13, 1999

Reports

Chair's Report to the 1998 AGM

This report synthesizes the work we have completed and the adventures Chebucto has had over the last year. As well, it includes my reflections on where we have been and where we need to go. There have been a number of major accomplishments.

Charitable Status

We are now a federally registered charity! Happily, we must begin the detailed work of revising our accounting system to carefully record donations, etc. Peter Mortimer put us on this road almost two years ago. In a related vein, Doug Rigby and Sharon Parker have spearheaded an effort to reorganize the bookkeeping so that Chebucto now functions with a detailed budget reflective of our various activities. An obvious challenge is to continue to grow and expand this capability.

Graphical Access

We launched point to point protocol (PPP) access, which means we now offer dial-up graphical access. Quite apart from a "market" demand for this service, I firmly believe and hope this represents a shift in perspective. We are no longer serving the text-only market. We intend to offer competitive, alternative graphical access to the people of Halifax. David Murdoch and Andrew Wright have been instrumental in bringing about these changes. In this spirit, I think it is important to point out that we have maintained the same rolling, variable quota that we use for text-based access. We don't offer so many hours/day-we offer access that is shared based on hourly demand-if our service is busy, people get on-line, but get shorter access times. We also developed a Users manual, with the capable work of Richard Rudnicki, Mark Rushton and Blaine Murphy. (Available for $5 from the office.)

Access Your Email Worldwide

It is also now possible to check your Chebucto email worldwide from any computer connected to the Internet running a web browser. Previously this was possible only through the use of the arcane telnet connection. Check out this new service at http://imp.chebucto.ns.ca/ This is but one example of the tireless efforts of the Technical Committee.

Community Development

Led by David Murdoch we have successfully completed several community development projects, most notably the Health Canada training program for health information sites across Atlantic Canada. As well, we have just recently received funding for several more training and access initiatives. This funding includes money to establish a Provincial Server. We are following the lead of the British Columbia Community Network Association in implementing this type of service. Combined with terminals in Provincial Libraries, the provincial server truly allows people throughout Nova Scotia to have universal access to email and the Internet. One of our strengths is as a community organization, helping to build a sustainable, electronically enabled community.

Bernie Hart has maintained our high profile across Canada through his indefatigable networking efforts. As a result, when people in other provinces and in the Federal government think of successful community networks, Chebucto is at or near the top of everyone's list.

Fundraising and Development Strategies

We decided in early 1998 to use some invested funds to pay for the professional services of Richard Rudnicki. It was a great relief to me to have dedicated help moving us forward on a number of projects. In a similar vein, early in 1999 we made an even more difficult decision to recruit an Executive Director. I have great hopes for the role that this person will play. As you now know, this meant laying off our long time and very able office person, Blaine Murphy. Blaine's contribution as the voice of Chebucto was very significant and will be missed. Blaine has already taken a new full-time position with InfoInteractive.

Communications

Sue Newhook has gracefully guided the communications committee. Our profile is rising in the community and we are much more responsive to media requests as a result of this work. There is clearly much work to be done yet.

Other areas

The number of policy related issues have fallen off dramatically, in part, I am sure, because of Michael Colborne's deft handling. Marni Tuttle took her hand at the endless stream of membership email. I am continually impressed with the detail and responsiveness of userhelp (userhelp@chebucto.ns.ca). David Murdoch has ably served as Chebucto's General Manager, as well as acting as advocate-general for both Chebucto and Halifax Community Access Program sites.

Despite these successes, there are, however, core areas still needing attention. Chief amongst these are our Information Providers. We have a good, but overly complex service and we have not been able to effectively marshal our efforts to improve the functionality and features for existing and new IP's. We did offer Virtual Domain Names this year, for a fee. We will need to continue to market this service. Also, the presentation of our website remains one of our biggest failures. Although the information is almost encyclopedic, the interface remains virtually unchanged since 1995. Many sites with much less depth than ours are able to present a visually more appealing look, with much more compelling information architecture. Although there are aspects of this task that are overwhelming, at some level the need is straightforward. Membership declined this year. This trend started two years ago. In the near future we will be competing in a world in which the majority of Haligonians have high-speed Internet access and are using electronic commerce-enabled sites. How will we provide useful Internet access for our users in this world? How will we be helping enable our IP's? Although we remain Halifax's second largest ISP, our role as a niche player is, unfortunately, becoming clearer. Innovative strategies will need to be adopted to address this decline. Partnerships may be one way to work through this challenge. Despite the considerable efforts of Charles MacDonald and Joyline Makani, we have not been able to capitalize on our volunteer base. I am concerned that some of the same faces are doing the same work as two years ago. We need to develop better systems for attracting and engaging committed volunteers.

