Totals
- Total revenue
- $3,027,615
- Total expenses
- $2,087,780
- Contributions and grants received
- $548,694
- Grants paid
- $33,898
- Program service revenue
- $1,246,858
- Investment income
- $373,383
- Other revenue
- $858,680
- Total assets, end of year
- $4,200,285
- Total liabilities, end of year
- $1,511,954
- Net assets or fund balances, end of year
- $2,688,331
- Program services expenses (Part IX)
- $1,955,696
- Management and general expenses
- $88,109
- Fundraising expenses
- $43,975
- Program service expenses (Part III)
- $1,955,696
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)
$72,661
-
1f · All other contributions, gifts and grants
$476,033
-
2a · Program service revenue: CAMPING
total $1,151,149 · related or exempt $1,151,149
-
2b · Program service revenue: ACTIVITES
total $83,523 · related or exempt $83,523
-
2c · Program service revenue: PROJECT SALES
total $12,186 · related or exempt $12,186
-
3 · Investment income
total $2,492 · excluded $2,492
-
6a · Gross rents
real property $440,786
-
6b · Less rental expenses
real property $0
-
6c · Rental income or loss
real property $440,786
-
6d · Net rental income or loss
total $440,786 · excluded $440,786
-
7a · Gross sales of assets other than inventory
other assets $445,000
-
7b · Less cost or other basis and sales expenses
other assets $74,109
-
7c · Gain or loss
other assets $370,891
-
7d · Net gain or loss
total $370,891 · related or exempt $370,891
-
8a · Fundraising events: gross income
$447,630
-
8b · Fundraising events: direct expenses
$326,248
-
8c · Net income from fundraising events
total $121,382 · excluded $121,382
-
10a · Gross sales of inventory
$2,917
-
10b · Cost of goods sold
$2,163
-
10c · Net income from sales of inventory
total $754 · excluded $754
-
11a · Other revenue: OTHER REVENUE
total $295,758 · related or exempt $295,758
-
11e · Other revenue, total
$295,758
Functional expenses
Part IX, the statement of functional expenses.
-
2 · Grants to domestic individuals
total $33,898 · program services $33,898
-
5 · Compensation of officers, directors and key employees
total $127,054 · program services $107,996 · management and general $12,705 · fundraising $6,353
-
7 · Other salaries and wages
total $699,211 · program services $652,245 · management and general $31,311 · fundraising $15,655
-
8 · Pension plan contributions
total $41,278 · program services $35,086 · management and general $4,128 · fundraising $2,064
-
9 · Other employee benefits
total $47,482 · program services $41,370 · management and general $4,075 · fundraising $2,037
-
10 · Payroll taxes
total $67,132 · program services $61,812 · management and general $3,546 · fundraising $1,774
-
11c · Fees: accounting
total $24,563 · management and general $24,563
-
11g · Fees: other
total $34,074 · program services $31,980 · management and general $1,396 · fundraising $698
-
12 · Advertising and promotion
total $353 · program services $353
-
16 · Occupancy
total $77,853 · program services $77,853
-
17 · Travel
total $39,101 · program services $37,259 · management and general $1,228 · fundraising $614
-
19 · Conferences, conventions and meetings
total $23,465 · program services $22,468 · management and general $665 · fundraising $332
-
21 · Payments to affiliates
total $29,124 · program services $29,124
-
22 · Depreciation, depletion and amortization
total $101,779 · program services $101,156 · management and general $415 · fundraising $208
-
23 · Insurance
total $32,245 · program services $31,420 · management and general $550 · fundraising $275
-
24a · Other expenses: PROGRAM SUPPLIES
total $379,917 · program services $377,749 · management and general $335 · fundraising $1,833
-
24b · Other expenses: REPAIRS AND MAINTENACE
total $259,492 · program services $257,330 · management and general $1,442 · fundraising $720
-
24c · Other expenses: RECOGNITION AWARDS
total $31,385 · program services $21,531 · management and general $190 · fundraising $9,664
-
24d · Other expenses: OTHER
total $19,383 · program services $18,420 · management and general $378 · fundraising $585
-
24e · All other expenses
total $18,991 · program services $16,646 · management and general $1,182 · fundraising $1,163
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $2,419,064 · end of year $1,736,626
-
3 · Pledges and grants receivable
beginning of year $0 · end of year $17,198
-
4 · Accounts receivable
beginning of year $4,561 · end of year $73,597
-
8 · Inventories for sale or use
beginning of year $21,875 · end of year $20,547
-
9 · Prepaid expenses and deferred charges
beginning of year $50,414 · end of year $74,450
-
10a · Land, buildings and equipment: cost or other basis
$3,238,502
-
10b · Land, buildings and equipment: accumulated depreciation
$1,912,484
-
10c · Land, buildings and equipment, net
beginning of year $1,409,864 · end of year $1,326,018
-
15 · Other assets
beginning of year $0 · end of year $951,849
-
17 · Accounts payable and accrued expenses
beginning of year $1,442,744 · end of year $47,584
-
19 · Deferred revenue
beginning of year $339,249 · end of year $448,357
-
21 · Escrow or custodial account liability
beginning of year $261,090 · end of year $255,673
-
23 · Secured mortgages and notes payable
beginning of year $155,952
-
25 · Other liabilities
beginning of year $0 · end of year $760,340
-
27 · Net assets without donor restrictions
beginning of year $1,288,676 · end of year $2,228,273
-
28 · Net assets with donor restrictions
beginning of year $418,067 · end of year $460,058
Mission and programs · 2022
Mission
TO PREPARE YOUNG PEOPLE TO MAKE ETHICAL AND MORAL CHOICES OVER THEIR LIFETIMES BY INSTILLING IN THEM THE VALUES OF THE SCOUT OATH AND LAW.
