Minutes

WJFF Board of Trustees

July 20, 2016

6:30 PM – Town of Callicoon Town Hall

Trustees Present: Thane Peterson (6:39), John Nordstrom, Jim Lomax, Kit Hulit, Barbara Demarest, Pat Pomeroy, Anne Larsen, Kevin Gref, Ken Hilton, Tasa Faronii-Butler, Tim Bruno (phone), Kathy Geary

Trustees Absent: Martin Springhetti, John Bachman (leave of absence)

The meeting was called to order by Pat Pomeroy at 6:35

Minutes

The Minutes of June (Hulit/Lomax) meetings were unanimously approved (except Larsen abstained for lack of information).

Agenda

Executive Session at the end of the agenda will not be needed and was deleted.

Public Comment

None

General Manager Report

Adam reviewed his report (attached)

Regarding the Studio-Transmitter link, Adam was asked by the board to get firm quotes from Time Warner Cable.

Adam underlined the necessity of having formal “advisement” from the CAB at least annually.

Discussion of the Board Welcome packet indicated that Barbara sent it only to the new board members. She will send to all board members.

Auditor’s Report

Pamela Kelly-Day presented the findings of the Day-Seckler Audit to the board (attached). She also presented a draft of the 990. She will research questions on the criteria for independent trustees and related party transactions and forward a final draft of the 990 by 8/1. She stressed the controls that need to be in place on the purchase/sale of real estate and the 12/1 requirements for overtime pay.

Treasurer’s Report

Ken presented the Second Quarter Financial Report and answered questions from trustees. He noted that the employee health insurance contributions and the rainy day fund contributions have not been booked and that he was discussing with the bookkeeper. He also indicated that that business underwriting and grants are behind budget. (See Attached)

A motion to authorize account signature authority for the General Manager and Board Officers was contained in separate meeting minutes and approved at the meeting in order to allow for banking paperwork to proceed.

Committee Reports

Executive Committee

Pat reported that Jim Lomax is working on succession planning and insuring that cross-training and back-up plans are in place.

Barbara followed up on Conflict of Interest disclosures.

DCOC

Jim distributed tabling schedule and solicited volunteers for Callicoon Farmers market 7/31. Planning for Foodstock (Sept) is in process.

Beverly Sterner has resigned from DCOC.

CAB

Judy Heinle and Sheila Dugan reported that CAB had been scheduled to meet in June but did not have a quorum.

Appointments to the CAB are expiring.

Motion to reappoint the following individuals to the CAB for a two year term expiring July 31, 2018: Sheila Dugan, Judy Heinle, Barbara Martinsons, Sandy Oxford, Lydia Rolle, Linda Reik, and Larry Ravdin. (Farroni-Butler/Peterson).

Unanimous approval

Leif Johansen is leaving the area to attend college. The CAB is invited to recommend other individuals for appointment. The CAB – Board liaison and CAB chair were asked to look into training for the CAB on their mission and responsibilities. The CPB website was recommended as a source.

Old Business

CHM Property Donation status update

Some construction debris was identified on the site. A group will be going out to examine further.

Probable that some test digging will be required.

Analysis teams for property options

Jeff Group meeting scheduled. Both teams will post meeting dates on the website.

Request for mediation update

Pat reported that she has not made progress on this item. Members of the public asked that it be put on the agenda for the August BOT meeting and stated that it was a request to improve communications rather than for “mediation”.

Committees

Committee Assignments for 2016-2017 were distributed. Barbara will send out a general solicitation for volunteers to join Advisory Committees (Facilities & DCOC).

Awards Night

Jim also distributed ballots for the Awards Event and voting by the board took place for the Community honoree.

New Business

Jim reported that Bill Mays, Jazz musician and station supporter has proposed doing a benefit for the station on the afternoon of 10/23 at the Cooperage.

Correspondence

Barbara Demarest read a letter addressed to the Board (attached).

Barbara was asked about replies to correspondence to Village of Jeffersonville and JEMS. No reply instructions were given by the Board. That correspondence will be revisited at the next meeting.

Public Comment

Comments were made regarding:

Lack of growth in listener membership

Using volunteers to fill in needed functions

Archaic appearance of the website

Scheduling a volunteer party

The meeting was adjourned at 9:46 (Hilton/Nordstrom)

2016-07-20 General Manager’s Report

STL UPDATE

The STL continues to be problematic. Here is a rundown of the steps we have taken to correct

the problem, and the path we intend to follow to reach a complete resolution.