The Year Ahead (and beyond)

Looking forward, I see more opportunities and challenges. We have successfully navigated the "new organization" phase of our existence. We have kept universal access and the use of electronic communications as a key to community economic development on Nova Scotian's agenda. We need to step up to the challenges facing us as being online becomes the norm, rather than the exception, for Canadians. Two last thoughts. First, one role an effective not-for-profit organization can provide is on-the-job experience for volunteers. I have recently benefited from this and am grateful to the many people who have worked so hard to maintain Chebucto. Second, I would like to thank the many people with whom I have worked closely over the last two years. I am grateful to each of you for all that I have learned. I look forward to seeing and hearing of the successes of Chebucto in the new millennium!

Peter Morgan
Chair, Chebucto Community Network

 

User Training

In the last year, we conducted seven sets of our three User Training sessions - each session last two hours. We also held a workshop on basic HTML, intended for Chebucto users who want to add to their personal profile. The classes have ranged in size from six to fourteen participants. The demand for training has slowed in the last two years, so courses are being held less often.

Clive Bagley
Team Leader for User Training

assisted by Paul Perrin and Heather Hueston.

 

Userhelp

CCN Userhelp received 3,214 emails in the year ending March 31, 1999. Approximately 39% were forwarded to other departments such as tech, office and ccn-ip for followup. Several volunteers left us for various reasons such as career or health and we now need new volunteers to help the core group still available. Another 1,000 plus emails were handled in relation to our new Chebucto Plus service, offering PPP to our members, however, many of these were basic startup questions. Some of our Userhelp volunteers also supply answers on PPP-Help in assistance to several dedicated PPP-Help volunteers.

Tony Cianfaglione
CCN Userhelp / PPP-Help

 

Treasurer's Report

Comparing the two "Net Worth" tables [see Appendix show that Chebucto Community Net Society (CCN) had an opening balance on Jan 1/98 of $48,274.62 and a closing balance on Dec 31/98 of 29,356.16. The Net Worth tables also indicate subcategories including bank accounts, investments and liabilities. We consider the ability to pay our telecommunications costs through a Dalhousie account an administrative asset although in accounting terms, it is correctly shown as a liability account. The difference between the opening and closing balance - $18,916.46 represents expenditure minus income. It matches the final figure in the Income and Expense Report for 1998 and reflects the result of planned expenditure on a fund raising project. Ninety-two percent of our income ($74,617.66) came from membership donations. Within this, forty-four percent ($32,718.33) came from "Full" ($20.00) memberships, twenty percent from "Family" memberships; seventeen percent came from "Supporting" memberships and seven percent from "Sustaining" memberships. (See Appendix for graph of Membership Revenue 1998). As this last membership category came during 1998 to include a graphic/PPP service, income from this category has continued to rise as members have chosen to upgrade their membership. The impact of this begins to show in the first quarter of 1999. During this period "Sustaining/PPP" memberships accounted for twenty-nine percent of membership income. (See Appendix for Income Expense Report 1/1999 through 3/21/99 and graph of Membership Revenue 1999). In 1998, CCN also received income from participation in a Health Canada Project. While even greater participation is expected in similar projects in 1999, the 1999 budget only forecasts a conservative $3,000. Fifty percent ($49,565.09) of the total expenses ($99,796.98) in 1998 were on telecommunications. Payroll accounted for a further twenty-five percent ($24,872.94) while Projects accounted for seventeen percent ($16,789.46) and Computer Equipment five percent ($5,473.54). (See Appendix for graph of Expenditure 1998). The 1999 budget forecasts total revenue of $87,300 and total expenditure of $101,650 reducing CCN's net worth at Dec 31/99 to an estimated $4,550. The first quarter income in 1999 of $27,598.64 was $2000 more than the first quarter in 1998. This encourages us to believe that the budgeted income from membership of $83,300 will be reached by Dec 31/99. CCN's 1998 financial records were verified by Shirley Banfield of Pro Bookkeeping Service, Mount Uniacke, Nova Scotia.

 

Communications Committee Report

As you have heard and will hear tonight, Chebucto is going through a number of major changes, both internally and in terms of its place in the community. The Communications Committee is going through some changes as well. This report begins with an overview of what we've done in the past year, then takes a look at some of the specific projects we're looking at for the coming year, and talks a bit about where we want to go.

