Totals
- Total revenue
- $1,688,027
- Total expenses
- $1,246,985
- Contributions and grants received
- $1,030,669
- Grants paid
- $0
- Program service revenue
- $657,358
- Investment income
- $0
- Other revenue
- $0
- Total assets, end of year
- $597,703
- Total liabilities, end of year
- $171,043
- Net assets or fund balances, end of year
- $426,660
- Program services expenses (Part IX)
- $621,496
- Management and general expenses
- $625,489
- Fundraising expenses
- $0
- Program service expenses (Part III)
- $621,496
Program services were 49.8% 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.
-
1b · Membership dues
$1,000
-
1e · Government grants (contributions)
$772,519
-
1f · All other contributions, gifts and grants
$257,150
-
2a · Program service revenue: CHILD DAY CARE SERVICE
total $657,358 · related or exempt $657,358
Functional expenses
Part IX, the statement of functional expenses.
-
5 · Compensation of officers, directors and key employees
total $134,230 · program services $40,812 · management and general $93,418
-
7 · Other salaries and wages
total $475,396 · program services $144,537 · management and general $330,859
-
9 · Other employee benefits
total $2,226 · program services $2,226
-
10 · Payroll taxes
total $206,557 · program services $57,845 · management and general $148,712
-
11c · Fees: accounting
total $4,317 · management and general $4,317
-
11g · Fees: other
total $11,367 · program services $10,005 · management and general $1,362
-
12 · Advertising and promotion
total $1,764 · management and general $1,764
-
13 · Office expenses
total $2,779 · program services $2,276 · management and general $503
-
16 · Occupancy
total $175,157 · program services $157,641 · management and general $17,516
-
17 · Travel
total $7,021 · program services $6,319 · management and general $702
-
20 · Interest
total $16,401 · management and general $16,401
-
23 · Insurance
total $16,644 · program services $14,980 · management and general $1,664
-
24a · Other expenses: UTILITIES & MAINTENANCE
total $79,127 · program services $71,215 · management and general $7,912
-
24b · Other expenses: DAYCARE SUPPLIES, FURNI
total $50,184 · program services $50,055 · management and general $129
-
24c · Other expenses: CERCLE PROGRAM EXPENSES
total $44,253 · program services $44,253
-
24d · Other expenses: CURRICULUM ENRICHMENT &
total $19,332 · program services $19,332
-
24e · All other expenses
total $230 · management and general $230
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $173,326 · end of year $156,177
-
4 · Accounts receivable
beginning of year $114,505 · end of year $441,526
-
25 · Other liabilities
beginning of year $302,212 · end of year $171,043
-
29 · Capital stock, trust principal or current funds
beginning of year $0 · end of year $0
-
30 · Paid-in or capital surplus, or land, building or equipment fund
beginning of year $0 · end of year $0
-
31 · Retained earnings, endowment or other funds
beginning of year -$14,381 · end of year $426,660
Mission and programs · 2022
Mission
PROVIDES CHILDCARE AS WELL AS AFTER SCHOOL TUTORING AND SUMMER CAMP
Activities or mission (Part I)
PROVIDES CHILDCARE, AFTER SCHOOL TUTORIAL, AND SUMMER CAMP PROGRAMS
-
DAYCARE TUITION AND RELATED EXPENSES
Expenses $621,496 · Revenue $657,358
As filed on the 2022 return.
Listed in Part VII
-
Georgia GoldburnGEORGIA GOLDBURN
EXECUTIVE DIRECTOR
- Total calculated
- $71,575
- From this org
- $71,575
- From related orgs
- $0
- Other
- $0
- Hours/week
- 50
-
Tricia GoldburnTRICIA GOLDBURN
CHAIR - BOARD OF DIRECTORS
- Total calculated
- $0
- Hours/week
- 5
-
Christoper ProkopCHRISTOPER PROKOP
SECRETARY - BOARD OF DIREC
- Total calculated
- $0
- Hours/week
- 4
-
Tamesha RobinsonTAMESHA ROBINSON
DIRECTOR OF CERCLE PROGRAM
- Total calculated
- $62,655
- From this org
- $62,655
- From related orgs
- $0
- Other
- $0
- Hours/week
- 40
-
Dorothy OnofrioDOROTHY ONOFRIO
ASSOCIATE DIRECTOR & MEMBE
- Total calculated
- $0
- Hours/week
- 40
-
Conte RobinsonCONTE ROBINSON
MEMBER - BOARD OF DIRECTOR
- Total calculated
- $0
- Hours/week
- 4
-
Scott NewgassSCOTT NEWGASS
CO-CHAIR - BOARD OF DIRECT
- Total calculated
- $0
- Hours/week
- 5
-
Dessara BryantDESSARA BRYANT
MEMBER - BOARD OF DIRECTOR
- Total calculated
- $0
- Hours/week
- 4
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
- 2022
- Filed
- 15 November 2023
- IRS schema version
- 2022v5.0
- Source object
- 202303199349319315
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.