1. Barix units transmitting from Cable to DSL - this was our first shot, and seemed to work well

until the DSL began repeatedly malfunctioning, likely as a result of an aging infrastructure and

distance of the tower from the nearest DSL station. The Barix units did not provide a “buffer” to

cope with occasional dropout and so any glitch in the connectivity would immediately come

through over the air. COST: $80/month

2. Barix units transmitting from Cable to 4G, failing to DSL - in lieu of a T1 connection, we

switched the tower connection to 4G (cellular). This decision was partly the result of our terrible

experience with DSL, and the advice of several engineers. COST: $450/month

3. Comrex units transmitting from Cable to 4G, failing to DSL - Switching from Barix to Comrex

units enabled us to take advantage of several benefits: a larger available buffer meant that small

drops in network connectivity would not be heard, as the onboard buffer would remain playing

until the connection returned. Their advanced audio encoders made it possible to transmit CD-

quality audio using less bandwidth than the Barix units consumed. Finally, using a Comrex unit

at the tower makes it possible to connect our Honesdale studio directly to the transmitter, without

needing to “hop” through Jeffersonville. This makes it possible to continue our broadcast when

power or internet is out in Jeffersonville. COST: $3,000 equipment, $450/month

However we have found that the 4G is not reliable enough for radio. We are still experiencing

occasional drops and “garbles” when the cellular network becomes unresponsive for long enough

to exhaust the buffer on the Comrex system. To hold us over until a better solution can be

reached, I have temporarily arranged access to a private network at our tower site and have

engaged an engineer to assist in the configuration of our Comrex units. Here are the options

which I have been advised remain worth exploring, roughly in the order of cost and difficulty:

Comrex units transmitting from Cable to Goosetown Microwave, failing to 4G Goosetown

maintains a microwave data network which they are in the process of upgrading to include more

bandwidth. Once that upgrade is completed, it is likely that we will be able to hop onto it by

installing a cablemodem at the jumping-off point in Beacon, NY and transmitting our signal by

cable to Beacon, and then letting it reach our tower via microwave. It is certain that Goosetown

would charge us for this service, but unlikely that the cost would be high. COST: ~$250/month

Comrex units transmitting from Cable to WJFF Microwave, failing to 4G

We would install a microwave transmitter on the roof of Catskill Harvest Market, and install a

cablemodem there as well. We would use cable to transmit our signal from Jeffersonville to

Liberty, where it would be microwaved to the tower site. Establishing our own microwave

network gives us the benefit of being in complete control, but also puts the responsibility for

maintaining the network squarely on us. It would also require us to hang a new piece of

equipment on the Goosetown tower, increasing our rent. It seems likely that the rental cost

would be roughly equivalent to the cost of passing data through Goosetown’s existing

microwave network, but we would also need to purchase the equipment to build the network.

COST: ~$3000 equipment, $1,800 installation, $150/month

Comrex units transmitting from Cable to Cable, failing to 4G

Paying Time Warner Cable to install cable service at the tower site would enable us to transmit

our signal via a single cable network, which would eliminate several failure points. The cost for

this would be substantial - in the tens of thousands of dollars, as TWC does not presently offer

cable at the tower site. COST: $10,000 installation, $150/month

Point to Point Fiber Optic, failing to 4G

For perfect reliability, this is the only option, and it is also by far the most expensive. The

monthly cost for a point to point fiber network is substantial, and the cost to install fiber at the

tower site would be in the tens of thousands of dollars. COST: $10,000 installation,

$650/month

Approximate cost estimates:

Cable drop at currently-serviced site (such as Beacon): $100/month

Inclusion in Goosetown’s microwave network: ~$100/month

DSL as primary or backup: $80/month

4G as primary source: $400/month

4G as backup source: $50/month

Cable drop at non-serviced site: ~$10,000 initial investment, $100/month recurring

Fiber drop at non-serviced site: ~$10,000 initial investment, $600/month recurring

It is my recommendation that we follow the options to move forward in the order I have laid

them out. Our next step would be to try and get onto Goosetown’s existing microwave network.

If successful, our monthly cost will drop and there would be no equipment or installation cost.

Remote Broadcast

At time of writing this, I have constructed and successfully tested a live-remote-broadcast device

using existing station gear coupled with some of my personal equipment. This rig will enable us

to broadcast live from any location with electricity and cellular or wifi connectivity. Our plan is

to broadcast live from the Hispanic Cultural Heritage Festival in Monticello on Sunday July 19th.

This will be our trial run of the system. If it works well, we will purchase the necessary

equipment so the station is in full ownership of the system.

Pledge Drive

At time of writing, we are more than halfway to our goal of $50,000. We still have several

“challenges” on hand from generous supporters, and have not yet added the “mailbag” to the

tally. We presently anticipate the drive ending sometime around Wednesday July 20th.