A.  Projects and events 1998-99

  1. Word on the Street - Richard Rudnicki and a small, soggy group of volunteers braved a very rainy day to put the word out about Chebucto.

  2. Chebucto Social - David Murdoch organized this one evening before Christmas. The idea was to put faces to names - to give members an occasional chance to meet and talk to each other in an informal setting. About 35 people dropped in over the course of a couple of hours at Bob & Lori's restaurant on Gottingen St. It was timed to follow a board meeting, and we want to do another one.

  3. Y2K-Andrew Wright's personal project is posted as part of the Beacon. He has done several media interviews on the subject, and the site itself has proven popular.

  4. IP of the Month - Chris Majka acted on this suggestion and has more in the IP report. The featured IP's have seen significant rises in the number of visitors to their sites.

  5. New pamphlet - Sue Newhook is working on an update of the CCN handouts. A text-based version is/will be available at the AGM. Members are asked to circulate them, and to offer suggestions for the next edition.

  6. Updated media list-We are compiling a list of media contacts and would appreciate any suggestions.

B.  Projects for the upcoming year include

  1. Updating the home page and CCN's overall look. This is a major project which has been delayed a couple of times because of a lack of the time/people/resources to do it. Right now we're looking into a suggestion that we have a contest for students who are interested in web design.

  2. User survey: We're drafting a user survey to get a better idea of the demographic "face" of CCN.

  3. Membership directory-For members, by members, but for the community at large as well. It could function as a contact list for members with similar interests, as well as providing a kind of "speakers' bureau" for the media and community groups.

  4. Word on the Street-This book and literacy fair in the early fall is well worth attending. Planning should start before everyone takes off for the summer!

  5. PPP-work with tech committee to help publicize the fact that we now offer more than just the text-only interface.

  6. Chebucto's Fifth Birthday is June 15. At this point, there's no plan to mark the occasion. Ideas?

  7. We'll be encouraging members to put the Chebucto home page address into their signature files; also to put links to the home page on their individual home pages. It's no trouble, and it tells people we're here, thousands of times a day.

C.  General Focus

As more and more voices move into the online community, Chebucto Community Net sometimes seems to be lost in the hubbub. We need a higher community profile for a number of reasons: to reach people who are ignored by commercial providers, to let more community groups and small business people know we're here and useful to them, and to keep and feed the members we already have. Our first priority is to improve communications among Chebucto's membership. When the society first began, it was one of a very few service providers in the Halifax area, and other providers were quite expensive. Neither is still true. For a number of years our membership grew quickly, but that has changed as well. It's easier to keep people than to get them back, and the Communications Committee is looking for ideas-and help-from anyone who has either to offer. The hardware and software are only tools. Chebucto Community Net will live or die on its people and on the way we communicate, both among ourselves and with the community at large. Chebucto's strongest feature is not so-called "free" service. It is its goal to establish AND maintain a virtual community that is at least as lively, informative and inclusive as the literal one. The Communications Committee's focus is to see that the general public and our membership understand that goal, and keep it in sight. If anyone has any comments or suggestions on any of this, we'd love to hear them. Let's talk about them here, or you can send an email addressed to ccn-comm.

Sue Newhook
Communications Chair

 

Policy Committee Report

The Policy Committee has two roles:

  1. Dealing with complaints by and about CCN users; and

  2. Developing policies to support CCN's activities.

The past year has been a relatively quiet one as far as complaints are concerned. This may be due to a maturing of attitudes of internet users, perhaps newsgroup users are becoming less combative or less likely to complain, or maybe we just had a lucky year. The Committee tries to deal with complaints in an educational, rather than a punitive, manner. Many complaints are the result of ignorance, not malice. Our goal is the development of productive CCN community members, rather than punishment. Since the adoption of the Commercial Policy last year, more CCN users are using their accounts for commercial activity. Educating people on the appropriate use of their accounts for commercial purposes is an important part of the Committee's role. The Committee wants to ensure that policy development continues to support commercial activity rather than create obstacles.

Some initiatives for the coming year include:

  1. Development and approval of an Acceptable Use Policy; and

  2. Clarification of the roles of the Board and the Committee when sanctions against users are required.

Michael Colborne
Chair, Policy Committee

 

1998 - Report from the Documentation Teamleader

The documentation team is repsonsible for user documentation, primarily the Helpdesk.

Over the past year, the documentation team activities have been restricted to the ocassional ammendment of documents that are no longer correct (usually broken links). The development of the new documentation for the Chebucto Plus service has started, but these documentation activities have occured spontaneously and not as an organized "documentation team" effort.

