Totals
- Total revenue
- $694,373
- Total expenses
- $862,619
- Contributions and grants received
- $258,271
- Grants paid
- $0
- Program service revenue
- $420,102
- Investment income
- $16,000
- Other revenue
- $0
- Total assets, end of year
- $7,185,678
- Total liabilities, end of year
- $382,730
- Net assets or fund balances, end of year
- $6,802,948
- Program services expenses (Part IX)
- $223,925
- Management and general expenses
- $638,694
- Fundraising expenses
- $0
- Program service expenses (Part III)
- $223,925
Program services were 26.0% 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.
-
1f · All other contributions, gifts and grants
$258,271
-
2a · Program service revenue: GUEST GROUPS
total $337,054 · related or exempt $337,054
-
2b · Program service revenue: PROGRAMS
total $64,095 · related or exempt $64,095
-
2c · Program service revenue: OTHER
total $18,953 · related or exempt $18,953
-
3 · Investment income
total $16,000 · excluded $16,000
Functional expenses
Part IX, the statement of functional expenses.
-
7 · Other salaries and wages
total $357,409 · management and general $357,409
-
10 · Payroll taxes
total $27,036 · management and general $27,036
-
12 · Advertising and promotion
total $3,144 · management and general $3,144
-
13 · Office expenses
total $108,990 · management and general $108,990
-
16 · Occupancy
total $297,188 · program services $223,925 · management and general $73,263
-
19 · Conferences, conventions and meetings
total $1,372 · management and general $1,372
-
20 · Interest
total $6,555 · management and general $6,555
-
23 · Insurance
total $60,925 · management and general $60,925
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $12,218 · end of year $8,132
-
10a · Land, buildings and equipment: cost or other basis
$6,864,930
-
10c · Land, buildings and equipment, net
beginning of year $6,864,930 · end of year $6,864,930
-
11 · Investments: publicly traded securities
beginning of year $745,159 · end of year $312,616
-
17 · Accounts payable and accrued expenses
beginning of year $36,109 · end of year $70,869
-
24 · Unsecured notes and loans payable
beginning of year $149,900 · end of year $226,900
-
25 · Other liabilities
beginning of year $72,796 · end of year $84,961
-
27 · Net assets without donor restrictions
beginning of year $7,363,502 · end of year $6,802,948
Mission and programs · 2024
Mission
PROVIDING A PLACE WHERE ALL PEOPLE CAN EXPERIENCE CHRIST.
-
DURING THE SUMMER CAMP SESSION, WE ACCOMODATED ROUGHLY 2,300 GUESTS. APPROXIMATELY 60% OF THESE ATTENDEES WERE ELEMENTARY SCHOOL STUDENTS, WHILE THE REMAINING 40% WERE INDIVIDUALS IN GRADES 6 THROUGH 12. HALF OF OUR GUESTS PARTICIPATED IN CAMP ACTIVITIES FOR SIX DAYS, WITH THE OTHER HALF STAYING FOR A DURATION OF THREE DAYS. WE RAN SPECIALIZED PROGRAMS FOR TWO-FIFTHS OF OUR SUMMER VISITORS, WHICH COMPRISED OF WORSHIP SERVICES, SPIRITUAL GUIDANCE, ENGAGING RECREATIONAL ACTIVITIES THAT BLENDED FAITH AND ENJOYMENT, ALONG WITH COUSELORS KNOWLEDGEABLE IN FOSTERING THE SPIRITUAL GROWTH OF CHILDREN AND YOUTH. THE OTHER THREE-FIFTHS WERE PART OF EXTERNAL CHURCH GROUPS OR OTHER ORGANIZATIONS, WHO FACILITATED THEIR OWN PROGRAMS ON PERSONAL AND SPIRITUAL DEVELOPMENT, WITH OUR STAFF PROVIDING ASSISTANCE IN RECREATION, CATERING, AND OVERSEEING THE YOUTH.
Expenses $79,904
-
IN THE NON-SUMMER MONTHS, OUR SERVICES WERE EXTENDED TO APPROXIMATELY 2500 GUESTS, MOST OF WHOM WERE ASSOCIATED WITH CHURCHES, CIVIC GROUPS, SCHOOLS, OR OTHER MINISTRIES. SIMILAR TO OUR SUMMER SUPPORT, WE AIDED THEIR SPIRITUALLY-FOCUSED RETREATS BY OFFERING FOOD SERVICES, HELP WITH EVENT PLANNING AND EXECUTION, AND PROVIDING STAFF FOR VARIOUS ACTIVIES AND RECREATIONAL NEEDS.
Expenses $73,206
-
OUR THIRD MOST SIGNIFCANT INITIATIVE IS THE HOSTING OF SPECIAL EVENTS FOR THE LOCAL COMMUNITY. AMONG SUCH EVENTS ARE THE COMECA COOKOUT AND THE EASTER SUNRISE SERVICE, WHERE WE PROVIDE A RANGE OF SERVICES INCLUDING WORSHIP, RECREATIONAL ACTIVITIES, AND CATERING. THESE EVENTS UTILIZE OUR FACILITIES AND OUR DEDICATED STAFF TO CREATE OUTSTANDING EXPERIENCES FOR THE COMMUNITY.
Expenses $70,815
-
PROVIDING CAMPING OPPORTUNITIES IN A CHRISTIAN ENVIRONMENT.
As filed on the 2024 return. The filer continues this part on Schedule O, which is not shown here.
Listed in Part VII
-
Ellen CunninghamELLEN CUNNINGHAM
MEMBER
- Total calculated
- $0
-
Scott FosterSCOTT FOSTER
MEMBER
- Total calculated
- $0
-
Justin HoehnerJUSTIN HOEHNER
EXECUTIVE DI
- Total calculated
- $0
-
John LillymanJOHN LILLYMAN
G & R CHAIR
- Total calculated
- $0
-
Michael MeyerMICHAEL MEYER
MEMBER
- Total calculated
- $0
-
Tammy PaulsenTAMMY PAULSEN
DEV CHAIR
- Total calculated
- $0
-
Dan LantzerDAN LANTZER
PRESIDENT
- Total calculated
- $0
-
Ellen MortensenELLEN MORTENSEN
SECRETARY
- Total calculated
- $0
-
Tim SladekTIM SLADEK
TREASURER
- Total calculated
- $0
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
No itemized grants to organizations on this return.
Provenance
- Return type
- form_990
- Tax year
- 2024
- Filed
- 19 August 2025
- IRS schema version
- 2024v5.0
- Source object
- 202502329349301135
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.