friends of wlrn, inc. operating revenue total operating


[PDF]friends of wlrn, inc. operating revenue total operating...

5 downloads 154 Views 15KB Size

FRIENDS OF WLRN, INC. OPERATING REVENUE MEMBERSHIP RADIO MEMBERSHIP TELEVISION SUBTOTAL MEMBERSHIP UNDERWRITING RADIO UNDERWRITING TELEVISION UNDERWRITING WEB RADIO SUBTOTAL UNDERWRITING CULTURAL CONNECTION

BUDGET FY 2016 $2,600,000 400,000 3,000,000 3,566,000 110,000 24,000 3,700,000 115,000

TOTAL OPERATING REVENUE

6,815,000

FRIENDS' EXPENSES

2,741,085 % OF TOTAL EXPENSES PER $ OF TOTAL REVENUE

SOUTH FLORIDA PUBLIC MEDIA EXPENSES % OF TOTAL EXPENSES PER $ OF TOTAL REVENUE

CONTRIBUTIONS TO WLRN % OF TOTAL EXPENSES PER $ OF TOTAL REVENUE

TOTAL OPERATING EXPENSES/CONTRIBUTIONS OPERATING LOSS

35% 0.40 2,221,330 29% 0.33 2,824,225 36% 0.41 7,786,640 (971,640)

NONOPERATING REVENUES MAJOR GIFTS DIVIDEND/INTEREST INCOME MISCELLANEOUS INCOME BEQUESTS PRODUCERS LOCAL/NATIONAL GRANTS READY TO LEARN

LOSS BEFORE ENDOWMENT DISTRIBUTION STUDIO REMODELING LOSS INCLUDING STUDIO REMODELING ENDOWMENT DISTRIBUTION @ 5% SPEND ENDOWMENT DISTRIBUTION UTILIZED FOR OPERATIONS

50,000 3,000 40,000 15,000 108,000 (863,640) 340,000 (1,203,640) 575,000 947,118

RESIDUAL/DEFICIT CLEARWIRE LEASE INCOME ALLOCATED TO WLRN

$1,768,000

TOTAL NONOPERATING REVENUES

$318,478