Civic Intelligence

Tri-Cities Broadcasting Foundation Inc.

990 • Fiscal year 2022 • EIN 46-5018814

Apr 01, 2021 to Mar 31, 2022 • Filed on Jan 09, 2023

Organization ProfileWWW.1035WAWL.COM
1097 Jackson StreetGrand Haven, MI 49417

(616) 402-9661

Siviq Scores

Precomputed percentiles for this filing year versus similar nonprofits in the same peer cohort.

Liabilities / Assets

90th percentile

0.51x

Higher debt load relative to assets than 90% of similar nonprofits.

2022 filings • 501(c)3 • <$500k nonprofits • Source year 2022

Liabilities / Revenue

87th percentile

0.21x

Higher debt load relative to revenue than 87% of similar nonprofits.

2022 filings • 501(c)3 • <$500k nonprofits • Source year 2022

Net Margin

25th percentile

-11%

Higher net margin than 25% of similar nonprofits.

2022 filings • 501(c)3 • <$500k nonprofits • Source year 2022

Top Officer Pay

97th percentile

$78,966

Higher top officer pay than 97% of similar nonprofits.

Top officer pay equals 38.6% of source-year revenue.

2022 filings • 501(c)3 • <$500k nonprofits • Source year 2022

Asset Growth

17th percentile

-29%

Faster asset growth than 17% of similar nonprofits.

2022 filings • 501(c)3 • <$500k nonprofits • Annualized from 2021 to 2022

Revenue Growth

49th percentile

8.3%

Faster revenue growth than 49% of similar nonprofits.

2022 filings • 501(c)3 • <$500k nonprofits • Annualized from 2021 to 2022

Balance Sheet
Liabilities / Assets90th percentile

Assets

Down

$86,396

Down $35,319 (-29%) from 2021

Net Assets

Down

$42,478

Down $22,302 (-34%) from 2021

Liabilities

Down

$43,918

Down $13,017 (-23%) from 2021

Revenue And Expenses
Liabilities / Revenue87th percentileNet Margin25th percentile

Revenue

Up

$204,495

Up $15,759 (+8.3%) from 2021

Expenses

Up

$226,797

Up $66,132 (+41%) from 2021

Net Income

Down

-$22,302

Down $50,373 (-179%) from 2021

Historical Trend

Balance Sheet Trend

Asset Growth17th percentile

The highlighted filing sits inside the broader history for assets, liabilities, and net assets.

$150K$100K$50K$0-$50KAssets 2015: $45,193Liabilities 2015: $53,856Net Assets 2015: -$8,6632015Assets 2016: $60,528Liabilities 2016: $44,039Net Assets 2016: $16,4892016Assets 2017: $47,998Liabilities 2017: $23,705Net Assets 2017: $24,2932017Assets 2018: $56,630Liabilities 2018: $7,702Net Assets 2018: $48,9282018Assets 2019: $57,824Liabilities 2019: $4,625Net Assets 2019: $53,1992019Assets 2020: $50,242Liabilities 2020: $13,533Net Assets 2020: $36,7092020Assets 2021: $121,715Liabilities 2021: $56,935Net Assets 2021: $64,7802021Assets 2022: $86,396Liabilities 2022: $43,918Net Assets 2022: $42,4782022Assets 2023: $124,219Liabilities 2023: $31,921Net Assets 2023: $92,2982023Assets 2024: $132,261Liabilities 2024: $28,085Net Assets 2024: $104,1762024Assets 2025: $144,350Liabilities 2025: $23,282Net Assets 2025: $121,0682025

Highlighted filing

2022

Assets$86,396
Liabilities$43,918
Net Assets$42,478
Open 2022 Filing

Operations Trend

Revenue Growth49th percentile

Revenue, expenses, and net income across loaded years, with this filing highlighted.

$300K$200K$100K$0-$100KRevenue 2015: $31,814Expenses 2015: $40,054Net Income 2015: -$8,2402015Revenue 2016: $114,499Expenses 2016: $89,347Net Income 2016: $25,1522016Revenue 2017: $137,377Expenses 2017: $129,573Net Income 2017: $7,8042017Revenue 2018: $167,473Expenses 2018: $142,838Net Income 2018: $24,6352018Revenue 2019: $154,988Expenses 2019: $150,717Net Income 2019: $4,2712019Revenue 2020: $131,188Expenses 2020: $147,678Net Income 2020: -$16,4902020Revenue 2021: $188,736Expenses 2021: $160,665Net Income 2021: $28,0712021Revenue 2022: $204,495Expenses 2022: $226,797Net Income 2022: -$22,3022022Revenue 2023: $267,697Expenses 2023: $217,877Net Income 2023: $49,8202023Revenue 2024: $231,020Expenses 2024: $219,142Net Income 2024: $11,8782024Revenue 2025: $234,612Expenses 2025: $217,720Net Income 2025: $16,8922025

Highlighted filing

2022

Revenue$204,495
Expenses$226,797
Net Income-$22,302
Open 2022 Filing
Jump To
Filing Snapshot
Filing Period
Apr 1, 2021 to Mar 31, 2022
Signed
Jan 9, 2023
Return Version
2021v4.0
Gross Receipts
$242,012
Mission and Program Overview

Mission

We are a non-profit education institution. Our mission in part is to provide educational direction in the broadcasting field to help foster new broadcasting careers for the residents of west michigan. In conjunction therewith, we will provide 24 hour a day free local radio for the community we serve, but also will provide educational programming with respect to broadcasting as a career. As a part thereof, we intend to provide independent community radio to citizens through community educational programming, local music artists not currently offered by commercial stations, public service announcements, local news, feature programs, interviews by aspiring broadcasters, local sports, weather and spiritual programming that are responsive to the needs of the local community.

