Source of Income 2014 data 2015 data Revision

Transcription

1 Page 1 of 13 Schedule A NFFS Excluded? If you have an NFFS Exclusion, please click the "NFFS X" button, and enter your NFFS data. Source of Income 2014 data 2015 data Revision 1. Amounts provided directly by federal government agencies $5,461,704 $7,195,278 $ A. Grants for facitilies and other capital purposes (PTFP and others) B. Department of Education $5,461,704 $7,195,278 $ C. Department of Health and Human Services D. National Endowment for the Arts and Humanities E. National Science Foundation F. Other Federal Funds (specify) 2. Amounts provided by Public Broadcasting Entities $3,967,307 $4,006,743 $ A. CPB - Community Service Grants $3,268,636 $3,653,010 $ B. CPB - all other funds from CPB (e.g. DDF, RTL, Programming Grants) $61,002 $142,998 $ C. PBS - all payments except copyright royalties and other pass-through payments. See Guidelines for details. $430,037 $148,438 $ D. NPR - all payments except pass-through payments. See Guidelines for details. E. Public broadcasting stations - all payments $178,762 $42,582 $ F. Other PBE funds (specify) Miscellaneous spots $19,715 $ $28,870 $19,715 $ 3. Local boards and departments of education or other local government or agency sources $30,989 $28,742 $ 3.1 NFFS Eligible $4,536 $2,854 $ A. Program and production underwriting $4,536 $2,854 $

2 Page 2 of 13 B. Grants and contributions other than underwriting C. Appropriations from the licensee E. Gifts and grants received through a capital campaign but not for facilities F. Other income eligible as NFFS (specify) 3.2 NFFS Ineligible $26,453 $25,888 $ A. Rental income B. Fees for services C. Licensing fees (not royalties see instructions for Line 15) E. Other income ineligible for NFFS inclusion Internet Ad Revenue $25,000 $ Program Guide Ad Revenue $888 $ $26,453 $25,888 $ 4. State boards and departments of education or other state government or agency sources $705,418 $353,593 $ 4.1 NFFS Eligible $700,544 $353,593 $ A. Program and production underwriting $40,044 $83,143 $ B. Grants and contributions other than underwriting $660,500 $270,450 $ C. Appropriations from the licensee E. Gifts and grants received through a capital campaign but not for facilities F. Other income eligible as NFFS (specify) 4.2 NFFS Ineligible $4,874 $0 $ A. Rental income B. Fees for services C. Licensing fees (not royalties see instructions for Line 15) E. Other income ineligible for NFFS inclusion $4,874 $0 $

3 Page 3 of State colleges and universities $74,825 $92,500 $ 5.1 NFFS Eligible A. Program and production underwriting B. Grants and contributions other than underwriting C. Appropriations from the licensee E. Gifts and grants received through a capital campaign but not for facilities F. Other income eligible as NFFS (specify) 5.2 NFFS Ineligible $74,825 $92,500 $ A. Rental income $0 $67,200 $ B. Fees for services $69,825 $150 $ C. Licensing fees (not royalties see instructions for Line 15) $0 $150 $ E. Other income ineligible for NFFS inclusion Internet revenue ads $25,000 $ $5,000 $25,000 $ 6. Other state-supported colleges and universities $0 $2,323 $ 6.1 NFFS Eligible A. Program and production underwriting B. Grants and contributions other than underwriting C. Appropriations from the licensee E. Gifts and grants received through a capital campaign but not for facilities F. Other income eligible as NFFS (specify) 6.2 NFFS Ineligible $0 $2,323 $ A. Rental income B. Fees for services C. Licensing fees (not royalties see instructions for Line 15)