CPB Presentation

At their request, I made a presentation to CPB in June outlining the policies we have to ensure

compliance with their requirements, and demonstrating those policies in action. I also showed

areas where WJFF goes above-and-beyond the CPB’s compliance requirements. At the end of

the presentation, CPB representatives indicated they had several comments on my presentation

and proceeded to convey several compliments about our policies and the way I presented them,

and made no critical remarks. They did make it clear that in addition to all the requirements we

follow, we should be able to demonstrate on paper that the CAB has actually done the job of

providing advice to the station’s board once each year. Although our CAB has met regularly

since the CPB’s initial audit, they have never actually accomplished their duty to “advise the

governing body of the station with respect to whether the programming and other policies of the

station are meeting the specialized educational and cultural needs of the communities served by

the station, and may make such recommendations as it considers appropriate to meet such

needs.” Since the presentation I have not received any communication from CPB, nor do I

expect to.

CPB has relaxed their requirements for compliance, but it is my recommendation that we

continue to operate as if those requirements have not changed. If the board feels strongly

otherwise, it would be appropriate to record the board’s desire with a motion and vote.

Treasurer’s Report

July 6, 2016 WJFF FINANCIAL REPORT ON THE 2ND QUARTER OF 2016

In April you received my report on the station’s 1st quarter fiscal position. Today I’m updating

that report to include the 2nd quarter, the months of April, May and June. As with the earlier

report, I’m providing you all with pertinent comparative financial data showing this year’s and

last year’s data to give you some perspective. I’ve included comments and discussions

throughout. I’ll end with some conclusions and recommendations

A dominant thesis runs through the entire report: Just as last year’s unexpected (and

unbudgeted) expenses resulted in an end-of-year budget deficit, unexpected (and unbudgeted)

expenses through this year will likely result in the same. Last year it was the need for a new

antenna and for placing that antenna on a new (and costly) tower. This year it is the

unexpected (and unbudgeted) gift of the Catskill Harvest Market gift that is throwing our

budget out of whack. I reiterate the concern I expressed in my 1st Quarter Report, these

expenses will be our greatest “financial challenges” during 2016 (and probably 2017).

It’s instructive to also look beyond just last year to see some longer financial trends. Here, for

instance, are the data from the January 1 Balance Sheets for each of the past five years:

Year Current Assets Fixed Assets Total Assets

2012 $353,227 $206,210 $585,835

2013 $389,375 $207,098 $625,138

2014 $367,665 $180,649 $567,214

2015 $343,252 $183,555 $535,911

2016 $294,840 $223,325 $527,269

Admittedly, the unexpected costs of the new antenna and tower relocation caused much of the

decline seen between January 2015 and January 2016 in “current assets.” Replace the more

than $41,000 spent on the antenna and its relocation and the January 2016 current assets

would have been over $336,000, only slightly less than the prior year. And it deserves mention

that we don’t really “close out” one fiscal budget year to the next. Sometimes we pay bills

earlier in the year; sometimes we pay them later, when due. So the “current assets” on January

1 from year to year aren’t exactly comparable. Still, a pattern of declining current assets seems

obvious.

I Balance Sheet Analysis

2016 2015

Current Assets – Checking $52,554.87 *

Current Assets – Savings $26,710.68

Total Checking/Savings $79,265.55 $50,690.31

Note that the July 1, 2016 savings include $11,874.82 in a matured Wayne Bank CD plus

$1,516.32 in Rainy Day Reimbursements (at $252.72/month) plus $13,314,79 remaining from

the $54,660.06 Jeff Bank CD that we used to cover the costs of the location of the new antenna

on the new tower. At our June 15, 2016 BOT meeting we passed motions memorializing these

actions. I’ve asked Chrissy to create a separate income budget line for the monthly Rainy Day

Reimbursement totals. You’ll remember that at our June 15 BOT meeting we approved a

motion requiring a 2/3rds super-majority vote to expend any of those funds, so we’ll want to

clearly mark and closely monitor them. We also agreed that the moneys remaining from the

Jeff Bank and Wayne Bank CDs may be used “in part or whole” to cover the costs of “improving

our station’s signal” and for “various unbudgeted expenses associated with the station’s

receipt of the Catskill Harvest Market gift.” Here too I’ve asked Chrissy to create a separate

budget expense line so that we can closely monitor those expenses.

Note above the comparative July 1 data on current assets. In 2015 we did not have separate

checking and savings accounts, so we show only the total checking and savings

2016 2015

Vanguard Mutual Fund $128,413.95* $128,483.95

Wayne Bank CD $0 $12,189.37

Jeff Bank CD $0 $54,632.22

Accounts Receivable $8,362.97** $9,868.38**

Total Current Assets $216,042.47 $255,864.23

*This is the 1st quarter figure.

**Some of these accounts receivable are likely “bad debt,” old pledges that will not be paid.

Chrissy, our auditors and I will examine them, and if necessary adjust them.

Last year at this time we had $39,821.76 more in total current assets; this is the approximate

cost of our new antenna and its relocation last autumn.

As noted above, my worry is that our continued expenditures for the unbudgeted costs

associated with acceptance of the Catskill Harvest Market will create a cash flow challenge and

result with us being in the red at the end of the fiscal/calendar year. We are about to launch

our summer pledge drive; it and our Sound Support funds should add $40,000+ in the next

month to our checking account. And we should be receiving our CPB grant early this autumn.