Balance Sheet Detail
LineBeginningEndChange
Assets
Land, Buildings, and Equipment, Net$77,560$47,377▼ $30,183
Rtn Earn Endowment Incm Other Fnds$64,780$42,478▼ $22,302
Cash and Non-Interest-Bearing Accounts$36,044$22,678▼ $13,366
Loans From Officers Directors$9,000$9,000→ $0
Prepaid Expenses and Deferred Charges-$8,580-
Inventories for Sale or Use$4,732$4,732→ $0
Intangible Assets$2,979$2,629▼ $350
Total Assets$121,715$86,396▼ $35,319
Other Assets Total$400$400→ $0
Liabilities
Other Liabilities$35,435$34,918▼ $517
Unsecured Notes Loans Payable$12,500--
Total Liabilities$56,935$43,918▼ $13,017
Net Assets / Fund Balance
Total Net Assets Fund Balance$64,780$42,478▼ $22,302
Total Liabilities and Net Assets / Fund Balance$121,715$86,396▼ $35,319

Asset Categories

AssetBook ValueDepreciationBasis
Equipment$47,377$120,222$167,599
Compensation and Service Providers
Top Officer Pay97th percentile

Employees

NameTitleFull / Part TimeBaseTotal
Eric R KaelinPresidentFT$78,966$78,966

Board Members and Trustees

NameTitle
Dennis VanhallDirector
Veronda CuttleDirector
Amanda D KaelinSecretary
Floyd FonteTreasurer
Revenue and Support

Revenue Composition

Contributions and Grants
$164,352
Program Service Revenue
$0
Investment Income
$10
Other Revenue
$40,133
All Other Contributions
$151,849
Change in Net Assets
$-22,302
Expenses and Functional Allocation

Major Expense Lines

Line ItemAmount
Other Expenses$141,669
Salaries, Compensation, and Employee Benefits$85,128
Grants and Similar Amounts Paid$0
Professional Fundraising Fees$0
Total Fundraising Expense$0

Functional Expense Allocation

Line ItemProgramManagementFundraisingTotal
Current Officers, Directors, Trustees, and Key Employees$78,966--$78,966
Depreciation Depletion$32,032--$32,032
Occupancy$28,720--$28,720
Fees for Services Legal-$25,200-$25,200
Fees for Services Other$18,939--$18,939
Fees for Services Accounting-$9,373-$9,373
Advertising$6,734--$6,734
Payroll Taxes$6,162--$6,162
Insurance$2,673--$2,673
Office Expenses$2,218--$2,218
Interest-$2,083-$2,083
All Other Expenses$1,839--$1,839
Other Expenses$1,293--$1,293
Information Technology$495--$495
Travel$107--$107
Total Functional Expenses$190,141$36,656$0$226,797
Fundraising, Events, and Gaming
Fundraising activities
Yes
Gaming activities
No
Professional fundraiser used
No

Fundraising and Gaming Totals

Line ItemAmount
Fundraising Gross Income$77,650
Fundraising Direct Expenses$37,517
Professional Fundraising Fees$0

Fundraising Events

EventGross ReceiptsGross RevenueDirect ExpensesNet Income
Sports Magazine$61,350$61,350$30,450$30,900
Eagles Raffle/c$10,000$10,000$225$9,775
Total Events$77,650$77,650$37,517$40,133
Political and Lobbying Activity
Political campaign activity
No
Lobbying activity
No
Subject to proxy tax
No
Insider Transactions and Loans

Loans and Receivables

Line ItemBeginningEndChange
Loans from Officers, Directors, Trustees, and Key Employees$9,000$9,000→ $0
Debt and Bond Financing

Other Reported Liabilities

LiabilityAmount
2018 Gmc Yukon Loan$28,913
Federal Withholding$5,110
State Withholding$895
Governance and Compliance

Governance Checklist

Compiled or reviewed by an accountant
No
Business relationship with 35% controlled entity
No
Business relationship with family members
No
Business relationship with organization members
No
Material changes to governing documents
No
Compensation from other sources disclosed
No
CEO compensation reviewed
No
Other officer compensation reviewed
No
Conflict-of-interest policy
No
Audited financial statements prepared
No
Key decisions subject to board approval
No
Management duties delegated
No

Governance Explanations

Form 990, Page 6, Part VI, Line 2

“Eric kaelin amanda kaelin president secretary married amanda kaelin veronda cuttle secretary director daughter-mother”

Form 990, Page 6, Part VI, Line 8B

“No committee with authority to act on behalf of the governing body”

Form 990, Page 6, Part VI, Line 11B

“990 is reviewed by executive director before filing”

