Skip to content
Nonprofiteer
← ESTEAM FOUNDATION INC

Form 990 for tax year 2023

Filed by ESTEAM FOUNDATION INC.

Totals

Total revenue
$1,000,296
Total expenses
$948,544
Contributions and grants received
$948,308
Grants paid
$0
Program service revenue
$129,018
Investment income
$10
Other revenue
-$77,040
Total assets, end of year
$568,333
Total liabilities, end of year
$76,951
Net assets or fund balances, end of year
$491,382
Program services expenses (Part IX)
$457,083
Management and general expenses
$288,238
Fundraising expenses
$203,223
Program service expenses (Part III)
$457,083

Program services were 48.2% 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.

  • 1c · Fundraising events

    $153,589

  • 1f · All other contributions, gifts and grants

    $794,719

  • 1g · Noncash contributions included above

    $37,320

  • 2a · Program service revenue: PROGRAM LICENSES

    total $53,500 · related or exempt $53,500

  • 2b · Program service revenue: CURRICULUM

    total $42,597 · related or exempt $42,597

  • 2c · Program service revenue: TRAINING

    total $32,921 · related or exempt $32,921

  • 3 · Investment income

    total $10 · excluded $10

  • 8a · Fundraising events: gross income

    $35,400

  • 8a · Fundraising events: contributions included on line 1c

    $153,589

  • 8b · Fundraising events: direct expenses

    $112,740

  • 8c · Net income from fundraising events

    total -$77,340 · excluded -$77,340

  • 11a · Other revenue: CASH BACK REWARDS

    total $300 · excluded $300

  • 11e · Other revenue, total

    $300

Functional expenses

Part IX, the statement of functional expenses.

  • 5 · Compensation of officers, directors and key employees

    total $178,088 · program services $89,044 · management and general $44,522 · fundraising $44,522

  • 7 · Other salaries and wages

    total $390,935 · program services $229,508 · management and general $41,215 · fundraising $120,212

  • 9 · Other employee benefits

    total $18,066 · program services $14,776 · fundraising $3,290

  • 10 · Payroll taxes

    total $40,095 · program services $23,305 · management and general $5,552 · fundraising $11,238

  • 11b · Fees: legal

    total $2,471 · management and general $2,171 · fundraising $300

  • 11c · Fees: accounting

    total $24,840 · management and general $24,840

  • 11g · Fees: other

    total $111,641 · program services $38,814 · management and general $59,902 · fundraising $12,925

  • 12 · Advertising and promotion

    total $24,376 · program services $17,148 · management and general $1,147 · fundraising $6,081

  • 13 · Office expenses

    total $18,911 · program services $2,751 · management and general $15,279 · fundraising $881

  • 14 · Information technology

    total $31,354 · program services $1,393 · management and general $29,858 · fundraising $103

  • 16 · Occupancy

    total $11,527 · program services $510 · management and general $11,017

  • 17 · Travel

    total $17,889 · program services $10,074 · management and general $7,359 · fundraising $456

  • 22 · Depreciation, depletion and amortization

    total $882 · management and general $882

  • 24a · Other expenses: RECRUITING AND HR

    total $42,167 · management and general $42,167

  • 24b · Other expenses: SUPPLIES

    total $29,072 · program services $29,072

  • 24c · Other expenses: STAFF TRAINING

    total $2,248 · program services $25 · management and general $2,223

  • 24d · Other expenses: EVENTS

    total $2,074 · program services $256 · fundraising $1,818

  • 24e · All other expenses

    total $1,908 · program services $407 · management and general $104 · fundraising $1,397

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $230,010 · end of year $483,392

  • 2 · Savings and temporary cash investments

    beginning of year $25,028 · end of year $23,093

  • 4 · Accounts receivable

    beginning of year $106,750 · end of year $25,099

  • 9 · Prepaid expenses and deferred charges

    end of year $30,549

  • 10a · Land, buildings and equipment: cost or other basis

    $45,488

  • 10b · Land, buildings and equipment: accumulated depreciation

    $43,398

  • 10c · Land, buildings and equipment, net

    beginning of year $336 · end of year $2,090

  • 15 · Other assets

    beginning of year $4,110 · end of year $4,110

  • 17 · Accounts payable and accrued expenses

    beginning of year $19,251 · end of year $76,951

  • 27 · Net assets without donor restrictions

    beginning of year $346,983 · end of year $491,382

Mission and programs · 2023

Mission

TO CREATE THE NEXT GENERATION OF DIVERSE INNOVATORS AND CHANGEMAKERS BY MAKING ENTREPRENEURSHIP EDUCATION ACCESSIBLE TO ALL YOUTH.

Activities or mission (Part I)

CREATING THE NEXT GENERATION OF DIVERSE INNOVATORS AND CHANGEMAKERS BY MAKING ENTREPRENEURIAL EDUCATION ACCESSIBLE TO ALL YOUTH.

  • VENTURELAB CURRICULUM:PROVIDES EDUCATORS WITH STRUCTURED ACTIVITIES, TOOLS AND LESSON PLANS TO TEACH K-12 STUDENTS ABOUT ENTREPRENEURSHIP AND THE ENTREPRENEURIAL MINDSET.

    Expenses $416,741 · Revenue $41,872

  • VENTURELAB PROGRAMS:PROVIDES COMPREHENSIVE YOUTH ENTREPRENEURSHIP AND MENTORSHIP PROGRAMS TO ENGAGE STUDENTS AND THE COMMUNITY IN ENTREPRENEURIAL MINDSETS AND SKILL DEVELOPMENT.

    Expenses $36,632 · Revenue $54,225

  • VENTURELAB TRAINING AND PROFESSIONAL DEVELOPMENT:TRAINS TEACHERS, PARENTS, AND COMMUNITY LEADERS IN TEACHING YOUTH ENTREPRENEURSHIP. PARTICIPANTS BUILD CONFIDENCE IN VENTURELAB MATERIAL BY EXPERIENCING FIRST-HAND THE ACTIVITIES, MODULES, AND TASKS THAT STUDENTS WILL TACKLE IN THE CURRICULUM.

    Expenses $3,710 · Revenue $32,921

As filed on the 2023 return.

Listed in Part VII

  • Luz Cristal Glangchai

    PRESIDENT

    Total calculated
    $36,951
    From this org
    $34,539
    From related orgs
    $0
    Other
    $2,412
    Hours/week
    10
  • Ilana Zivkovich

    SECRETARY

    Total calculated
    $0
    Hours/week
    1
  • Jeff Davis

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1
  • Jonathan Bryce

    TREASURER

    Total calculated
    $0
    Hours/week
    1
  • Courtney Skarda

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1
  • Patrick Condon

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1
  • Val Borohov

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1
  • Desma Deitz

    EXECUTIVE DIRECTOR

    Total calculated
    $141,137
    From this org
    $137,500
    From related orgs
    $0
    Other
    $3,637
    Hours/week
    40

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
15 May 2024
IRS schema version
2023v5.0
Source object
202421369349313212

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.