Totals
- Total revenue
- $7,981,211
- Total expenses
- $2,240,641
- Contributions and grants received
- $7,969,676
- Grants paid
- $1,878,125
- Program service revenue
- $0
- Investment income
- $11,535
- Other revenue
- $0
- Total assets, end of year
- $7,800,055
- Total liabilities, end of year
- $274,608
- Net assets or fund balances, end of year
- $7,525,447
- Program services expenses (Part IX)
- $2,148,784
- Management and general expenses
- $88,916
- Fundraising expenses
- $2,941
- Program service expenses (Part III)
- $2,148,784
Program services were 95.9% of total expenses calculated — Part IX's program-services column over total expenses, both as filed.
Line items
Every line the filer filed in Parts VIII, IX and X, as filed and in filed order. Blank columns are left out, and the lines are not forced to add up to the totals above.
Revenue
Part VIII, the statement of revenue.
-
1e · Government grants (contributions)
$24,865
-
1f · All other contributions, gifts and grants
$7,944,811
-
3 · Investment income
total $11,535 · excluded $11,535
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $1,878,125 · program services $1,878,125
-
5 · Compensation of officers, directors and key employees
total $102,755 · program services $72,365 · management and general $29,113 · fundraising $1,277
-
7 · Other salaries and wages
total $98,656 · program services $91,809 · management and general $6,340 · fundraising $507
-
9 · Other employee benefits
total $912 · program services $717 · management and general $186 · fundraising $9
-
10 · Payroll taxes
total $15,434 · program services $12,126 · management and general $3,150 · fundraising $158
-
11a · Fees: management
total $3,000 · management and general $3,000
-
11b · Fees: legal
total $6,178 · management and general $6,178
-
11c · Fees: accounting
total $14,950 · management and general $14,950
-
11g · Fees: other
total $4,785 · program services $4,411 · management and general $356 · fundraising $18
-
13 · Office expenses
total $5,335 · program services $4,191 · management and general $1,089 · fundraising $55
-
14 · Information technology
total $663 · program services $521 · management and general $135 · fundraising $7
-
16 · Occupancy
total $11,676 · program services $9,174 · management and general $2,383 · fundraising $119
-
17 · Travel
total $14,489 · program services $11,384 · management and general $2,957 · fundraising $148
-
19 · Conferences, conventions and meetings
total $600 · program services $471 · management and general $123 · fundraising $6
-
22 · Depreciation, depletion and amortization
total $7,853 · program services $1,603 · management and general $6,250
-
23 · Insurance
total $16,401 · program services $12,886 · management and general $3,347 · fundraising $168
-
24a · Other expenses: REPAIRS & MAITENANCE
total $46,137 · program services $36,249 · management and general $9,416 · fundraising $472
-
24b · Other expenses: PROGRAM COSTS
total $12,965 · program services $12,965
-
24c · Other expenses: TELEPHONE/COMMUNICATIONS
total $5,142 · program services $4,039 · management and general $1,050 · fundraising $53
-
24d · Other expenses: MISCELLANEOUS
total $3,508 · program services $2,756 · management and general $716 · fundraising $36
-
24e · All other expenses
total -$8,923 · program services -$7,008 · management and general -$1,823 · fundraising -$92
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $1,693,858 · end of year $127,383
-
2 · Savings and temporary cash investments
beginning of year $1,000 · end of year $7,576,227
-
4 · Accounts receivable
end of year $509
-
10a · Land, buildings and equipment: cost or other basis
$251,444
-
10b · Land, buildings and equipment: accumulated depreciation
$156,164
-
10c · Land, buildings and equipment, net
beginning of year $89,363 · end of year $95,280
-
15 · Other assets
beginning of year $656 · end of year $656
-
17 · Accounts payable and accrued expenses
end of year $375
-
25 · Other liabilities
end of year $274,233
-
27 · Net assets without donor restrictions
beginning of year $1,784,877 · end of year $7,525,447
Mission and programs · 2022
Mission
TO DEVELOP AND PROVIDE PROGRAMS, FACILITIES, AND RESOURCES TO AID YOUTH AND THEIR FAMILIES IN PERSONAL AND SPIRITUAL GROWTH.
