. | ||||||||||
. | . | Temporarily | . | Permanently | . | . | ||||
. | Operating | Property | Designated | . | . | Restricted | . | Restricted | . | Total |
. | Fund | Fund | Fund | Total | . | Fund | . | Fund | . | Consolidated |
SUPPORT FROM PUBLIC: | . | . | . | . | . | . | . | . | . | . |
Membership support | 5,658 | . | . | 5,658 | . | . | . | . | . | 5,658 |
Individual general support | . | . | 6 | 6 | . | . | . | . | . | 6 |
Corporate general support | 2,372 | . | . | 2,372 | . | 1,287 | . | . | . | 3,659 |
Foundation general support | 329 | . | . | 329 | . | . | . | . | . | 329 |
Institutional sponsors | 260 | . | . | 260 | . | . | . | . | . | 260 |
Grants from Minnesota Foundation | 519 | . | . | 519 | . | . | . | . | . | 519 |
National underwriting | 557 | . | . | 557 | . | 441 | . | . | . | 998 |
Other grants from private sources | 14 | . | . | 14 | . | . | . | . | . | 14 |
. | . | . | . | . | . | . | . | . | . | . |
. | 9,709 | . | 6 | 9,715 | . | 1,728 | . | . | . | 11,443 |
. | . | . | . | . | . | . | . | . | . | . |
SUPPORT FROM GOVERNMENTAL AGENCIES: | . | . | . | . | . | . | . | . | . | . |
Corporation for Public Broadcasting | 2,308 | 203 | . | 2,511 | . | . | . | . | . | 2,511 |
Other grants from governmental agencies | 30 | 415 | . | 445 | . | 618 | . | . | . | 1,063 |
. | . | . | . | . | . | . | . | . | . | . |
. | 2,338 | 618 | . | 2,956 | . | 618 | . | . | . | 3,574 |
. | . | . | . | . | . | . | . | . | . | . |
EARNED REVENUE: | . | . | . | . | . | . | . | . | . | . |
Revenue from public broadcasting activities | 3,788 | . | . | 3,788 | . | . | . | . | . | 3,788 |
Licensing fees and royalties | 1,987 | . | 2,992 | 4,979 | . | . | . | . | . | 4,979 |
Investment income | 426 | 55 | . | 481 | . | . | . | . | . | 481 |
Other | 641 | 124 | . | 765 | . | 20 | . | . | . | 785 |
. | . | . | . | . | . | . | . | . | . | . |
. | 6,842 | 179 | 2,992 | 10,013 | . | 20 | . | . | . | 10,033 |
. | . | . | . | . | . | . | . | . | . | . |
NET ASSETS RELEASED FROM RESTRICTION | 851 | 637 | . | 1,488 | . | (1,488) | . | . | . | . |
. | . | . | . | . | . | . | . | . | . | . |
TOTAL SUPPORT AND EARNED REVENUE | 19,740 | 1,434 | 2,998 | 24,172 | . | 878 | . | . | . | 25,050 |
. | . | . | . | . | . | . | . | . | . | . |
EXPENSES: | . | . | . | . | . | . | . | . | . | . |
Operations | 13,688 | 2,772 | 1,310 | 17,770 | . | . | . | . | . | 17,770 |
Administrative | 2,860 | . | . | 2,860 | . | . | . | . | . | 2,860 |
Fund-raising | 2,561 | . | . | 2,561 | . | . | . | . | . | 2,561 |
. | . | . | . | . | . | . | . | . | . | . |
TOTAL EXPENSES | 19,109 | 2,772 | 1,310 | 23,191 | . | . | . | . | . | 23,191 |
. | . | . | . | . | . | . | . | . | . | . |
THIRD PARTY MINORITY INTEREST | . | . | . | . | . | . | . | . | . | . |
IN JOINT VENTURE | 146 | . | . | 146 | . | . | . | . | . | 146 |
. | . | . | . | . | . | . | . | . | . | . |
CHANGE IN NET ASSETS BEFORE | . | . | . | . | . | . | . | . | . | . |
CAPITAL CAMPAIGN ADDITIONS | 777 | (1,338) | 1,688 | 1,127 | . | 878 | . | . | . | 2,005 |
. | . | . | . | . | . | . | . | . | . | . |
Capital Campaign Additions | . | 468 | . | 468 | . | 95 | . | 1,079 | . | 1,642 |
. | . | . | . | . | . | . | . | . | . | . |
CHANGE IN NET ASSETS | 777 | (870) | 1,688 | 1,595 | . | 973 | . | 1,079 | . | 3,647 |
. | . | . | . | . | . | . | . | . | . | . |
NET ASSETS AT BEGINNING OF YEAR | 218 | 13,932 | 6,876 | 21,026 | . | 2,104 | . | 266 | . | 23,396 |
Transfers to Minnesota Foundation | . | . | . | . | . | . | . | (1,011) | . | (1,011) |
Interfund transfers | (775) | 2,520 | (1,745) | . | . | . | . | . | . | . |
. | . | . | . | . | . | . | . | . | . | . |
NET ASSETS AT END OF YEAR | 220 | 15,582 | 6,819 | 22,621 | . | 3,077 | . | 334 | . | 26,032 |
(See Notes to consolidated financial statements.) |