Form 990, Page 6, Part VI, Line 19

“No documents available to the public”

Filing and Contact Details

Filer

Filer Name
Tri-cities Broadcasting Foundation
EIN
46-5018814
Phone
6164029661
Address
1097 JACKSON STREET, GRAND HAVEN, MI 49417

Signing Officer

Name
Eric R Kaelin
Title
President
Phone
6164029661
Signed
2023-01-09
Discuss with paid preparer
Yes

Organization Details

Principal Officer
Eric R Kaelin
Formed
2013
Legal Domicile
Mi
Voting Board Members
5
Independent Board Members
2
Employees
1
Volunteers
8

Preparer

Firm
Brickley Delong Pc
Address
PO BOX 999, MUSKEGON, MI 49443-0999
Preparer
Patrick L Mutchler CPA
Phone
2317265800
Supplemental Narrative

Additional Explanations

FORM 990 - ORGANIZATION'S MISSION

“We are a non-profit education institution. Our mission in part is to provide educational direction in the broadcasting field to help foster new broadcasting careers for the residents of west michigan. In conjunction therewith, we will provide 24 hour a day free local radio for the community we serve, but also will provide educational programming with respect to broadcasting as a career. As a part thereof, we intend to provide independent community radio to citizens through community educational programming, local music artists not currently offered by commercial stations, public service announcements, local news, feature programs, interviews by aspiring broadcasters, local sports, weather and spiritual programming that are responsive to the needs of the local community.”

Raw XML Appendix388 raw XML fields

This appendix keeps the raw XML leaves available for debugging and edge-case review. The human report above is the primary experience.