So we may be OK. But I’m also certain that unexpected future costs will require us to dip into

the savings account, something for which we had not planned.

2016 2015

Total Assets (Current and Fixed) $453,599.22 $451,917.08

As you can see, in total assets we’re almost exactly where we were this time last year.

II Profit & Loss: Previous Year Comparison 2016 2015

Total Income to July 1 $76,715.65 $108,143.52

Total Expenses to July 1 $138,966.10 $189,683.18

Net Income to July 1 $-62,250.45 $-81,539.66

Key Differences/ Similarities

Sound Support Income $23,311.02 $11,000.50

Pledge Drive 1 Income $29,849.45 $39,137.50

Broadcast Cable Expense $3,409.19 $12,376.92

Broadcast Fiber Opt Expense $0 $3,337.15

Dues/Programming Fee Expense $19,832.30 $24,657.11

Tot Indep Contractor Expense $8,014.89 $16,231.65

Total Payroll Expense $68,015.98 $67,216.03

Total Utilities Expense $7,293.82 $13,725.88

III Profit & Loss: Budget v. Actual Are there areas where our income or expenses to date

seem out-of-line for our budget? Keep in mind that we’re half way through the budget year.

We hope to be at or above 50% on income lines and hope to be less than 50% on expense lines.

Actual to Date Budget

Benefit Income $6,271 $35,000

Underwriting Income $7,062.60 $28,000

Total Member Income $59,580.47 $165,000

Total Income $76,715.65 $353,430

Total Dues/Program Fees $19,832.30 $52,500

Total Indep Contractors Expenses $8,014.89 $28,000

Total Payroll Expenses $68,015.98 $135,140

Total Utilities Expenses $7,298.82 $23,000

Total Expenses $138,966.10 $353,738.00

IV Financial Challenges on the Horizon

As I said above (and in the 1st Quarter Report), during the last six months of our budget year the

unbudgeted expenses related to the acceptance of the Catskill Harvest Market gift will probably

force us into tapping our savings account, thus throwing our budget into deficit. Having to hold

the CHM for at least one year, as required by the donor, will require us to pay over $20,000 in

local property taxes alone, not to mention the costs of a year’s utilities and basic upkeep. It’s

important that, as soon as possible, we decide what our plans for the CHM will be. If we

choose to remain at the Jeff Studio and sell the CHM property, we’ll likely just have temporary

cash flow difficulties – shortages that will be resolved with the sale of the CHM. But if we

choose to move our broadcast facility to the Catskill Harvest Market, I recommend that we

immediately launch a capital project – besides considering the sale of the Green House and a

portion of the CHM property.

Ken Hilton, WJFF Treasurer

July 6, 2016

Board Correspondance

To the Board of Trustees of WJFF:

I wish to respond to the comments made by Midge Maroni concerning her failure to be re-elected to the

Board of Trustees of WJFF.

In her statement, she cites: “Misleading financial statements, especially those attempting to conceal

repeated deficits.” As Board Secretary, I send financial reports to all of the Trustees each month. These

reports, generated by the bookkeeper from our accounting system QuickBooks, include the Balance

Sheet, the Profit and Loss versus Actual and the Profit and Loss versus Prior Year. The purpose is to

make sure Trustees are fully informed of the stations financial condition. The station bookkeeping is

audited by a CPA firm and we have received clean audits. We have, in fact, had expenses in excess of

revenues, due primarily to the extraordinary expenses of having to quickly vacate the county tower

where we paid no rent for 20 or so years to a rented tower facility. This was discussed at board meeting

after meeting as reflected in minutes and tape recordings and has not been concealed in any way.

I also served as a member of the Nominating and Governance Committee in both 2015 and 2016. I

found that the 2015 Election Report, while voluminous, omitted what I considered to be some

important matters and when I was unsuccessful in convincing the majority of the committee to

incorporate my concerns, I wrote a “Minority Report”. I asked fellow committee member Larry

Grosberg to join me in that report which he agreed to do. The report is entirely fact based and focuses

on resolving issues encountered in the 2015 election and improving the conduct of the 2016 election.

There is no name calling in the report. I append it in its entirety for readers to judge for themselves. I

am flabbergasted by statements that: “Larry Grosberg implied in a minority report that I was a “sexist

and racist”. Ms. Maroni also states: “It’s sad to me that Barbara Demarest signed Larry’s statement

because I believed she and I could disagree and still respect each other.” I made clear on numerous

occasions that I was the author of the report. I was pleased that the bulk of the issues which came up in

the 2015 election and were cited in my report were resolved in the 2016 election.

I do not consider Ms. Maroni to be a whistle blower. I do find that she has made some personal and

unjustifiable accusations.