-
AFTER-SCHOOL, WEEKEND, HOLIDAY, & SUMMER PROGRAMS TOTALED NEARLY 5,420 INDIVIDUAL HOURS. INCLUDED ARE PREPARATION AND PRESENTATION TIME FOR VARIOUS CAMPS, RETREATS, CLASSES, AND SPEAKING ENGAGEMENTS WITH YOUTH AND THEIR FAMILIES.
Expenses $833,082 · Grants $752,625
-
DEVELOP AND TEACH CURRICULUM FOR STUDY, TRAINING, AND TEACHING OF THE BIBLE. CHRISTIAN APOLOGETICS & SPRITUAL FORMATION TOTALLED NEARLY 6,000 HOURS.
Expenses $1,279,440 · Grants $1,125,500
-
PROJECT DEVELOPMENT OF MULTI-USE FACILITY FOR YOUTH AND ADULT EDUCATION AND CARE, ALONG WITH AFTER-SCHOOL PROGRAMS AND RECREATION. MEETINGS, PROPERTY RENOVATION, MAITENANCE AND REPAIR HOURS WERE UNDER 700 HOURS. 100 HOURS OF PROJECT DEVELOPMENT WERE VOLUNTEER HOURS.
Expenses $36,262
As filed on the 2022 return.
Listed in Part VII
-
Richard JankovRICHARD JANKOV
EXECUTIVE DI
- Total calculated
- $50,100
- From this org
- $50,100
- From related orgs
- $0
- Other
- $0
- Hours/week
- 75
-
Stephanie McCoySTEPHANIE MCCOY
DIRECTOR
- Total calculated
- $21,500
- From this org
- $21,500
- From related orgs
- $0
- Other
- $0
- Hours/week
- 35
-
Krista StoneKRISTA STONE
DIRECTOR
- Total calculated
- $15,755
- From this org
- $15,755
- From related orgs
- $0
- Other
- $0
- Hours/week
- 10
-
Margret JankovMARGRET JANKOV
DIRECTOR
- Total calculated
- $15,400
- From this org
- $15,400
- From related orgs
- $0
- Other
- $0
- Hours/week
- 25
-
Ron FairchildRON FAIRCHILD
DIRECTOR
- Total calculated
- $1,000
- From this org
- $1,000
- From related orgs
- $0
- Other
- $0
- Hours/week
- 3
-
John GutaiJOHN GUTAI
DIRECTOR
- Total calculated
- $1,000
- From this org
- $1,000
- From related orgs
- $0
- Other
- $0
- Hours/week
- 3
-
Nathan JankovNATHAN JANKOV
DIRECTOR
- Total calculated
- $1,000
- From this org
- $1,000
- From related orgs
- $0
- Other
- $0
- Hours/week
- 3
Compensation is as filed in Part VII: reportable pay from this organization and from related organizations, other compensation, and hours per week. The total, marked calculated, is our sum of the three dollar columns, with a blank column counted as $0; the form itself has no total. On a Form 990-EZ the columns are Part IV's instead, and on a Form 990-PF Part VIII's — compensation, contributions to benefit plans, and expense account — and the total sums those.
Grants on this return
-
$1,125,500
GEN. & FARM PURCHASE
-
RELIGIOUS SUPPORT
-
$90,000
RELIGIOUS SUPPORT
-
$90,000
CEDAR LODGE FRONT
-
$50,600
COMMUNITY SUPPORT
-
$50,000
RELIGIOUS SUPPORT
-
$40,000
RELIGIOUS SUPPORT
-
$30,000
COMMUNITY SUPPORT
-
$30,000
COMMUNITY SUPPORT
-
STEAM PLAYLAB
$25,000
COMMUNITY SUPPORT
The 10 largest by cash amount. The API serves every itemized grant.
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 6 October 2023
- IRS schema version
- 2022v5.0
- Source object
- 202342849349300639
Check it against the return as filed: the GivingTuesday Data Lake hosts a public copy of the original XML.
The source document this was parsed from is served over the API, which is where bulk and document access live.