Path#Value
IRS990/AccountantCompileOrReviewInd0false
IRS990/ActivitiesConductedPrtshpInd0false
IRS990/ActivityOrMissionDesc0WE ARE A NON-PROFIT EDUCATION INSTITUTION. OUR MISSION IN PART IS TO PROVIDE EDUCATIONAL DIRECTION IN THE BROADCASTING FIELD TO HELP FOSTER NEW BROADCASTING CAREERS FOR THE RESIDENTS OF WEST MICHIGAN. IN CONJUNCTION THEREWITH, WE WILL PROVIDE 24 HOUR A DAY FREE LOCAL RADIO FOR THE COMMUNITY WE SERVE, BUT ALSO WILL PROVIDE EDUCATIONAL PROGRAMMING WITH RESPECT TO BROADCASTING AS A CAREER. AS A PART THEREOF, WE INTEND TO PROVIDE INDEPENDENT COMMUNITY RADIO TO CITIZENS THROUGH COMMUNITY EDUCATIONAL PROGRAMMING, LOCAL MUSIC ARTISTS NOT CURRENTLY OFFERED BY COMMERCIAL STATIONS, PUBLIC SERVICE ANNOUNCEMENTS, LOCAL NEWS, FEATURE PROGRAMS, INTERVIEWS BY ASPIRING BROADCASTERS, LOCAL SPORTS, WEATHER AND SPIRITUAL PROGRAMMING THAT ARE RESPONSIVE TO THE NEEDS OF THE LOCAL COMMUNITY.
IRS990/AdvertisingGrp/ProgramServicesAmt06734
IRS990/AdvertisingGrp/TotalAmt06734
IRS990/AllOtherContributionsAmt0151849
IRS990/AllOtherExpensesGrp/ProgramServicesAmt01839
IRS990/AllOtherExpensesGrp/TotalAmt01839
IRS990/BooksInCareOfDetail/PersonNm0ABBY SELBY CPA
IRS990/BooksInCareOfDetail/PhoneNum06166133222
IRS990/BooksInCareOfDetail/USAddress/AddressLine1Txt0841 SLAYTON
IRS990/BooksInCareOfDetail/USAddress/CityNm0GRAND HAVEN
IRS990/BooksInCareOfDetail/USAddress/StateAbbreviationCd0MI
IRS990/BooksInCareOfDetail/USAddress/ZIPCd049417
IRS990/BusinessRlnWith35CtrlEntInd0false
IRS990/BusinessRlnWithFamMemInd0false
IRS990/BusinessRlnWithOrgMemInd0false
IRS990/CashNonInterestBearingGrp/BOYAmt036044
IRS990/CashNonInterestBearingGrp/EOYAmt022678
IRS990/ChangeToOrgDocumentsInd0false
IRS990/CollectionsOfArtInd0false
IRS990/CompCurrentOfcrDirectorsGrp/ProgramServicesAmt078966
IRS990/CompCurrentOfcrDirectorsGrp/TotalAmt078966
IRS990/CompensationFromOtherSrcsInd0false
IRS990/CompensationProcessCEOInd0false
IRS990/CompensationProcessOtherInd0false
IRS990/ConflictOfInterestPolicyInd0false
IRS990/ConservationEasementsInd0false
IRS990/ConsolidatedAuditFinclStmtInd0false
IRS990/CreditCounselingInd0false
IRS990/CYBenefitsPaidToMembersAmt00
IRS990/CYContributionsGrantsAmt0164352
IRS990/CYGrantsAndSimilarPaidAmt00
IRS990/CYInvestmentIncomeAmt010
IRS990/CYOtherExpensesAmt0141669
IRS990/CYOtherRevenueAmt040133
IRS990/CYProgramServiceRevenueAmt00
IRS990/CYRevenuesLessExpensesAmt0-22302
IRS990/CYSalariesCompEmpBnftPaidAmt085128
IRS990/CYTotalExpensesAmt0226797
IRS990/CYTotalFundraisingExpenseAmt00
IRS990/CYTotalProfFndrsngExpnsAmt00
IRS990/CYTotalRevenueAmt0204495
IRS990/DecisionsSubjectToApprovaInd0false
IRS990/DeductibleArtContributionInd0false
IRS990/DeductibleNonCashContriInd0false
IRS990/DelegationOfMgmtDutiesInd0false
IRS990/DepreciationDepletionGrp/ProgramServicesAmt032032
IRS990/DepreciationDepletionGrp/TotalAmt032032
IRS990/Desc0THE TRI-CITIES BROADCASTING FOUNDATION INC. PROVIDED FREE 24 HOUR A DAY LOCAL PUBLIC RADIO BROADCASTING REGARDING LOCAL INTERESTS TO THE 47,000 CITIZENS OF THE TRI-CITIES AREA.
IRS990/DescribedInSection501c3Ind0true
IRS990/DisregardedEntityInd0false
IRS990/DocumentRetentionPolicyInd0false
IRS990/DonorAdvisedFundInd0false
IRS990/DonorRstrOrQuasiEndowmentsInd0false
IRS990/ElectionOfBoardMembersInd0false
IRS990/EmployeeCnt01
IRS990/EmploymentTaxReturnsFiledInd0true
IRS990/EngagedInExcessBenefitTransInd0false
IRS990/ExpenseAmt0190141
IRS990/FamilyOrBusinessRlnInd0true
IRS990/FederalGrantAuditRequiredInd0false
IRS990/FeesForServicesAccountingGrp/ManagementAndGeneralAmt09373
IRS990/FeesForServicesAccountingGrp/TotalAmt09373
IRS990/FeesForServicesLegalGrp/ManagementAndGeneralAmt025200
IRS990/FeesForServicesLegalGrp/TotalAmt025200
IRS990/FeesForServicesOtherGrp/ProgramServicesAmt018939
IRS990/FeesForServicesOtherGrp/TotalAmt018939
IRS990/ForeignActivitiesInd0false
IRS990/ForeignFinancialAccountInd0false
IRS990/ForeignOfficeInd0false
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt090.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt120.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt217.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt33.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt43.00
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd0X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd1X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd2X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd3X
IRS990/Form990PartVIISectionAGrp/OfficerInd0X
IRS990/Form990PartVIISectionAGrp/OfficerInd1X
IRS990/Form990PartVIISectionAGrp/OfficerInd2X
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt00
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt10
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt20
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt30
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt40
IRS990/Form990PartVIISectionAGrp/PersonNm0ERIC R KAELIN
IRS990/Form990PartVIISectionAGrp/PersonNm1AMANDA D KAELIN
IRS990/Form990PartVIISectionAGrp/PersonNm2FLOYD FONTE
IRS990/Form990PartVIISectionAGrp/PersonNm3VERONDA CUTTLE
IRS990/Form990PartVIISectionAGrp/PersonNm4DENNIS VANHALL
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt078966
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt10
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt20
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt30
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt40
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt00