Signed,

Barbara Demarest

Appendix: “Minority Report”

WJFF Trustee Elections 2015

In our view, most of the significant issues regarding the trustee election process are omitted in

the report approved by a majority of the 2014-2015 Nominating & Governance Committee. Those

voting to approve that report were: Midge Maroni (report author), Kevin Gref, Sonja Hedlund, and Anne

Larsen.

Qualifications for trustees

The bylaws require that trustees be “at least 18 years of age; a volunteer in good standing of the

Corporation; a contributing member of the Corporation in accordance with membership levels set by

the Board from time to time; and a citizen of the United States of America”.

All candidates were at least 18 years of age and citizens of the United States of America. Volunteers in good standing were: Hilton, Springhetti, Morrow, Lomax, and Peterson. Simms, Lederman, and Kuhn were not volunteers. “Contributing members of the corporation” is not defined in the bylaws. We generally consider any contributor to be a member. Those making a contribution between January 2014 and June 2015 were: Hilton, Springhetti, Hulit, Morrow, Peterson, Lederman, and Lomax. Simms and Kuhn did not made a contribution to the organization between 1/14 and 6/15.

Swearing in of new trustees and Election of Officers

New trustees were not sworn in until the following month rather than at the Annual Meeting as

prescribed in the by-laws. The July meeting was presided over by the outgoing vice-president, Midge

Maroni since the outgoing president, Sonja Hedlund, was not re-elected by the board (volunteer-

elected). The Election of Officers was delayed until late in the July meeting contrary to the opinion of

the majority of the Executive Committee when setting the agenda for the meeting and contrary to the

request of several trustees at the meeting. This effectively deprived newly elected trustees and officers

a portion of their term.

Other process issues

In addition the following issues caused significant contention among trustees during the election process

and should be resolved prior to the 2016 election:

1. What weighting should trustees apply when evaluating candidates (e.g. assumption of workload,

professional skills, domicile, gender, ethnicity)?

2. When should a determination of whether to expand the number of trustees on the board be

considered?

3. Should incumbent trustees be voted “up or down” before voting for new trustees?

4. Should the Nominating and Governance Committee vet a slate of recommended candidates for

the board or should all candidates meeting the qualifications specified in the by-laws be

included on the ballot?

5. How should the balloting be performed?

6. Who should count the ballots?

7. How many rounds of balloting should be performed if all vacancies are not filled on the first

ballot?

8. Are trustees whose terms expire as of the Annual Meeting eligible to vote for trustees?

9. Are trustees elected by volunteers eligible to vote for board-elected trustees at the Annual

Meeting?

We recommend that the Board of Trustees insure that these questions are resolved prior to the 2016

Board elections.

Barbara Demarest

Larry Grosberg

Jan 1 - Jul 1, 16 Budget

Ordinary Income/ExpenseIncome

Benefit IncomeHoliday Show - Prior Year 420.00 0.00Maris Concert 30.00 0.00Messiah Sing - Prior Year 25.00 0.00Wonderful Things Auction 5,796.00 0.00Benefit Income - Other 0.00 35,000.00

Total Benefit Income 6,271.00 35,000.00

Benefit Underwriting 0.00 2,000.00Business Underwriting 7,062.60 28,000.00

Car Talk Donations 3,466.25 5,000.00Corporate Grants 0.00 1,000.00Donated Services and Materials 105.00 0.00Foundation Grants 0.00 10,000.00Government Grants

County 0.00 2,000.00CPB

CPB-Other 0.00 73,000.00Restricted 0.00 17,000.00

Total CPB 0.00 90,000.00

Total Government Grants 0.00 92,000.00

Grants - Matching Donation 15.00 2,000.00Health Ins. Employee Payment 0.00 2,930.00In-Kind Income 0.00 2,000.00Interest/Dividends 4.75 3,000.00Match 50.00 0.00Members

End of Year - Prior Year 135.00 0.00End of Year 2015 1,135.00 0.00Member(Sound Supporters) 23,311.02 0.00Membership Other 685.00 0.00Pledge Drive 1 29,849.45 0.00Pledge Drive 3 4,465.00 0.00Members - Other 0.00 165,000.00

Total Members 59,580.47 165,000.00

MerchandiseSale of T-Shirts etc. 170.00 0.00Merchandise - Other 0.00 3,000.00

Total Merchandise 170.00 3,000.00

Miscellaneous -1,060.52 500.00

other income 356.10 0.00Paid PSA 400.00 2,000.00Trade discounts 295.00 0.00

Total Income 76,715.65 353,430.00

Gross Profit 76,715.65 353,430.00

Expenseask my accountant -4,596.31 0.00Bank Charges

Checking 3.50 0.00Credit Card Fees 1,417.10 0.00Bank Charges - Other 2.00 3,300.00

Total Bank Charges 1,422.60 3,300.00

Benefit expenses

12:57 PM Radio Catskill, Inc.07/06/16 Profit & Loss Budget vs. ActualAccrual Basis January 1 through July 1, 2016

