Personnel costs,
including benefits(1 full-time,6 part-time
paid; 2 full-time and 1 part-time not taking salary)
|
$10,565 |
| Studio Lease
(Hiawatha, includes utilities) |
$1120 |
| Tower Lease
(Hiawatha, includes utilities) |
$625 |
| Translator Leases |
$3524 |
| Music Royalties &
Licensing Fees |
$600 |
| Imaging and Audio
Library Fees |
$580 |
| Wally/Total Axxess |
$300 |
| Streaming |
$300 |
| Telecommunications and
Internet |
$785 |
| Office
Expenses/Utilities/Property Insurance |
$2585 |
Postage
|
$700
|
| Equipment and
Building Maintenance |
$500 |
| Music Advisory & Street
Team |
$200 |
| Contract
Services: Engingeering and IT |
$300 |
| Acquistion Loan |
$2000 |
| |
|
| Total Monthly
Expenditures |
$24,683 |
|
|
| Value of Donated Personel Costs |
$15,000 |
|
|
| Total Monthly Expenses |
$39,683 |