Totals
- Total revenue
- $1,461,869
- Total expenses
- $1,234,586
- Contributions and grants received
- $1,276,312
- Grants paid
- $0
- Program service revenue
- $185,544
- Investment income
- $13
- Other revenue
- $0
- Total assets, end of year
- $449,563
- Total liabilities, end of year
- $38,507
- Net assets or fund balances, end of year
- $411,056
- Program services expenses (Part IX)
- $1,220,241
- Management and general expenses
- $14,345
- Fundraising expenses
- $0
- Program service expenses (Part III)
- not reported
Program services were 98.8% 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.
-
1e · Government grants (contributions)
$857,576
-
1f · All other contributions, gifts and grants
$418,736
-
2a · Program service revenue: CONTRACTED SERVICES
total $185,544 · related or exempt $185,544
-
3 · Investment income
total $13 · related or exempt $13
-
8c · Net income from fundraising events
total $0
Functional expenses
Part IX, the statement of functional expenses.
-
7 · Other salaries and wages
total $336,772 · program services $336,772
-
10 · Payroll taxes
total $28,518 · program services $28,518
-
11a · Fees: management
total $729,152 · program services $722,212 · management and general $6,940
-
11c · Fees: accounting
total $800 · program services $800
-
12 · Advertising and promotion
total $1,260 · management and general $1,260
-
13 · Office expenses
total $10,085 · program services $7,546 · management and general $2,539
-
16 · Occupancy
total $6,596 · program services $2,990 · management and general $3,606
-
19 · Conferences, conventions and meetings
total $34,128 · program services $34,128
-
23 · Insurance
total $5,782 · program services $5,782
-
24a · Other expenses: PAYROLL FEES AND OTHER PR
total $16,033 · program services $16,033
-
24b · Other expenses: OTHER COSTS
total $18 · program services $18
-
24c · Other expenses: LICENSES PERMITS AND FEES
total $4,159 · program services $4,159
-
24d · Other expenses: MATERIALS AND SUPPLIES
total $61,283 · program services $61,283
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $139,751 · end of year $372,009
-
8 · Inventories for sale or use
beginning of year $2,139
-
10a · Land, buildings and equipment: cost or other basis
$3,038
-
10c · Land, buildings and equipment, net
beginning of year $3,986 · end of year $3,038
-
14 · Intangible assets
beginning of year $73,320 · end of year $73,320
-
15 · Other assets
beginning of year $866 · end of year $1,196
-
17 · Accounts payable and accrued expenses
beginning of year $35,127 · end of year $38,507
-
31 · Retained earnings, endowment or other funds
beginning of year $184,935 · end of year $411,056
Mission and programs · 2023
Mission
PROMOTE ECOSYSTEM HELATH ACROSS THE APPLEGATE WATERSHED THRO UGH EDUCATION & RESTORATION CARRIED OUT IN PTRSHIP W/ LANDOW NERS, AGENCIES & OTHER INTERESTED PARTIES CONTRIBUTING TO TH E LOCAL ECONOMY & COMMUNITY.
Activities or mission (Part I)
PROMOTE ECOSYSTEM HEALTH ACROSS THE APPLEGATE WATERSHED THROUGH STEWARTSHIP EDUCATION AND RESTORATION CARRIED OUT IN PTRSHIP WITH LANDOWNERS, AGENCIES,
-
UPPER PHILIPS FISH PASSAGE & IRRIGATION EFFICIENCY PROJECT ENTERED ITS FINAL PHASE OF PLANNING, LEADING TO CONSTRUCTION IN 2024 OF THE IRRIGATION EFFICIENCY PROJECT. THE OLD FISH SCREEN WAS REMOVED, AND A NEW, LARGER FISH SCREEN WAS BUILT BY THE DEPARTMENT OF FISH AND WILDLIFE. A MEASURING DEVICE INSTALLED DOWN DITCH FROM THE FISH SCREEN, COMPLETED THE FISH FRIENDLY PHASE OF THIS PROJECT. A CONTRACTOR WAS HIRED TO COMPLETE THE IRRIGATION EFFICIENCY PHASE BY INSTALLING OVER 6,000 FEET OF 12 INCH HDPE WELDED PIPE. THE PROJECT WILL BE COMPLETED BY JUNE 2024.