Page 1

Jan 1 - Jul 1, 16 Budget

Music Sale -20.00 0.00Wondedrful Things Auction -295.00 0.00Benefit expenses - Other 0.00 4,000.00

Total Benefit expenses -315.00 4,000.00

Board Training 0.00 660.00Broadcast Cable 453.15 0.00Broadcast Equipment (durable) 3,409.19 4,500.00Broadcast Fiber Optic Cable 0.00 1,000.00Broadcast Supplies (consumable) 79.99 1,500.00Conference - Registratration 0.00 500.00Conference - Travel 0.00 500.00Donor Appreciation 0.00 500.00Dues & Publications 100.00 4,000.00

Dues / Fees ProgrammingAfrican-American P R C 550.00 0.00APM Fees 6,092.05 0.00NPR Dues 9,915.00 0.00Pacifica 1,035.75 0.00PRI Dues 2,153.00 0.00Dues / Fees Programming - Other 86.50 52,500.00

Total Dues / Fees Programming 19,832.30 52,500.00

Equipment Maintenance 1,335.15 0.00Fundraising/Membership Dr 497.31 2,500.00Honesdale Studio

Electricity 1,050.00 0.00Rent 1,750.00 0.00Honesdale Studio - Other 349.75 7,000.00

Total Honesdale Studio 3,149.75 7,000.00

Household Supplies 97.78 750.00Independent Contractors

Accounting & Bookkeeping 1,301.25 5,000.00Accounting/Audit 0.00 8,000.00Engineering

Earle Neitzel 1,818.64 0.00Engineering - Other 0.00 4,500.00

Total Engineering 1,818.64 4,500.00

Legal Fees 1,645.00 3,000.00News Reporting 3,250.00 6,500.00Underwriting 0.00 1,000.00

Total Independent Contractors 8,014.89 28,000.00

InsuranceHealth 8,088.75 19,538.00Liability 4,079.75 7,000.00Other insurance 0.00 1,100.00

Total Insurance 12,168.50 27,638.00

Internet 3,877.32 5,000.00Jeff Hydro Tax Reimbursement 0.00 1,100.00Membership Premium Exp 0.00 1,500.00

Office Consumable(supplies) 2,505.32 3,000.00Office Durable (Equipment) 9.99 2,000.00Payroll

Company expense 4,997.67 9,340.00Gross 61,499.28 122,100.00IRA Company Match 789.88 0.00NYSUI 0.00 2,200.00

12:57 PM Radio Catskill, Inc.07/06/16 Profit & Loss Budget vs. ActualAccrual Basis January 1 through July 1, 2016

Page 2

Jan 1 - Jul 1, 16 Budget

Workers Compensation 729.15 1,500.00

Total Payroll 68,015.98 135,140.00

Postage & Shipping 598.68 2,500.00Promotion & Publicity 498.20 1,500.00

Re-paying Rainy Day Fund 0.00 3,000.00RE Taxes 341.85 3,000.00Repairs & Maintenance

Green House 85.00 0.00Repairs & Maintenance - Other 4,285.32 8,000.00

Total Repairs & Maintenance 4,370.32 8,000.00

Sewer Tax 500.00 1,000.00Software 0.00 3,000.00Soundings 0.00 1,500.00Sunshine 0.00 250.00Technical Training 0.00 1,000.00Telephone 1,158.98 3,300.00Tower Rent 4,000.00 9,600.00Travel 0.00 500.00

UtilitiesElectricity

Green House 213.56 0.00Hydro 2,024.62 0.00Monticello 635.45 0.00Tower 70.44 0.00

Total Electricity 2,944.07 0.00

Fuel - Green House 490.72 0.00Gas 2,009.95 0.00Water 295.10 0.00

Utilities - Other 1,553.98 23,000.00

Total Utilities 7,293.82 23,000.00

Volunteer Appreciation 146.34 1,500.00WJFF/IRA Contributions 0.00 2,500.00Youth Radio 0.00 2,000.00

Total Expense 138,966.10 353,738.00

Net Ordinary Income -62,250.45 -308.00

Net Income -62,250.45 -308.00

12:57 PM Radio Catskill, Inc.07/06/16 Profit & Loss Budget vs. ActualAccrual Basis January 1 through July 1, 2016

Page 3

Jan 1 - Jul 1, 16 Jan 1 - Jul 1, 15

Ordinary Income/ExpenseIncome

Benefit IncomeHoliday Show - Current Year 0.00 311.00Holiday Show - Prior Year 420.00 0.00Jazz Concert 0.00 8,668.90Maris Concert 30.00 0.00Messiah Sing - Prior Year 25.00 0.00Wonderful Things Auction 5,796.00 7,190.20Benefit Income - Other 0.00 0.00