A significant challenge exists with respect to the maintenance of CCN's French language documentation. No volunteers have ever been identified to assist in the maintenance of this resource. As the current (English) documentation evolves (and the new Chebucto Plus documentation is developed) there is a danger that the French language documents will become so far out of date as to force their abandonment.

David Potter
Documentation Team Leader

 

1998 CCN Annual Technical Report

The past 12 months have been challenging/exciting times for the technical aspects of Chebucto Community Net's operations. At the beginning of the year we were struggling with high load averages that were causing the system to respond very slowly. In September we moved all dialup user services to a newer, more powerful computer which also brought a new operating system, and a new version of our CSuite software. In December we launched our new graphic service "Chebucto Plus" which requires new technical and administrative tools and support.

The CCN Technical Committee currently serves three groups of users; our traditional text-based dial-up accounts which use our Lynx Browser interface; Information Providers who require convenient access to their web sites; a new and growing group of users of our new (PPP) graphical interface "Chebucto Plus" services. Each of these groups has a different set of needs, and over the past year the CCN Technical Committee has attempted to improve services to each of these groups.

Text-based Dial-Up

This year, our dial-up users have been the focus of many changes in hardware and software. Over the last year we've been faced with several large challenges relating to hardware resources/issues and we're still working to resolve one chronic problem that has baffled some of the best minds in the industry. There have been some warm, bright spots including a new version of Lynx that provides better access to sophisticated web sites and a new "welcome page"

Information Providers

The most dramatic improvement has been the introduction of a new file transfer protocol (IP-FTP) service that allows information providers to upload documents directly to their web site. This makes CCN as accessible as any other service provider.

Chebucto Plus

The introduction of the service involved new hardware, phone lines, software, installation software, documentation and support. A services web-site for Chebucto Plus, which enables some of the features that text-based users access through Lynx has been built, but it is not clear that its maintenance belongs with the Tech team.

Current Projects

A web email (Hotmail type) product that will allow a CCN user to check their mail from any location if they have access to a web browser (...almost ready). A "local" IRC chat room server that could possibly be used to provide new "live" helpdesk services, "virtual committee meetings" for CCN and IP's, or simply to provide IRC "chat" services for our users (...early testing). We are also gradually working toward the retirement of two old domain names (cfn·cs·dal·ca and ccn·cs·dal·ca). Performance improvements, to support future membership and email usage.

Joining the Technical Committee

The committee continues to be challenged to find ways to effectively integrate potential volunteers into the technical team. Now, as in the past, system security and considerations relating to user confidentiality require a gradual broadening of a new volunteers powers. This has often limited a volunteers ability to make an immediate contribution and may have contributed to "drop-out" and our loss of a potentially valuable resource. We hope that a formal confidentiality agreement, a strong orientation program and other volunteer policies can be developed to help the technical committee face this challenge. You do not need a technical background to contribute to the technical effort. A member(s) who could help us develop a strong orientation program would be a valuable asset, as would individuals with an interest in research, testing, and documentation. Acknowledgement to all CCN Tech volunteers including for their contributions over the last year; and the volunteers who have joined us in recent months. Acknowledgement also to both Dalhousie University's Communication Services and the Department of Math and Statistics for their support.

Accomplishments

  • Moved almost all our functions to a new Ultra Sparc One server;

  • Upgraded our software CSuite to the release version 1.0;

  • Upgraded our old Sun Sparc Twenty and using it for auxillary services;

  • Started providing our members with graphical service, Chebucto Plus;

  • Upgraded modems for Chebucto Plus to 33.6;

  • Direct FTP to and from Information Provider space is now active;

  • Upgraded Lynx browser to version 2.7.1ac-0.102+intl+csuite

  • File server for HRDA

  • Fixed bugs in office scripts

  • Maintained and improved system security (techteam members now use encrypted shell sessions to protect passwords; etc.)

What is Planned for the Future

  • We have been testing a web mail service;

  • Upgrading our CSuite software to improve performance;

  • Offer secure services for financial transactions;

  • Better system monitoring and statistics

  • Better webstats for IPs

See also: http://www.chebucto.ns.ca/Chebucto/Technical/Projects/

David Potter (for)
David Murdoch CET
Chair, CCN Technical Committee

 

1998 External Relations/Development Report

As the person responsible for external relations I presently represent Chebucto in the following capacities: Atlantic Director, Telecommunities Canada; the Nova Scotia Federation of Community Nets; the Nova Scotia Community Access Selection Committee; and the Halifax Regional Municipal CAP Working Group.