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt10
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt20
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt30
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt40
IRS990/Form990PartVIISectionAGrp/TitleTxt0PRESIDENT
IRS990/Form990PartVIISectionAGrp/TitleTxt1SECRETARY
IRS990/Form990PartVIISectionAGrp/TitleTxt2TREASURER
IRS990/Form990PartVIISectionAGrp/TitleTxt3DIRECTOR
IRS990/Form990PartVIISectionAGrp/TitleTxt4DIRECTOR
IRS990/Form990ProvidedToGvrnBodyInd0false
IRS990/FormationYr02013
IRS990/FormerOfcrEmployeesListedInd0false
IRS990/FSAuditedInd0false
IRS990/FundraisingActivitiesInd0true
IRS990/FundraisingDirectExpensesAmt037517
IRS990/FundraisingGrossIncomeAmt077650
IRS990/GamingActivitiesInd0false
IRS990/GoverningBodyVotingMembersCnt05
IRS990/GovernmentGrantsAmt012503
IRS990/GrantsToIndividualsInd0false
IRS990/GrantsToOrganizationsInd0false
IRS990/GrantToRelatedPersonInd0false
IRS990/GrossReceiptsAmt0242012
IRS990/GroupReturnForAffiliatesInd0false
IRS990/IncludeFIN48FootnoteInd0false
IRS990/IndependentAuditFinclStmtInd0false
IRS990/IndependentVotingMemberCnt02
IRS990/IndoorTanningServicesInd0false
IRS990/InfoInScheduleOPartIIIInd0X
IRS990/InfoInScheduleOPartVIInd0X
IRS990/InformationTechnologyGrp/ProgramServicesAmt0495
IRS990/InformationTechnologyGrp/TotalAmt0495
IRS990/InsuranceGrp/ProgramServicesAmt02673
IRS990/InsuranceGrp/TotalAmt02673
IRS990/IntangibleAssetsGrp/BOYAmt02979
IRS990/IntangibleAssetsGrp/EOYAmt02629
IRS990/InterestGrp/ManagementAndGeneralAmt02083
IRS990/InterestGrp/TotalAmt02083
IRS990/InventoriesForSaleOrUseGrp/BOYAmt04732
IRS990/InventoriesForSaleOrUseGrp/EOYAmt04732
IRS990/InvestmentIncomeGrp/ExclusionAmt010
IRS990/InvestmentIncomeGrp/TotalRevenueColumnAmt010
IRS990/InvestmentInJointVentureInd0false
IRS990/IRPDocumentCnt010
IRS990/IRPDocumentW2GCnt00
IRS990/LandBldgEquipAccumDeprecAmt0120222
IRS990/LandBldgEquipBasisNetGrp/BOYAmt077560
IRS990/LandBldgEquipBasisNetGrp/EOYAmt047377
IRS990/LandBldgEquipCostOrOtherBssAmt0167599
IRS990/LegalDomicileStateCd0MI
IRS990/LoanOutstandingInd0true
IRS990/LoansFromOfficersDirectorsGrp/BOYAmt09000
IRS990/LoansFromOfficersDirectorsGrp/EOYAmt09000
IRS990/LobbyingActivitiesInd0false
IRS990/LocalChaptersInd0false
IRS990/MaterialDiversionOrMisuseInd0false
IRS990/MembersOrStockholdersInd0false
IRS990/MethodOfAccountingAccrualInd0X
IRS990/MinutesOfCommitteesInd0false
IRS990/MinutesOfGoverningBodyInd0true
IRS990/MissionDesc0WE ARE A NON-PROFIT EDUCATION INSTITUTION. OUR MISSION IN PART IS TO PROVIDE EDUCATIONAL DIRECTION IN THE BROADCASTING FIELD TO HELP FOSTER NEW BROADCASTING CAREERS FOR THE RESIDENTS OF WEST MICHIGAN. IN CONJUNCTION THEREWITH, WE WILL PROVIDE 24 HOUR A DAY FREE LOCAL RADIO FOR THE COMMUNITY WE SERVE, BUT ALSO WILL PROVIDE EDUCATIONAL PROGRAMMING WITH RESPECT TO BROADCASTING AS A CAREER. AS A PART THEREOF, WE INTEND TO PROVIDE INDEPENDENT COMMUNITY RADIO TO CITIZENS THROUGH COMMUNITY EDUCATIONAL PROGRAMMING, LOCAL MUSIC ARTISTS NOT CURRENTLY OFFERED BY COMMERCIAL STATIONS, PUBLIC SERVICE ANNOUNCEMENTS, LOCAL NEWS, FEATURE PROGRAMS, INTERVIEWS BY ASPIRING BROADCASTERS, LOCAL SPORTS, WEATHER AND SPIRITUAL PROGRAMMING THAT ARE RESPONSIVE TO THE NEEDS OF THE LOCAL COMMUNITY.
IRS990/MoreThan5000KToIndividualsInd0false
IRS990/MoreThan5000KToOrgInd0false
IRS990/NetAssetsOrFundBalancesBOYAmt064780
IRS990/NetAssetsOrFundBalancesEOYAmt042478
IRS990/NetIncmFromFundraisingEvtGrp/TotalRevenueColumnAmt040133
IRS990/NondeductibleContributionsInd0false
IRS990/OccupancyGrp/ProgramServicesAmt028720
IRS990/OccupancyGrp/TotalAmt028720
IRS990/OfficeExpensesGrp/ProgramServicesAmt02218
IRS990/OfficeExpensesGrp/TotalAmt02218
IRS990/OfficerMailingAddressInd0false
IRS990/OperateHospitalInd0false
IRS990/Organization501c3Ind0X
IRS990/OrgDoesNotFollowFASB117Ind0X
IRS990/OtherAssetsTotalGrp/BOYAmt0400
IRS990/OtherAssetsTotalGrp/EOYAmt0400
IRS990/OtherExpensesGrp/Desc0ENGINEERING
IRS990/OtherExpensesGrp/Desc1SUPPLIES
IRS990/OtherExpensesGrp/Desc2MEALS AND ENTERTAINMENT
IRS990/OtherExpensesGrp/Desc3LICENSES AND PERMITS
IRS990/OtherExpensesGrp/ProgramServicesAmt04952
IRS990/OtherExpensesGrp/ProgramServicesAmt13091
IRS990/OtherExpensesGrp/ProgramServicesAmt21920
IRS990/OtherExpensesGrp/ProgramServicesAmt31293
IRS990/OtherExpensesGrp/TotalAmt04952
IRS990/OtherExpensesGrp/TotalAmt13091
IRS990/OtherExpensesGrp/TotalAmt21920
IRS990/OtherExpensesGrp/TotalAmt31293
IRS990/OtherLiabilitiesGrp/BOYAmt035435
IRS990/OtherLiabilitiesGrp/EOYAmt034918
IRS990/PartialLiquidationInd0false
IRS990/PayrollTaxesGrp/ProgramServicesAmt06162
IRS990/PayrollTaxesGrp/TotalAmt06162
IRS990/PoliticalCampaignActyInd0false
IRS990/PrepaidExpensesDefrdChargesGrp/EOYAmt08580
IRS990/PrincipalOfficerNm0ERIC R KAELIN
IRS990/ProfessionalFundraisingInd0false
IRS990/ProhibitedTaxShelterTransInd0false
IRS990/PYContributionsGrantsAmt0153839
IRS990/PYExcessBenefitTransInd0false
IRS990/PYInvestmentIncomeAmt011
IRS990/PYOtherExpensesAmt082070
IRS990/PYOtherRevenueAmt033061
IRS990/PYProgramServiceRevenueAmt01825
IRS990/PYRevenuesLessExpensesAmt028071
IRS990/PYSalariesCompEmpBnftPaidAmt078595
IRS990/PYTotalExpensesAmt0160665
IRS990/PYTotalRevenueAmt0188736
IRS990/ReconcilationRevenueExpnssAmt0-22302
IRS990/RelatedEntityInd0false
IRS990/RelatedOrganizationCtrlEntInd0false
IRS990/ReportInvestmentsOtherSecInd0false
IRS990/ReportLandBuildingEquipmentInd0true
IRS990/ReportOtherAssetsInd0false
IRS990/ReportOtherLiabilitiesInd0true