Total Benefit Income 6,271.00 16,170.10

Benefit Underwriting 0.00 2,411.00Business Underwriting 7,062.60 10,810.53

Car Talk Donations 3,466.25 3,095.47Donated Services and Materials 105.00 0.00Foundation Grants 0.00 6,500.00Grants - Matching Donation 15.00 0.00In-Kind Income 0.00 3,848.50Interest/Dividends 4.75 2,266.67King Fisher Project 0.00 438.25Match 50.00 0.00Members

End of Year - Prior Year 135.00 0.00End of Year 2014 0.00 7,410.00End of Year 2015 1,135.00 0.00Member(Sound Supporters) 23,311.02 11,000.50Membership Other 685.00 0.00Pledge Drive 1 29,849.45 39,137.50Pledge Drive 3 4,465.00 1,615.00Soundings 0.00 190.00

Total Members 59,580.47 59,353.00

MerchandiseSale of T-Shirts etc. 170.00 1,910.00

Total Merchandise 170.00 1,910.00

Miscellaneous -1,060.52 340.00

other income 356.10 0.00Paid PSA 400.00 0.00Returned items 0.00 1,000.00Trade discounts 295.00 0.00

Total Income 76,715.65 108,143.52

Gross Profit 76,715.65 108,143.52

Expenseask my accountant -4,596.31 0.00Bank Charges

Checking 3.50 0.00Credit Card Fees 1,417.10 1,998.56Bank Charges - Other 2.00 37.86

Total Bank Charges 1,422.60 2,036.42

Benefit expenses25th Anni. Open House 0.00 889.01Jazz Concert 0.00 6,453.01Messiah Community 0.00 300.00Music Sale -20.00 0.00Open House 0.00 104.77Wondedrful Things Auction -295.00 308.36

12:57 PM Radio Catskill, Inc.07/06/16 Profit & Loss Prev Year ComparisonAccrual Basis January 1 through July 1, 2016

Page 1

Jan 1 - Jul 1, 16 Jan 1 - Jul 1, 15

Total Benefit expenses -315.00 8,055.15

Broadcast Cable 453.15 0.00Broadcast Equipment (durable) 3,409.19 12,376.92Broadcast Fiber Optic Cable 0.00 3,337.15Broadcast Supplies (consumable) 79.99 604.02Conference - Registratration 0.00 210.00Conference - Travel 0.00 122.22Dues & Publications 100.00 285.00

Dues / Fees ProgrammingAfrican-American P R C 550.00 450.00APM Fees 6,092.05 6,719.52FAIR 0.00 135.00Ken Mills Agency 0.00 250.00NPR Dues 9,915.00 9,836.50Pacifica 1,035.75 3,107.25PRI Dues 2,153.00 3,281.84PRI Fees 0.00 877.00Dues / Fees Programming - Other 86.50 0.00

Total Dues / Fees Programming 19,832.30 24,657.11

Equipment Maintenance 1,335.15 0.00Fundraising/Membership Dr 497.31 1,040.60Honesdale Studio

Electricity 1,050.00 1,050.00Rent 1,750.00 2,100.00Honesdale Studio - Other 349.75 419.70

Total Honesdale Studio 3,149.75 3,569.70

Household Supplies 97.78 93.00Independent Contractors

Accounting & Bookkeeping 1,301.25 2,557.40Architect 0.00 2,445.00Engineering

Earle Neitzel 1,818.64 0.00Engineering - Other 0.00 600.00

Total Engineering 1,818.64 600.00

Legal Fees 1,645.00 6,600.00News Reporting 3,250.00 3,250.00Underwriting 0.00 779.25Independent Contractors - Other 0.00 0.00

Total Independent Contractors 8,014.89 16,231.65

InsuranceHealth 8,088.75 8,705.20Liability 4,079.75 2,706.75

Total Insurance 12,168.50 11,411.95

Internet 3,877.32 3,059.46Jeff Hydro Tax Reimbursement 0.00 503.51Membership Premium Exp

T-Shirts & Mugs 0.00 250.00

Total Membership Premium Exp 0.00 250.00

Office Consumable(supplies) 2,505.32 2,945.45Office Durable (Equipment) 9.99 5,598.33Payroll

Company expense 4,997.67 4,631.93Disability Insurance 0.00 24.00Gross 61,499.28 60,550.15IRA Company Match 789.88 0.00

12:57 PM Radio Catskill, Inc.07/06/16 Profit & Loss Prev Year ComparisonAccrual Basis January 1 through July 1, 2016

Page 2

Jan 1 - Jul 1, 16 Jan 1 - Jul 1, 15

NYSUI 0.00 769.42Workers Compensation 729.15 1,240.53

Total Payroll 68,015.98 67,216.03

Postage & Shipping 598.68 1,440.50Program Fees 0.00 10.00Promotion & Publicity 498.20 2,526.10