-
FISH PASSAGE AND IRRIGATION EFFICIENCY - WILLIAMS CREEK. WE HAVE BEEN WORKING ON TECHNICAL DESIGNS FOR TWO MAJOR FISH PASSAGE BARRIERS IN WILLIAM CREEK. THESE ARE THE LAST TWO BARRIERS ON THIS STREAM. THE WATTS TOPPIN FISH PASSAGE AND IRRIGATION EFFICIENCY ON WILIAMS CREEK AT THE OLDEST WATER RIGHT IN THE SYSTEM. HOWEVER, FUNDING HAS BEEN IN SHORTFALL PUSHING BACK TH IMPLEMENTATION OF THE PROJECT. THE LAUREL HILL FISH PASSAGE PROJECT WILL ADDRESS A LARGE GRAVEL PUSH UP DAM AND THE IMPACTS TO THE STREAM FROM THE HISTORICAL HIGH FLOW REMOVAL OF THEIR CONCRETE STRUCTURE. A LARGE NOAA REST ORATION GRANT WAS SUBMITTED IN 2023 FOR THIS PROJECT. WHEN COMPLETED THESE PROJECTS WILL CREATE EFFICIENCIES TO THE INFRASTRUCTURE THAT WILL AID IN WATER QUANTITY IMPROVEMENTS TO THE CREEK AND A HIGH PRIORITY STREAM THAT IS BARRIER FREE FOR ALL LIFE STAGES OF AQUATIC LIFE.
-
CONSERVATION IMPLEMENTATION STRATEGY FOR UPLAND FUELS REDUCTION THE ORGANIZATION HAS BEEN WORKING WITH LOCAL AGENCIES AND NON-PROFIT ORGANIZATIONS ON FUELS REDUCTION PROJECTS IN THE APPLEGATE WATERSHED. STAFF COMPLETED AND SUBMITTED A CONSERVATION IMPLEMENTATION STRATEGY TO THE NATURAL RESOURCE CONSERVATION SERVICE (NRCS) THAT WILL BRING UPLAND FUEL LOAD TREATMENTS TO LANDOWNERS IN THE UPPER APPLEGATE IN THE FALL OF 2024 AND 2025. WE ALSO SUBMITTED GRANT APPLICATIONS FOR COMMUNITY WILDLIFE PROTECTION PLANS (CWPP) THAT WILL INCLUDE UPDATING THE APPLEGATE COMMUNITY IN JACKSON AND JOSEPHINE COUNTIES COMMUNITY WILDFIRE PROTECTION PLAN. ALL OF THIS WORK WILL COMPLEMENT BLM AND USFS FUELS REDUCTION WORK IN THE UPPER APPLEGATE WATERSHED.
As filed on the 2023 return.
Listed in Part VII
-
JACK SHIPLEY
BOARD MEMBER EMERITUS
- Total calculated
- $0
- Hours/week
- 20
-
GEOFF BECKER
BOARD CHAIR
- Total calculated
- $0
- Hours/week
- 0
-
BARBARA SUMMERHAWK
SECRETARY
- Total calculated
- $0
- Hours/week
- 0
-
KIRSTEN SHOCKEY
EXECUTIVE BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 0
-
ALAN JOURNET
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 0
-
HEIDI MARTINS
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 0
-
JANIS MOHR TIPTON
EXECUTIVE BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 0
-
DAVID RUSSEL
EXECUTIVE BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 0
-
MEL WANN
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 0
-
MARY BUCKLEY MIKKELSEN
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 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
- 2023
- Filed
- 14 April 2024
- IRS schema version
- 2023v5.0
- Source object
- 202401369349313230
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.