Form 990 for tax year 2022
Filed by FRANDELJA ENRICHMENT CHILDRENS PROGRAM.
Totals
- Total revenue
- $3,619,491
- Total expenses
- $3,502,021
- Contributions and grants received
- $3,540,896
- Grants paid
- $0
- Program service revenue
- $32,219
- Investment income
- $42,970
- Other revenue
- $3,406
- Total assets, end of year
- $4,239,504
- Total liabilities, end of year
- $876,884
- Net assets or fund balances, end of year
- $3,362,620
- Program services expenses (Part IX)
- $3,282,812
- Management and general expenses
- $196,673
- Fundraising expenses
- $22,536
- Program service expenses (Part III)
- $3,282,812
Program services were 93.7% 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)
$3,064,204
-
1f · All other contributions, gifts and grants
$476,692
-
2a · Program service revenue: Parent Fees-Co payments
total $32,219 · related or exempt $32,219
-
3 · Investment income
total $42,970 · related or exempt $42,970
-
4 · Income from investment of tax-exempt bond proceeds
total $0
-
5 · Royalties
total $0
-
6d · Net rental income or loss
total $0
-
7d · Net gain or loss
total $0
-
8c · Net income from fundraising events
total $0
-
9c · Net income from gaming
total $0
-
10c · Net income from sales of inventory
total $0
-
11a · Other revenue: Other income
total $3,406 · related or exempt $3,406
-
11e · Other revenue, total
$3,406
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $0
-
2 · Grants to domestic individuals
total $0
-
3 · Grants to foreign organizations and individuals
total $0
-
4 · Benefits paid to or for members
total $0
-
5 · Compensation of officers, directors and key employees
total $151,775 · program services $144,618 · management and general $5,976 · fundraising $1,181
-
6 · Compensation of disqualified persons
total $0
-
7 · Other salaries and wages
total $1,969,516 · program services $1,876,641 · management and general $77,544 · fundraising $15,331
-
8 · Pension plan contributions
total $0
-
9 · Other employee benefits
total $159,007 · program services $150,425 · management and general $7,129 · fundraising $1,453
-
10 · Payroll taxes
total $170,327 · program services $163,034 · management and general $5,967 · fundraising $1,326
-
11a · Fees: management
total $0
-
11b · Fees: legal
total $0
-
11c · Fees: accounting
total $0
-
11d · Fees: lobbying
total $0
-
11e · Fees: professional fundraising services
total $0
-
11f · Fees: investment management
total $0
-
11g · Fees: other
total $0
-
12 · Advertising and promotion
total $0
-
13 · Office expenses
total $0
-
14 · Information technology
total $0
-
15 · Royalties
total $0
-
16 · Occupancy
total $0
-
17 · Travel
total $6,802 · program services $6,756 · management and general $38 · fundraising $8
-
18 · Travel or entertainment for public officials
total $0
-
19 · Conferences, conventions and meetings
total $0
-
20 · Interest
total $0
-
21 · Payments to affiliates
total $0
-
22 · Depreciation, depletion and amortization
total $110,694 · program services $105,474 · management and general $4,358 · fundraising $862
-
23 · Insurance
total $20,140 · program services $19,190 · management and general $793 · fundraising $157
-
24a · Other expenses: Professional Services
total $447,905 · program services $377,647 · management and general $70,258
-
24b · Other expenses: Building Repairs & Maintenance
total $141,277 · program services $134,615 · management and general $5,562 · fundraising $1,100
-
24c · Other expenses: Program Food & Meal
total $109,357 · program services $109,357
-
24d · Other expenses: Facility and Equipment Leases
total $98,400 · program services $93,845 · management and general $3,803 · fundraising $752
-
24e · All other expenses
total $116,821 · program services $101,210 · management and general $15,245 · fundraising $366
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $1,215,492 · end of year $1,211,392
-
2 · Savings and temporary cash investments
beginning of year $1,357,800 · end of year $2,199,918
-
3 · Pledges and grants receivable
end of year $0
-
4 · Accounts receivable
beginning of year $155,227 · end of year $93,403
-
5 · Loans and receivables from officers and key people
end of year $0
-
6 · Loans and receivables from disqualified persons