4 Page 4 of 13 E. Other income ineligible for NFFS inclusion Program Guide Ads $2,323 $ $0 $2,323 $ 7. Private colleges and universities $166,165 $153,212 $ 7.1 NFFS Eligible $160,462 $151,462 $ A. Program and production underwriting $160,462 $151,462 $ B. Grants and contributions other than underwriting C. Appropriations from the licensee E. Gifts and grants received through a capital campaign but not for facilities F. Other income eligible as NFFS (specify) 7.2 NFFS Ineligible $5,703 $1,750 $ A. Rental income B. Fees for services C. Licensing fees (not royalties see instructions for Line 15) $0 $500 $ E. Other income ineligible for NFFS inclusion Internet Revenue Ads $1,250 $ $5,703 $1,250 $ 8. Foundations and nonprofit associations $4,495,305 $4,635,539 $ 8.1 NFFS Eligible $4,273,339 $4,419,580 $ A. Program and production underwriting $2,386,500 $2,915,477 $ B. Grants and contributions other than underwriting $696,855 $412,600 $ C. Gifts and grants for facilities as restricted by the donor or D. Gifts and grants received through a capital campaign but not for facilities E. Other income eligible as NFFS (specify) WWCI support $1,091,503 $ $1,189,984 $1,091,503 $ 8.2 NFFS Ineligible $221,966 $215,959 $ A. Rental income B. Fees for services $207,495 $165,113 $

5 Page 5 of 13 C. Licensing fees (not royalties see instructions for Line 15) $3,700 $2,800 $ E. Other income ineligible for NFFS inclusion Internet Ad Revenue $18,750 $ Program Guide Ad Revenue $14,296 $ $0 $15,000 $ $10,771 $33,046 $ 9. Business and Industry $2,842,918 $3,288,692 $ 9.1 NFFS Eligible $2,154,567 $2,375,225 $ A. Program and production underwriting $2,107,314 $2,329,538 $ B. Grants and contributions other than underwriting $44,828 $43,234 $ C. Gifts and grants for facilities as restricted by the donor or D. Gifts and grants received through a capital campaign but not for facilities E. Other income eligible as NFFS (specify) A/P discounts $2,453 $ $2,425 $2,453 $ 9.2 NFFS Ineligible $688,351 $913,467 $ A. Rental income B. Fees for services $553,212 $751,978 $ C. Licensing fees (not royalties see instructions for Line 15) $29,640 $18,470 $ E. Other income ineligible for NFFS inclusion Program Guide Ad Revenue $31,448 $ Mervchandise Sales $15,011 $ Internet Ad Revenue $35,206 $ List Rental $48,283 $ Rreimbursements/Rebates $13,071 $ $105,499 $143,019 $ 10. Memberships and subscriptions (net of membership bad debt expense) $14,020,535 $14,417,033 $ 10.1 NFFS Exclusion Fair market value of premiums that are not of insubstantial value 10.2 NFFS Exclusion Membership bad debt expense (unless netted from the total in Line 10) $1,788,928 $1,440,351 $

6 l Page 6 of data 2015 data 10.3 Total number of contributors. 120, , Revenue from Friends groups less any revenue included on line data 2015 data 11.1 Total number of Friends contributors Subsidiaries and other activities unrelated to public broadcasting (See instructions) A. Nonprofit subsidiaries involved in telecommunications activities B. NFFS Ineligible Nonprofit subsidiaries not involved in telecommunications activities C. NFFS Ineligible For-profit subsidiaries regardless of the nature of its activities D. NFFS Ineligible Other activities unrelated to public brodcasting Form of Revenue 2014 data 2015 data Revision 13. Auction revenue (see instructions for Line 13) A. Gross auction revenue B. Direct auction expenses 14. Special fundraising activities (see instructions for Line 14) $813,038 $1,277,286 $ A. Gross special fundraising revenues $1,123,442 $1,724,655 $ B. Direct special fundraising expenses $310,404 $447,369 $ 15. Passive income $169,612 $169,698 $ A. Interest and dividends (other than on endowment funds) $34,462 $74,542 $ B. Royalties $33,991 $44,573 $ C. PBS or NPR pass-through copyright royalties $101,159 $50,583 $ 16. Gains and losses on investments, charitable trusts and gift annuities and sale of other assets (other than endowment funds) $375,245 $24,732 $ A. Gains from sales of property (do not report losses) $4,934 $0 $ B. Realized gains/losses on investments (other than endowment funds) $21,055 $78,001 $