Halifax Regional Municipality
CAP/Community Net Working Group

David Murdoch, Michael Colborne and I have represented Chebucto on the Regional Working Group (HRM CAP). The HRM CAP is one of seven regional working groups in the Province. Each has hired or is in the process of hiring a Coordinator. David Murdoch has been hired for our Region. The primary role of this organization is to enable the nine (eight CAP sites and Chebucto) organizations to work cooperatively on projects of mutual benefit - projects such as summer student employment, community information gathering, volunteer training, etc. Representatives of the City, Human Resources and Development Canada, Technology and Science Secretariat, Regional Development Authority, the City Library and the School Board participate on this committee as well.

Nova Scotia Federation of Community Nets

Chebucto played a key role in the formation of this provincial organization intended to foster and support communities nets around the province. When the Federal Community Access program began in 1996 the focus gradually shifted from networks to sites. This means that the role of the Federation has to shift as well. The consensus now appears to be that the Federation needs to be reformed around the regional working groups. This is likely to happen this year. Provincial organizations also exist in British Columbia and Saskatchewan. Both are of these now include CAP sites and both have been quite successful in gaining funding for staff support.

Telecommunities Canada

This national organization was formed in 1994 to act as a forum for community nets across the country. In the past the primary role of the organization has been to host an annual conference to which community net folks came to share experiences and keep up to date with the newest networking developments. Unfortunately there has not been a conference since the Halifax event in 1997. As we learned, planning and implementing such an event is a major undertaking and few communities are in a position to handle such an endeavor on their own. In spite of the lack of a national gathering TC has been very busy and is now engaged in a number of projects which are being handled by individual community nets. For example through the auspices of TC, Chebucto has recently signed a contract with Industry Canada for funding to establish a "provincial server". David Murdoch will be reporting on this in more detail. Further, funding has been received to assist with the promotion and marketing of Csuite which is now in use in nineteen communities. Chebucto is also playing a primary role in a new Federal access program known as VolNet which will be outlined below.

VolNet

This is the newest of Industry Canada's access programs and is intended to support small not-for-profit organizations in gaining access to the Internet. The Nova Scotia VolNet program will assist approximately 360 organizations throughout the province. The organizations to be supported will receive $400 towards the cost of a computer (new or recycled), one year's free connectivity, along with training and support. The number of organizations within Metro (Hfx, Dartmouth, Bedford, and Sackville) which will be able to receive support will be somewhere between 50 and 75. Chebucto will receive payment for each organization it assists with training and/or connectivity.

UrbanCAP

The North Branch Library CAP site was one of five pilots in Canada to test the merits of the Industry Canada UrbanCAP program. The pilot phase is over and Halifax is now eligible for a full UrbanCAP program. We are pleased to announce that Chebucto will be contracted to lead this program which will result in a total of thirty public access sites along with funding to improve our community information arrangements. To carry out this program we will be involving a number of stakeholders including the Regional Municipality.

Proactive

During the last year several members of Chebucto have been having meetings with the management consulting firm, Proactive. This group approached Chebucto with a view to exploring the possibility of developing an on-line incubator/mentoring service designed to support small businesses. The Board approved the first phase of this project which will involve a trial run with a small group of businesses involved in the arts. Chebucto's role will be to provide Web space and some software development.

There is little doubt that 1999 will be a very busy year for Chebucto.

Bernie Hart
Chebucto External Affairs/Development

 

 

 

 

Appendix


Chebucto Community Net Worth

As of 1/1/98



ASSETS........................................Total

Bank and Cash Accounts

'98 BofM CCN..............................21,622.10
'98 Royal CCN..............................1,521.67

Total Bank and Cash Accounts..............23,143.77


Other Assets

GICs......................................15,000.00

Total Other Assets........................15,000.00



TOTAL ASSETS..............................38,143.77



LIABILITIES...................................Total

Other Liabilities

'98 Dalhousie Account....................(10,130.85)
CSuite Project.................................0.00

Total Other Liabilities..................(10,130.85)


TOTAL LIABILITIES........................(10,130.85)



NET WORTH.................................48,274.62



---------------------------------------------------



Chebucto Community Net Worth

As of 12/31/98



ASSETS........................................Total

Bank and Cash Accounts

'98 BofM CCN..............................14,498.69
'98 Royal CCN.............................12,566.65