IRS990/ReportProgramRelatedInvstInd0false
IRS990/RevenueAmt048075
IRS990/RtnEarnEndowmentIncmOthFndsGrp/BOYAmt064780
IRS990/RtnEarnEndowmentIncmOthFndsGrp/EOYAmt042478
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearAmt0164352
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus1YearAmt0153839
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus2YearsAmt0107761
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus3YearsAmt0118317
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus4YearsAmt0135588
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/TotalAmt0679857
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearAmt010
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus1YearAmt011
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus2YearsAmt018
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus3YearsAmt018
IRS990ScheduleA/GrossInvestmentIncome170Grp/TotalAmt057
IRS990ScheduleA/GrossReceiptsRltdActivitiesAmt0207833
IRS990ScheduleA/PublicOrganization170Ind0X
IRS990ScheduleA/PublicSupportCY170Pct00.99990
IRS990ScheduleA/PublicSupportPY170Pct01.00000
IRS990ScheduleA/PublicSupportTotal170Amt0679857
IRS990ScheduleA/ThirtyThrPctSuprtTestsCY170Ind0X
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearAmt0164352
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus1YearAmt0153839
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus2YearsAmt0107761
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus3YearsAmt0118317
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus4YearsAmt0135588
IRS990ScheduleA/TotalCalendarYear170Grp/TotalAmt0679857
IRS990ScheduleA/TotalSupportAmt0679914
IRS990ScheduleB/ContributorInformationGrp/ContributorBusinessName/BusinessNameLine10RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorNum0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/AddressLine10RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/AddressLine20RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/City0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/State0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/ZIPCode0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/TotalContributionsAmt0RESTRICTED
IRS990/ScheduleBRequiredInd0true
IRS990ScheduleD/EquipmentGrp/BookValueAmt047377
IRS990ScheduleD/EquipmentGrp/DepreciationAmt0120222
IRS990ScheduleD/EquipmentGrp/OtherCostOrOtherBasisAmt0167599
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Amt028913
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Amt15110
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Amt2895
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Desc02018 GMC YUKON LOAN
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Desc1FEDERAL WITHHOLDING
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Desc2STATE WITHHOLDING
IRS990ScheduleD/TotalBookValueLandBuildingsAmt047377
IRS990ScheduleD/TotalLiabilityAmt034918
IRS990ScheduleG/FundraisingEventInformationGrp/CashPrizesEvent2Amt01000
IRS990ScheduleG/FundraisingEventInformationGrp/CashPrizesTotalEventsAmt01000
IRS990ScheduleG/FundraisingEventInformationGrp/DirectExpenseSummaryEventsAmt037517
IRS990ScheduleG/FundraisingEventInformationGrp/EntertainmentEvent2Amt04087
IRS990ScheduleG/FundraisingEventInformationGrp/EntertainmentTotalEventsAmt04087
IRS990ScheduleG/FundraisingEventInformationGrp/Event1Nm0SPORTS MAGAZINE
IRS990ScheduleG/FundraisingEventInformationGrp/Event2Nm0EAGLES RAFFLE/C
IRS990ScheduleG/FundraisingEventInformationGrp/FoodAndBeverageOtherEventsAmt0540
IRS990ScheduleG/FundraisingEventInformationGrp/FoodAndBeverageTotalEventsAmt0540
IRS990ScheduleG/FundraisingEventInformationGrp/GrossReceiptsEvent1Amt061350
IRS990ScheduleG/FundraisingEventInformationGrp/GrossReceiptsEvent2Amt010000
IRS990ScheduleG/FundraisingEventInformationGrp/GrossReceiptsOtherEventsAmt06300
IRS990ScheduleG/FundraisingEventInformationGrp/GrossReceiptsTotalAmt077650
IRS990ScheduleG/FundraisingEventInformationGrp/GrossRevenueEvent1Amt061350
IRS990ScheduleG/FundraisingEventInformationGrp/GrossRevenueEvent2Amt010000
IRS990ScheduleG/FundraisingEventInformationGrp/GrossRevenueOtherEventsAmt06300
IRS990ScheduleG/FundraisingEventInformationGrp/GrossRevenueTotalEventsAmt077650
IRS990ScheduleG/FundraisingEventInformationGrp/NetIncomeSummaryAmt040133
IRS990ScheduleG/FundraisingEventInformationGrp/OthDirectExpnssOtherEventsAmt01215
IRS990ScheduleG/FundraisingEventInformationGrp/OthDirectExpnssTotalEventsAmt031890
IRS990ScheduleG/FundraisingEventInformationGrp/OtherDirectExpensesEvent1Amt030450
IRS990ScheduleG/FundraisingEventInformationGrp/OtherDirectExpensesEvent2Amt0225
IRS990ScheduleG/FundraisingEventInformationGrp/OtherEventsTotalCnt01
IRS990/ScheduleJRequiredInd0false
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BalanceDueAmt09000
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BoardOrCommitteeApprovalInd0true
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/DefaultInd0false
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanPurposeTxt0VEHICLE TRADE-IN AGAINST CO VEHICLE
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanToOrganizationInd0X
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/OriginalPrincipalAmt09000
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/PersonNm0OFFICER PAYABLE
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/RelationshipWithOrgTxt0PRESIDENT
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/WrittenAgreementInd0false