7 Page 7 of 13 C. Unrealized gains/losses on investments and actuarial gains/losses on charitable trusts and gift annuities (other than endowment funds) $349,256 $-53,269 $ 17. Endowment revenue $737,302 $2,349,981 $ A. Contributions to endowment principal $8,000 $2,008,529 $ B. Interest and dividends on endowment funds $131,147 $101,391 $ C. Realized net investment gains and losses on endowment funds (if this is a negative amount, add a hyphen, e.g., "-1,765") $50,074 $240,061 $ D. Unrealized net investment gains and losses on endowment funds (if this is a negative amount, add a hyphen, e.g., "-1,765") $548,081 $0 $ 18. Capital fund contributions from individuals (see instructions) $7,310,435 $3,617,973 $ A. Facilities (except funds received from federal or public broadcasting sources) B. Other Imaging More Campaign $3,617,973 $ $7,310,435 $3,617,973 $ 19. Gifts and bequests from major individual donors 2014 data 2015 data 19.1 Total number of major individual donors Other Direct Revenue Unrealized Gain on Interest Rate Swaps $482,355 $ Exclusion Unrealized gain on $482,355 $ Interest Rate Swaps $1,691,055 $1,927,282 $ $625,049 $563,232 $ Merchandise Sales Exclusion Other UBI (including the sale of advertising in publications and other media) $54,657 $ Miscellaneous Exclusion Miscellaneous $26,220 $ $54,657 $ $26,220 $ 21. Total Revenue (Sum of lines 1 through 12, 13.A, 14.A, and 15 through 20) $43,797,306 $44,551,208 $ Click here to view all NFFS Eligible revenue on Lines 3 through 9. Click here to view all NFFS Ineligible revenue on Lines 3 through 9.

8 Page 8 of 13 Adjustments to Revenue 2014 data 2015 data Revision 22. Federal revenue from line 1. $5,461,704 $7,195,278 $ 23. Public broadcasting revenue from line 2. $3,967,307 $4,006,743 $ 24. Capital funds exclusion TV (3.2D, 4.2D, 5.2D, 6.2D, 7.2D, 8.2D, 9.2D, 18A) $0 $15,000 $ 25. Revenue on line 20 not meeting the source, form, purpose, or recipient criteria $625,049 $563,232 $ 26. Other automatic subtractions from total revenue $4,094,904 $3,389,400 $ A. Auction expenses limited to the lesser of lines 13a or 13b B. Special fundraising event expenses limited to the lesser of lines 14a or 14b $310,404 $447,369 $ C. Gains from sales of property line 16a $4,934 $0 $ D. Realized gains/losses on investments (other than endowment funds) line 16b $21,055 $78,001 $ E. Unrealized investment and actuarial gains/losses (other than endowment funds) line 16c $349,256 $-53,269 $ F. Realized and unrealized net investment gains/losses on endowment funds line 17c, line 17d $598,155 $240,061 $ G. Rental income (3.2A, 4.2A, 5.2A, 6.2A, 7.2A, 8.2A, 9.2A) $0 $67,200 $ H. Fees for services (3.2B, 4.2B, 5.2B, 6.2B, 7.2B, 8.2B, 9.2B) $830,532 $917,241 $ I. Licensing Fees (3.2C, 4.2C, 5.2C, 6.2C, 7.2C, 8.2C, 9.2C) $33,340 $21,920 $ J. Other revenue ineligible as NFFS (3.2E, 4.2E, 5.2E, 6.2E, 7.2E, 8.2E, 9.2E) $158,300 $230,526 $ K. FMV of high-end premiums (Line 10.1) $1,788,928 $1,440,351 $ L. Membership bad debt expense (Line 10.2) M. Revenue from subsidiaries and other activities ineligible as NFFS (12.B, 12.C, 12.D) 27. Total Direct Nonfederal Financial Support (Line 21 less Lines 22 through 26). (Forwards to line 1 of the Summary of Nonfederal Financial Support) $29,648,342 $29,381,555 $