RE Taxes 341.85 1,617.33Refund to contributor 0.00 210.00Repairs & Maintenance

Green House 85.00 389.23Repairs & Maintenance - Other 0.00 1,817.37Repairs & Maintenance - Other 4,285.32 2,157.56

Total Repairs & Maintenance 4,370.32 4,364.16

Sewer Tax 500.00 500.00Soundings 0.00 -146.04Telephone 1,158.98 1,666.24Tower Rent 4,000.00 0.00Travel

Travel - Entertainment 0.00 93.34

Total Travel 0.00 93.34

UtilitiesElectricity

Green House 213.56 223.10Hydro 2,024.62 1,948.05Monticello 635.45 1,229.02Tower 70.44 6,052.77

Total Electricity 2,944.07 9,452.94

Fuel - Green House 490.72 957.70Gas 2,009.95 3,017.34Water

Green House 0.00 125.00Water - Other 295.10 172.90

Total Water 295.10 297.90

Utilities - Other 1,553.98 0.00

Total Utilities 7,293.82 13,725.88

Volunteer Appreciation 146.34 72.00

Total Expense 138,966.10 189,683.18

Net Ordinary Income -62,250.45 -81,539.66

Other Income/ExpenseOther Income

Unrealized Loss-Investment 0.00 -2,034.18

Total Other Income 0.00 -2,034.18

Net Other Income 0.00 -2,034.18

Net Income -62,250.45 -83,573.84

12:57 PM Radio Catskill, Inc.07/06/16 Profit & Loss Prev Year ComparisonAccrual Basis January 1 through July 1, 2016

Page 3

Jul 1, 16

ASSETSCurrent Assets

Checking/Savings101 · Checking 52,554.87101.1 · Savings 26,710.68

Total Checking/Savings 79,265.55

Accounts Receivable1200 · Accounts Receivable 8,362.97

Total Accounts Receivable 8,362.97

Other Current Assets154 · Vanguard Mutual Fund 128,413.95

Total Other Current Assets 128,413.95

Total Current Assets 216,042.47

Fixed Assets149 Prepaid Expense 350.00CHM Property Gift 616.25Transmitter Relocation 43,345.27145 · Broadcast Equip 175,760.52151 · Buildings

Krieger House 67,367.45151 · Buildings - Other 39,444.26

Total 151 · Buildings 106,811.71

152 · Equipment 308,787.31153 · Improvements 37,505.38159 · Accumulated Depreciation -444,724.66

Total Fixed Assets 228,451.78

Other Assets112 · Pledges Receivable 8,204.97113 · Grants Receivable 900.00

Total Other Assets 9,104.97

TOTAL ASSETS 453,599.22

LIABILITIES & EQUITYLiabilities

Current LiabilitiesOther Current Liabilities

201 · Accounts Payable 11,620.96211 · Payroll-Fica -3,899.66212 · Payroll-Fica-Co 2,609.05213 · Payroll-FWT 3,756.46214 · Payroll-Mcare 242.17215 · Payroll-Mcare-Co 24.77216 · Payroll-SWT

216.01 · Payroll-SUI -2,753.25216 · Payroll-SWT - Other 783.63

Total 216 · Payroll-SWT -1,969.62

24000 · Payroll Liabilities -338.45

Total Other Current Liabilities 12,045.68

Total Current Liabilities 12,045.68

Total Liabilities 12,045.68

Equity300.1 · Net Assets - Fixed Assets 256,392.16

12:54 PM Radio Catskill, Inc.07/06/16 Balance SheetAccrual Basis As of July 1, 2016

Page 1

Jul 1, 16

300.2 · Net Assets - Unrestricted 165,525.71300.3 · Net Assets - Temp Restricted 9,629.123900 · Retained Earnings 72,257.00Net Income -62,250.45

Total Equity 441,553.54

TOTAL LIABILITIES & EQUITY 453,599.22

12:54 PM Radio Catskill, Inc.07/06/16 Balance SheetAccrual Basis As of July 1, 2016

Page 2

Minutes

WJFF Board of Trustees

July 20, 2016

6:30 PM – Town of Callicoon Town Hall

Attendees: Thane Peterson, John Nordstrom, Jim Lomax, Kit Hulit, Barbara Demarest, Pat Pomeroy, Tim Bruno (phone), Anne Larsen, Kevin Gref, Ken Hilton, Tasa Faronii-Butler, Kathy Geary

Financial Signatures

Motion:

The Board approves account signature authority for the elected Board Officers: Patricia Pomeroy, President; James Lomax, Vice President; Kathleen Hulit, Vice President; Kenneth Hilton, Treasurer; and Barbara Demarest, Secretary and for Adam Weinreich, General Manager. (Peterson/Hilton)

In favor: Unanimous

Approval of Minutes

Motion:

Approval of minutes of 7-20-16 pertaining to motion on Financial Signatures (Lomax/Nordstrom)

In favor: Unanimous