IRS990ScheduleL/TotalBalanceDueAmt09000
IRS990/ScheduleORequiredInd0false
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt0WE ARE A NON-PROFIT EDUCATION INSTITUTION. OUR MISSION IN PART IS TO PROVIDE EDUCATIONAL DIRECTION IN THE BROADCASTING FIELD TO HELP FOSTER NEW BROADCASTING CAREERS FOR THE RESIDENTS OF WEST MICHIGAN. IN CONJUNCTION THEREWITH, WE WILL PROVIDE 24 HOUR A DAY FREE LOCAL RADIO FOR THE COMMUNITY WE SERVE, BUT ALSO WILL PROVIDE EDUCATIONAL PROGRAMMING WITH RESPECT TO BROADCASTING AS A CAREER. AS A PART THEREOF, WE INTEND TO PROVIDE INDEPENDENT COMMUNITY RADIO TO CITIZENS THROUGH COMMUNITY EDUCATIONAL PROGRAMMING, LOCAL MUSIC ARTISTS NOT CURRENTLY OFFERED BY COMMERCIAL STATIONS, PUBLIC SERVICE ANNOUNCEMENTS, LOCAL NEWS, FEATURE PROGRAMS, INTERVIEWS BY ASPIRING BROADCASTERS, LOCAL SPORTS, WEATHER AND SPIRITUAL PROGRAMMING THAT ARE RESPONSIVE TO THE NEEDS OF THE LOCAL COMMUNITY.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1ERIC KAELIN AMANDA KAELIN PRESIDENT SECRETARY MARRIED AMANDA KAELIN VERONDA CUTTLE SECRETARY DIRECTOR DAUGHTER-MOTHER
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2NO COMMITTEE WITH AUTHORITY TO ACT ON BEHALF OF THE GOVERNING BODY
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3990 IS REVIEWED BY EXECUTIVE DIRECTOR BEFORE FILING
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt4NO DOCUMENTS AVAILABLE TO THE PUBLIC
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc0FORM 990 - ORGANIZATION'S MISSION
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc1FORM 990, PAGE 6, PART VI, LINE 2
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc2FORM 990, PAGE 6, PART VI, LINE 8B
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc3FORM 990, PAGE 6, PART VI, LINE 11B
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc4FORM 990, PAGE 6, PART VI, LINE 19
IRS990/SchoolOperatingInd0false
IRS990/SignificantChangeInd0false
IRS990/SignificantNewProgramSrvcInd0false
IRS990/StatesWhereCopyOfReturnIsFldCd0MI
IRS990/SubjectToExcsTaxNetInvstIncInd0false
IRS990/SubjectToProxyTaxInd0false
IRS990/SubjToTaxRmnrtnExPrchtPymtInd0false
IRS990/TaxablePartyNotificationInd0false
IRS990/TaxExemptBondsInd0false
IRS990/TerminateOperationsInd0false
IRS990/TotalAssetsBOYAmt0121715
IRS990/TotalAssetsEOYAmt086396
IRS990/TotalAssetsGrp/BOYAmt0121715
IRS990/TotalAssetsGrp/EOYAmt086396
IRS990/TotalCompGreaterThan150KInd0false
IRS990/TotalContributionsAmt0164352
IRS990/TotalEmployeeCnt01
IRS990/TotalFunctionalExpensesGrp/FundraisingAmt00
IRS990/TotalFunctionalExpensesGrp/ManagementAndGeneralAmt036656
IRS990/TotalFunctionalExpensesGrp/ProgramServicesAmt0190141
IRS990/TotalFunctionalExpensesGrp/TotalAmt0226797
IRS990/TotalGrossUBIAmt00
IRS990/TotalLiabilitiesBOYAmt056935
IRS990/TotalLiabilitiesEOYAmt043918
IRS990/TotalLiabilitiesGrp/BOYAmt056935
IRS990/TotalLiabilitiesGrp/EOYAmt043918
IRS990/TotalNetAssetsFundBalanceGrp/BOYAmt064780
IRS990/TotalNetAssetsFundBalanceGrp/EOYAmt042478
IRS990/TotalProgramServiceExpensesAmt0190141
IRS990/TotalReportableCompFromOrgAmt078966
IRS990/TotalRevenueGrp/ExclusionAmt010
IRS990/TotalRevenueGrp/TotalRevenueColumnAmt0204495
IRS990/TotalVolunteersCnt08
IRS990/TotLiabNetAssetsFundBalanceGrp/BOYAmt0121715
IRS990/TotLiabNetAssetsFundBalanceGrp/EOYAmt086396
IRS990/TravelGrp/ProgramServicesAmt0107
IRS990/TravelGrp/TotalAmt0107
IRS990/TrnsfrExmptNonChrtblRltdOrgInd0false
IRS990/TypeOfOrganizationCorpInd0X
IRS990/UnrelatedBusIncmOverLimitInd0false
IRS990/UnsecuredNotesLoansPayableGrp/BOYAmt012500
IRS990/UponRequestInd0X
IRS990/USAddress/AddressLine1Txt01097 JACKSON ST
IRS990/USAddress/CityNm0GRAND HAVEN
IRS990/USAddress/StateAbbreviationCd0MI
IRS990/USAddress/ZIPCd049417
IRS990/VotingMembersGoverningBodyCnt05
IRS990/VotingMembersIndependentCnt02
IRS990/WebsiteAddressTxt0WWW.1035WAWL.COM
IRS990/WhistleblowerPolicyInd0false
ReturnHeader/BuildTS02023-03-07 01:45:13Z
ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd0true
ReturnHeader/BusinessOfficerGrp/PersonNm0ERIC R KAELIN
ReturnHeader/BusinessOfficerGrp/PersonTitleTxt0PRESIDENT
ReturnHeader/BusinessOfficerGrp/PhoneNum06164029661
ReturnHeader/BusinessOfficerGrp/SignatureDt02023-01-09
ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt0TRI-CITIES BROADCASTING FOUNDATION
ReturnHeader/Filer/BusinessNameControlTxt0TRI-
ReturnHeader/Filer/EIN0465018814
ReturnHeader/Filer/PhoneNum06164029661
ReturnHeader/Filer/USAddress/AddressLine1Txt01097 JACKSON STREET
ReturnHeader/Filer/USAddress/CityNm0GRAND HAVEN
ReturnHeader/Filer/USAddress/StateAbbreviationCd0MI
ReturnHeader/Filer/USAddress/ZIPCd049417
ReturnHeader/PreparerFirmGrp/PreparerFirmEIN0382088116
ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt0BRICKLEY DELONG PC
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt0PO BOX 999
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm0MUSKEGON
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd0MI
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd0494430999
ReturnHeader/PreparerPersonGrp/PhoneNum02317265800
ReturnHeader/PreparerPersonGrp/PreparationDt02023-01-09
ReturnHeader/PreparerPersonGrp/PreparerPersonNm0PATRICK L MUTCHLER CPA
ReturnHeader/ReturnTs02023-01-12T15:11:43-05:00
ReturnHeader/ReturnTypeCd0990
ReturnHeader/SigningOfficerGrp/PersonFullName/PersonFirstNm0ERIC
ReturnHeader/SigningOfficerGrp/PersonFullName/PersonLastNm0KAELIN
ReturnHeader/TaxPeriodBeginDt02021-04-01
ReturnHeader/TaxPeriodEndDt02022-03-31
ReturnHeader/TaxYr02021