9 Page 9 of 13 Schedule B WorkSheet Occupancy List Schedule B Totals Type of Occupancy Location Value 1. Total support activity benefiting station 2. Occupancy value 3. Deductions: Fees paid to the licensee for overhead recovery, assessment, etc. 4. Deductions: Support shown on lines 1 and 2 in excess of revenue reported in financial statements. 5. Total Indirect Administrative Support (Forwards to Line 2 of the Summary of Nonfederal Financial Support) 2014 data 2015 data $ $0 $ $0 $ $ $0 $ $ $0 $ $ $0 $ 6. Please enter an institutional type code for your licensee. Schedule C 1. PROFESSIONAL SERVICES (must be eligible as NFFS) A. Legal B. Accounting and/or auditing C. Engineering D. Other professionals (see specific line item instructions in Guidelines before completing) 2014 data Donor Code 2015 data Revision 2. GENERAL OPERATIONAL SERVICES (must be eligible as NFFS) A. Annual rental value of space (studios, offices, or tower facilities) B. Annual value of land used for locating a station-owned transmission tower C. Station operating expenses D. Other (see specific line item instructions in Guidelines before completing) $207,900 $211,350 $ BS $207,900 BS $211,350 $ 3. OTHER SERVICES (must be eligible as NFFS) A. ITV or educational radio B. State public broadcasting agencies (APBC, FL-DOE, etech Ohio) C. Local advertising $141,604 $238,935 $ BS $141,604 BS $238,935 $

10 Page 10 of data Donor Code 2015 data Revision D. National advertising 4. Total in-kind contributions - services and other assets eligible as NFFS (sum of lines 1 through 3), forwards to Line 3a. of the Summary of Nonfederal Financial Support $349,504 $450,285 $ 5. IN-KIND CONTRIBUTIONS INELIGIBLE AS NFFS A. Compact discs, records, tapes and cassettes B. Exchange transactions C. Federal or public broadcasting sources D. Fundraising related activities E. ITV or educational radio outside the allowable scope of approved activities F. Local productions G. Program supplements H. Programs that are nationally distributed I. Promotional items J. Regional organization allocations of program services K. State PB agency allocations other than those allowed on line 3(b) L. Services that would not need to be purchased if not donated M. Other Program Guide Ad Revenue $10,904 $ $57,510 $59,501 $ BS $57,510 BS $48,597 $ $0 BS $10,904 $ 6. Total in-kind contributions - services and other assets (line 4 plus line 5), forwards to Schedule F, line 1c. Must agree with in-kind contributions recognized as revenue in the AFS. $407,014 $509,786 $ Schedule D 1. Land (must be eligible as NFFS) 2. Building (must be eligible as NFFS) 3. Equipment (must be eligible as NFFS) 2014 data Donor Code 2015 data Revision BS 4. Vehicle(s) (must be eligible as NFFS) 5. Other (specify) (must be eligible as NFFS)

11 Page 11 of Total in-kind contributions - property eligible as NFFS (sum of lines 1 through 5), forwards to Line 3b. of the Summary of Nonfederal Financial Support 7. IN-KIND CONTRIBUTIONS INELIGIBLE AS NFFS a) Exchange transactions b) Federal or public broadcasting sources c) TV only property that includes new facilities (land and structures), expansion of existing facilities and acquisition of new equipment 2014 data Donor Code 2015 data Revision $16,789 $0 $ BS $16,789 $0 $ d) Other (specify) 8. Total in-kind contributions - property (line 6 plus line 7), forwards to Schedule F, line 1d. Must agree with in-kind contributions recognized as revenue in the AFS. $16,789 $0 $ Schedule E EXPENSES (Operating and non-operating) PROGRAM SERVICES 2014 data 2015 data Revision 1. Programming and production $12,409,748 $16,184,977 $ A. TV CSG $3,207,349 $3,588,098 $ B. TV Interconnection $61,257 $64,912 $ C. Other CPB Funds $61,002 $142,998 $ D. All non-cpb Funds $9,080,140 $12,388,969 $ 2. Broadcasting and engineering $11,658,702 $11,404,567 $ A. TV CSG B. TV Interconnection C. Other CPB Funds D. All non-cpb Funds $11,658,702 $11,404,567 $ 3. Program information and promotion $138,169 $115,893 $ A. TV CSG B. TV Interconnection C. Other CPB Funds D. All non-cpb Funds $138,169 $115,893 $ SUPPORT SERVICES 2014 data 2015 data Revision 4. Management and general $3,927,411 $4,349,920 $