Total Bank and Cash Accounts..............27,065.34


Other Assets

GICs......................................15,532.50

Total Other Assets........................15,532.50



TOTAL ASSETS..............................42,597.84



LIABILITIES...................................Total

Other Liabilities

'98 Dalhousie Account......................4,241.68
CSuite Project.............................9,000.00

Total Other Liabilities...................13,241.68


TOTAL LIABILITIES.........................13,241.68



NET WORTH.................................29,356.16




---------------------------------------------------




Chebucto Community Net

Income and Expense Report

1/1/98 Through 12/31/98




INCOME


Member Donations:

Text Service..............................73,874.85
Information Providers......................1,370.00
Sustaining/PPP................................96.78
Manuals/Disk..................................60.00
   NSF Cheques..............................(452.50)
   Rejected Visas...........................(160.00)
   Refunds..................................(140.00)
   Deposit Error.............................(31.47)

Total Member Donations....................74,617.66


Other Income:

CAP Project..................................188.52
CSuite.......................................284.63
Health Canada Project......................4,437.50

Total Other Income.........................4,910.65


Interest:

Bank of Montreal.............................611.77
Royal Bank of Canada..........................83.89
GIC Interest.................................654.55

Total Interest.............................1,350.21


TOTAL INCOME..............................80,878.52



EXPENSES


Telephone:
   494-2449..................................483.87
   494-6748................................1,785.61
   494-8006...............................28,802.02
   Long Distance..............................38.44

Total Telephone...........................31,109.94


Other Services:

Internet Access...........................18,237.60
Courier......................................280.97
Photocopying.................................364.08

Total Other Services......................18,882.65


Payroll:

Salaries and Wages........................17,496.72
CCP/EI/Income Tax..........................8,511.22
Student Subsidy...........................(2,275.00)
Scholarship................................1,140.00

Total Payroll.............................24,872.94


Computer Equipment:

CD-ROM Drive.................................578.74
Hard Disk Storage..........................1,773.12
Modems.......................................906.15
Port Manager...............................1,605.00
RAM..........................................610.53

Total Computer Equipment...................5,473.54


Projects:

Fund Raising Contract.....................12,276.41
Fund Raising Expenses......................1,548.05
Tech Committee.............................1,440.00
Comm. Committee............................1,200.00
IP Committee.................................250.00
Membership Committee..........................75.00

Total Projects............................16,789.46


Operations:

Legal/Financial..............................202.66
NGO Licence...................................25.00
Office Supplies...............................50.00
Production of manuals........................300.00
Refreshment Expenses..........................14.54

Total Operations.............................592.20


HST........................................1,841.10


Bank Charges:

Visa..........................................17.60

Total Bank Charges............................17.60


TOTAL EXPENSES............................99,579.43


INCOME LESS EXPENSES.....................(18,700.91)



---------------------------------------------------



Chebucto Community Net

Income and Expense Report

1/1/99 Through 3/31/99




INCOME


A. Member Donations:

f. IP........................................650.00
h. Manual/Disk...............................125.00
j. NSF Cheque................................(60.00)
l. Deposit Error............................(481.20)
Text Service..............................16,802.10
A. Member Donations - Unassigned          10,324.41

Total A. Member Donations.................27,360.31


C. Interest:

Bank Interest.................................36.15
C. Interest - Unassigned.....................562.37

Total C. Interest............................595.52


TOTAL INCOME..............................27,955.83



EXPENSES

A. Telecoms

a. Internet Access.........................3,730.00
b. 494-8006................................6,228.36
c. 494-6748................................1,938.13
d. 494-2449..................................243.85
e. Long Distance...............................2.12

Total A. Telecoms.........................12,142.46


B. Payroll

a. Salaries and Wages......................3,730.00
CPP Blaine...................................129.24
CPP CCN......................................129.24
EI Blaine....................................114.78
EI CCN.......................................160.68
Income Tax Blaine............................745.08

Total B. Payroll..........................24,872.94


C. Projects

a. Fund Raising Contract.....................918.53
d. Comm. Committee............................99.89

Total C. Projects..........................1,018.42


D. Computer Equipment

a. Modems..................................1,721.45

Total D. Computer Equipment................1,721.45


E. Operations:

f. Transition..............................6,000.00

Total E. Operations........................6,000.00



TOTAL EXPENSES............................25,960.00


INCOME LESS EXPENSES.......................1,995.44


---------------------------------------------------

[Graph of Membership Revenues 1998]

[Graph of Membership Revenues Jan-Mar 1999]

[Graph of Expenditures 1998]