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings

Displayed year

2022 • Form 990Detailed filing. Detailed filing data is available for this year.

Open filing
Assets
$86,396
Liabilities
$43,918
Net assets
$42,478
Revenue
$204,495
Expenses
$226,797
Net income
-$22,302
Balance SheetOperations
YearAssetsLiabilitiesNet AssetsRevenueExpensesNet Income
2025Detailed filing. Detailed filing data is available for this year.$1.44$0.23$1.21$2.35$2.18$0.17
2024XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$1.32$0.28$1.04$2.31$2.19$0.12
2023XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$1.24$0.32$0.92$2.68$2.18$0.50
2022Detailed filing. Detailed filing data is available for this year.$0.86$0.44$0.42$2.04$2.27$0.22
2021Facts available. Structured filing facts are available, but richer extracted sections are limited.$1.22$0.57$0.65$1.89$1.61$0.28
2020XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$0.50$0.14$0.37$1.31$1.48$0.16
2019Detailed filing. Detailed filing data is available for this year.$0.58$0.05$0.53$1.55$1.51$0.04
2018Detailed filing. Detailed filing data is available for this year.$0.57$0.08$0.49$1.67$1.43$0.25
2017XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$0.48$0.24$0.24$1.37$1.30$0.08
2016Detailed filing. Detailed filing data is available for this year.$0.61$0.44$0.16$1.14$0.89$0.25
2015Detailed filing. Detailed filing data is available for this year.$0.45$0.54$0.09$0.32$0.40$0.08