12 Page 12 of 13 PROGRAM SERVICES 2014 data 2015 data Revision A. TV CSG B. TV Interconnection C. Other CPB Funds D. All non-cpb Funds $3,927,411 $4,349,920 $ 5. Fund raising and membership development $8,448,557 $7,486,180 $ A. TV CSG B. TV Interconnection C. Other CPB Funds D. All non-cpb Funds $8,448,557 $7,486,180 $ 6. Underwriting and grant solicitation $1,451,525 $1,472,692 $ A. TV CSG B. TV Interconnection C. Other CPB Funds D. All non-cpb Funds $1,451,525 $1,472,692 $ 7. Depreciation and amortization (if not allocated to functional categories in lines 1 through 6) A. TV CSG B. TV Interconnection C. Other CPB Funds D. All non-cpb Funds 8. Total Expenses (sum of lines 1 to 7) must agree with audited financial statements A. Total TV CSG (sum of Lines 1.A, 2.A, 3.A, 4.A, 5.A, 6.A, 7.A) B. Total TV Interconnection (sum of Lines 1.B, 2.B, 3.B, 4.B, 5.B, 6.B, 7.B) C. Total Other CPB Funds (sum of Lines 1.C, 2.C, 3.C, 4.C, 5.C, 6.C, 7.C) D. Total All non-cpb Funds (sum of Lines 1.D, 2.D, 3.D, 4.D, 5.D, 6.D, 7.D) INVESTMENT IN CAPITAL ASSETS Cost of capital assets purchased or donated $38,034,112 $41,014,229 $ $3,207,349 $3,588,098 $ $61,257 $64,912 $ $61,002 $142,998 $ $34,704,504 $37,218,221 $ 2014 data 2015 data Revision 9. Total capital assets purchased or donated $2,303,405 $1,163,845 $ 9a. Land and buildings $255,761 $630,889 $ 9b. Equipment $2,047,644 $532,956 $ 9c. All other 10. Total expenses and investment in capital assets (Sum of lines 8 and 9) $40,337,517 $42,178,074 $ Additional Information (Lines must equal line 8 and Lines must equal line 9) 2014 data 2015 data Revision

13 Page 13 of data 2015 data Revision 11. Total expenses (direct only) $37,527,967 $40,491,482 $ 12. Total expenses (indirect and in-kind) $506,145 $522,747 $ 13. Investment in capital assets (direct only) $2,286,616 $1,163,845 $ 14. Investment in capital assets (indirect and inkind) $16,789 $0 $ Schedule F 2015 data Revision 1. Data from AFR a. Schedule A, Line 21 $44,551,208 $0 b. Schedule B, Line 5 $0 $0 c. Schedule C, Line 6 $509,786 $0 d. Schedule D, Line 8 $0 $0 e. Total from AFR $45,060,994 $45,060,994 Choose Reporting Model You must choose one of the three reporting models in order to complete Schedule F. After making your selection, click the "Choose" button below, which will display your reporting model. When changing to a different reporting model all data entered in the current reporting model will be lost. FASB 2. FASB GASB Model A proprietary enterprise-fund financial statements with business-type activities only GASB Model B public broadcasting entity-wide statements with mixed governmental and business-type activities 2015 data Revision a. Total support and revenue - unrestricted $41,367,829 $41,367,829 b. Total support and revenue - temporarily restricted $1,684,636 $1,684,636 c. Total support and revenue - permanently restricted $2,008,529 $2,008,529 d. Total from AFS, lines 2a-2c $45,060,994 $45,060,994 Reconciliation 2015 data Revision 3. Difference (line 1 minus line 2) $0 $0 4. If the amount on line 3 is not equal to $0, click the Add button and list the reconciling items. $0 $0