end of year $0
-
7 · Other notes and loans receivable
end of year $0
-
8 · Inventories for sale or use
end of year $0
-
9 · Prepaid expenses and deferred charges
beginning of year $24,976 · end of year $28,869
-
10a · Land, buildings and equipment: cost or other basis
$1,863,071
-
10b · Land, buildings and equipment: accumulated depreciation
$1,157,149
-
10c · Land, buildings and equipment, net
beginning of year $811,836 · end of year $705,922
-
11 · Investments: publicly traded securities
end of year $0
-
12 · Investments: other securities
end of year $0
-
13 · Investments: program-related
end of year $0
-
14 · Intangible assets
end of year $0
-
15 · Other assets
end of year $0
-
17 · Accounts payable and accrued expenses
beginning of year $167,525 · end of year $222,041
-
19 · Deferred revenue
beginning of year $108,423 · end of year $614,843
-
24 · Unsecured notes and loans payable
beginning of year $50,000 · end of year $40,000
-
27 · Net assets without donor restrictions
beginning of year $3,219,320 · end of year $3,342,557
-
28 · Net assets with donor restrictions
beginning of year $20,063 · end of year $20,063
Mission and programs · 2022
Mission
FranDelJA provides full day, year round childcare for children ages 6 weeks to 5 years of age.
Activities or mission (Part I)
FranDelJA Enrichment Center's (FrandDelJA) mission is to be the ear and the heart for children, families, and staff impacted by violence, poverty and fear. We are committed to provide quality education with a comprehensive support to promote lifelong success. FranDelJA provides full day, year round childcare for children ages 6 weeks to 5 years of age.
-
FranDelJA Enrichment Center is a private non-profit childcare and education centerlocated in the Bay view Hunter's Point, San Francisco. Our desire is to be an activemember of a diverse and growing community. By enhancing wellness and providingenriched education and quality care, FranDelJA is a safe haven for children andfamilies impacted by inequities and trauma.The community that FranDelJA services is one of the highest need and most underserved communities in San Francisco. Date from the U.S. Census Bureau (2017) estimates, the Bay view Hunter's Point neighborhood is home to 35,492 residents in an area of 8.6 square miles. The economic levels of families indicates that 24% of the residents living in Bay view Hunter's Point are children and 22% of children in Bay view Hunter's Point are living below the poverty line. Ethnicities and languages of families in our community: Asian 34%, African American 28%, Hispanic 23%, White 13%,and Islander 2%; English only 43%, Spanish 30%, Asian/Islander 25%, and Other 2%. The children and families enrolled in the center data information includes the following: African American 63%, Hispanic 33%, Asian/Pacific Islander 3%, White 1%. To help meet the needs of the community, we operate two sites serving infants,toddlers and preschool children: FranDelJA - Gilman's total license capacity is 40infants and 30 preschoolers; and a new site opened in 2017, FranDelJA - Fairfax has a total license capacity of 21 infants and 56 preschoolers. FranDelJA is a child development program that addresses the needs of the whole child. This includes hisor her social and emotional well-being, physical and cognitive development andcultural and ethnic self - expression. We recognize the need to respect each childas an individual and want to work with families to understand each child's needs.
Expenses $3,282,812
As filed on the 2022 return.
Listed in Part VII
-
Tracy List
Executive Dir.
- Total calculated
- $130,133
- From this org
- $130,133
- From related orgs
- $0
- Other
- $0
- Hours/week
- 40
-
Karen Smith
Director
- Total calculated
- $0
- Hours/week
- 2
-
Dion-Jay Brookter
Treasurer
- Total calculated
- $0
- Hours/week
- 2
-
Marquez Gray
Director
- Total calculated
- $0
- Hours/week
- 2
-
Sandra Young
Chairman
- Total calculated
- $0
- Hours/week
- 2
-
Tobin B Gabriner
Director
- Total calculated
- $0
- Hours/week
- 2
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
- 12 February 2024
- IRS schema version
- 2022v5.0
- Source object
- 202430439349301813
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.