Knowledge Network Corporation - Budget - Government of British ...

More documents

Recommendations

Info

Summary Financial outlook 2011/2012 to 2013/2014 2009/2010 Actual 2010/2011 (Forecast) 2011/2012 (Budget) 2012/2013 (Budget) 2013/2014 (Budget) Provincial Operating and Other Grants 6,909,506 6,409,506 6,409,506 6,409,506 6,409,506 Donations and Sponsorships 2,188,623 2,328,500 2,328,500 2,328,500 2,328,500 Amortization of Deferred Contributions 430,777 375,000 375,000 375,000 375,000 Interest, Sales, and Rental Fees 218,356 170,000 170,000 170,000 170,000 Other Revenue 102,608 339,000 339,000 339,000 339,000 Total Revenue 9,849,870 9,622,006 9,622,006 9,622,006 9,622,006 Salaries and Benefits 3,875,411 3,958,827 3,958,827 3,958,827 3,958,827 Amortization of Broadcast Rights 1,956,978 2,170,650 2,170,650 2,170,650 2,170,650 Purchased Services 1,172,236 1,401,220 1,401,220 1,401,220 1,401,220 Materials, Supplies, Postage, Travel, and Telephone 619,396 632,436 632,436 632,436 632,436 Amortization of Capital Assets 541,776 494,000 494,000 494,000 494,000 Facilities Rental and Maintenance 412,628 319,792 319,792 319,792 319,792 Satellite Transmission Services 374,312 374,600 374,600 374,600 374,600 Bank Charges, Training, Sponsorship, and Other Miscellaneous 137,009 270,481 270,481 270,481 270,481 Total Expenses 9,089,746 9,622,006 9,622,006 9,622,006 9,622,006 Excess (Deficiency) of Revenue over Expenses for the year 760,124 Extraordinary Items - - - - - Capital Expenditure 407,790 - - - - Staffing (Actual and Budgeted FTE) 43.4 44.3 44.3 44.3 44.3 Total Debt - - - - - Unrestricted Net Assets 1,221,706 1,221,706 1,221,706 1,221,706 1,221,706 Knowledge networK corPoration Service Plan 2011/12 to 2013/14 18
contact information Knowledge Network Corporation 4355 Mathissi Place Burnaby, British Columbia V5G 4S8 Phone: 604.431.3222 Toll Free: 1.877.456.6988 Email: info@knowledge.ca Website: Knowledge.ca
Page 1 and 2: Knowledge Network Corporation Servi
Page 3 and 4: The Honourable Mary Mcneil, Ministe
Page 5 and 6: organizational overview Knowledge i
Page 7 and 8: governance The corporate status of
Page 9 and 10: Strategic context As a federally li
Page 11 and 12: goals, Strategies, Measures, target
Page 13 and 14: goal #2: deliver our broadcast serv
Page 15 and 16: goal #3: create original content fo
Page 17 and 18: Shareholder’s letter of expectati
Page 19: Key assumptions and Financial risks

Knowledge Network Corporation - Budget - Government of British ...

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?