-
SUPPORT SERVICES TO LOCAL SCOUTING UNITS. APPROXIMATELY 4,000 MEMBERS WERE PROVIDED WITH WEEKLY MEETINGS AND ACTIVITES.
Expenses $1,955,696 · Grants $33,898 · Revenue $1,913,507
As filed on the 2022 return.
Listed in Part VII
-
Chris BakerCHRIS BAKER
PRESIDENT
- Total calculated
- $0
- Hours/week
- 5
-
Aaron LangloisAARON LANGLOIS
VP OF PROGRAM AND CAMPING
- Total calculated
- $0
- Hours/week
- 1
-
John O'MalleyJOHN O'MALLEY
VP OF MEMBERSHIP STANDARDS
- Total calculated
- $0
- Hours/week
- 5
-
Jeremy AhearnJEREMY AHEARN
VP OF ADMINISTRATION
- Total calculated
- $0
- Hours/week
- 1
-
Terry BassTERRY BASS
VP FUND DEVELOPMENT
- Total calculated
- $0
- Hours/week
- 1
-
David BosselaitDAVID BOSSELAIT
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Matthew CiampagliaMATTHEW CIAMPAGLIA
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
John CreedonJOHN CREEDON
EXECUTIVE VP
- Total calculated
- $0
- Hours/week
- 1
-
Kevin KearneyKEVIN KEARNEY
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Ken KronlundKEN KRONLUND
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Alan MalkasianALAN MALKASIAN
VP OF FINANCE
- Total calculated
- $0
- Hours/week
- 1
-
Calvin MooreCALVIN MOORE
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Branden MorrisBRANDEN MORRIS
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Christopher PeraCHRISTOPHER PERA
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Jamie PitneyJAMIE PITNEY
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Marc SmithMARC SMITH
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Richard SpurrRICHARD SPURR
VP OF MARKETING
- Total calculated
- $0
- Hours/week
- 1
-
David StoneDAVID STONE
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Charles ThompsonCHARLES THOMPSON
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Paul O'RiordanPAUL O'RIORDAN
VP OF LEGAL AFFAIRS
- Total calculated
- $0
- Hours/week
- 1
-
Brian AndersBRIAN ANDERS
COUNCIL COMMISSIONER
- Total calculated
- $0
- Hours/week
- 1
-
Andrew BauerANDREW BAUER
VP PROPERTIES
- Total calculated
- $0
- Hours/week
- 1
-
Rajiv DayalRAJIV DAYAL
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Ana Martinez-ReynoldsANA MARTINEZ-REYNOLDS
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Dan NewmanDAN NEWMAN
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Rochelle RayROCHELLE RAY
VP GOVERNANCE
- Total calculated
- $0
- Hours/week
- 1
-
Dan ScottiDAN SCOTTI
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Mark StickneyMARK STICKNEY
TREASURER
- Total calculated
- $0
- Hours/week
- 1
-
Dan FullerDAN FULLER
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Tracy GagnonTRACY GAGNON
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Jim GanleyJIM GANLEY
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Cj MooreCJ MOORE
MEMBER AT LARGE
- Total calculated
- $0
- Hours/week
- 1
-
Mark BarbernitzMARK BARBERNITZ
SCOUT EXECUTIVE
- Total calculated
- $127,054
- From this org
- $127,054
- From related orgs
- $0
- Other
- $0
- 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.
Related organizations on this return
Schedule R Part II: tax-exempt organizations related to the filer by control. It does not record shared board members or money.
-
NASHUA VALLEY COUNCIL TRUST FUND #230
501(C)(3) · PROVIDE SUPPORT FOR HEART OF NEW ENGLAND COUNCIL BOY SCOUTS OF AMERICA, INC. · MA · controlled entity
Directly controlled by HEART OF NEW ENGLAND COUNCIL BOY SCOUTS OF NEW ENGLAND
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 29 August 2023
- IRS schema version
- 2022v5.0
- Source object
- 202302419349300345
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.