Totals
- Total revenue
- $7,330,065
- Total expenses
- $7,357,965
- Contributions and grants received
- $3,221,481
- Grants paid
- $0
- Program service revenue
- $4,093,629
- Investment income
- $11,288
- Other revenue
- $3,667
- Total assets, end of year
- $8,105,861
- Total liabilities, end of year
- $2,590,050
- Net assets or fund balances, end of year
- $5,515,811
- Program services expenses (Part IX)
- $6,356,610
- Management and general expenses
- $978,677
- Fundraising expenses
- $22,678
- Program service expenses (Part III)
- $6,356,610
Program services were 86.4% 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)
$3,009,311
-
1f · All other contributions, gifts and grants
$212,170
-
2a · Program service revenue: PEDIATRIC THERAPY
total $2,602,625 · related or exempt $2,602,625
-
2b · Program service revenue: JANITORIAL SERVICES
total $736,284 · related or exempt $736,284
-
2c · Program service revenue: EARLY LEARNING
total $657,709 · related or exempt $657,709
-
2d · Program service revenue: EMPLOYMENT SERVICES
total $97,011 · related or exempt $97,011
-
3 · Investment income
total $11,288 · excluded $11,288
-
6a · Gross rents
real property $9,483
-
6b · Less rental expenses
real property $5,816
-
6c · Rental income or loss
real property $3,667
-
6d · Net rental income or loss
total $3,667 · unrelated business $3,667
Functional expenses
Part IX, the statement of functional expenses.
-
5 · Compensation of officers, directors and key employees
total $261,352 · program services $84,572 · management and general $172,681 · fundraising $4,099
-
7 · Other salaries and wages
total $4,416,254 · program services $4,233,928 · management and general $177,705 · fundraising $4,621
-
8 · Pension plan contributions
total $87,599 · program services $82,062 · management and general $5,312 · fundraising $225
-
9 · Other employee benefits
total $817,010 · program services $700,982 · management and general $115,058 · fundraising $970
-
10 · Payroll taxes
total $463,192 · program services $427,710 · management and general $34,661 · fundraising $821
-
11b · Fees: legal
total $5,857 · program services $5,019 · management and general $838
-
11c · Fees: accounting
total $31,725 · management and general $31,725
-
12 · Advertising and promotion
total $90,216 · program services $17,061 · management and general $73,155
-
13 · Office expenses
total $284,148 · program services $260,114 · management and general $23,717 · fundraising $317
-
16 · Occupancy
total $51,831 · program services $39,689 · management and general $12,142
-
17 · Travel
total $59,551 · program services $59,341 · management and general $210
-
20 · Interest
total $79,899 · program services $56,290 · management and general $23,609
-
22 · Depreciation, depletion and amortization
total $242,810 · program services $176,553 · management and general $66,257
-
23 · Insurance
total $74,962 · program services $63,726 · management and general $11,236
-
24a · Other expenses: SETTLEMENT FEES
total $153,050 · management and general $148,600 · fundraising $4,450
-
24b · Other expenses: MISCELLANEOUS
total $118,476 · program services $77,075 · management and general $34,453 · fundraising $6,948
-
24c · Other expenses: REPAIRS & MAINTENANCE
total $78,344 · program services $44,420 · management and general $33,924
-
24d · Other expenses: COMMUNICATIONS
total $24,936 · program services $22,133 · management and general $2,803
-
24e · All other expenses
total $16,753 · program services $5,935 · management and general $10,591 · fundraising $227
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $1,444,754 · end of year $1,568,575
-
4 · Accounts receivable
beginning of year $878,429 · end of year $801,185
-
9 · Prepaid expenses and deferred charges
beginning of year $34,773 · end of year $34,537
-
10a · Land, buildings and equipment: cost or other basis
$8,806,970
-
10b · Land, buildings and equipment: accumulated depreciation
$3,140,809
-
10c · Land, buildings and equipment, net
beginning of year $5,629,923 · end of year $5,666,161
-
13 · Investments: program-related
beginning of year $35,440 · end of year $35,403
-
17 · Accounts payable and accrued expenses
beginning of year $418,895 · end of year $589,308
-
23 · Secured mortgages and notes payable
beginning of year $2,060,713 · end of year $1,984,834
-
24 · Unsecured notes and loans payable
end of year $15,908
-
27 · Net assets without donor restrictions
beginning of year $5,318,998 · end of year $5,482,772
-
28 · Net assets with donor restrictions
beginning of year $224,713 · end of year $33,039
Mission and programs · 2022
Mission
PROVIDING THERAPY, EDUCATION AND EMPLOYMENT SERVICES FOR INDIVIDUALS WITH CHALLENGES.
Activities or mission (Part I)
PROVIDING AN ARRAY OF SERVICES THAT MEET THE NEEDS OF DISABLED AND OTHER VULNERABLE POPULATIONS.
-
JANITORIAL SERVICES: PROVIDES CUSTODIAL SERVICES TO GOVERNMENTAL, CHARITABLE AND BUSINESS CLIENTS WHILE PROVIDING EMPLOYMENT OPPORTUNITIES FOR DISABLED ADULTS
Expenses $684,890 · Revenue $736,284
-
PEDIATRIC THERAPY SERVICES: PROVIDES SPEECH, OCCUPATIONAL, PHYSICAL AND EDUCATIONAL THERAPY TO CHILDREN WITH DEVELOPMENTAL DELAYS.
Expenses $2,916,978 · Revenue $2,602,625
-
EARLY LEARNING: PROVIDES QUALITY EDUCATION AND CARE FOR CHILDREN OF ALL INCOME AND ABILITY LEVELS, AGED 12 MONTHS TO FIVE YEARS.
Expenses $2,158,411 · Revenue $657,709
-
EMPLOYMENT SERVICES: PROVIDES EMPLOYMENT RESOURCES AND SERVICES TO ADULTS WITH DEVELOPMENTAL DISABILITIES.
Expenses $596,331 · Revenue $97,011
As filed on the 2022 return. The filer continues this part on Schedule O, which is not shown here.
Listed in Part VII
-
JOHN CATON
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
MARY DUNFORD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
ROBERT WOODARD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
KARALEE EHLINE
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
DICK JAMES
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
BOBBI HEITSCHMIDT
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
LINDSEY SALVESTRIN
SECRETARY
- Total calculated
- $0
- Hours/week
- 1
-
BECKY WEIS
TREASURER
- Total calculated
- $0
- Hours/week
- 1
-
MEGAN SHANK
PAST-CHAIR
- Total calculated
- $0
- Hours/week
- 1
-
DARCEY REED
VICE-CHAIR
- Total calculated
- $0
- Hours/week
- 1
-
RYAN HART
CHAIR
- Total calculated
- $0
- Hours/week
- 1
-
GREG HALL
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
TAYLOR VILHAUER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
AIMEE WALTER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
RHONDA BUCK
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
DENA STRONG
PRESIDENT & CEO
- Total calculated
- $164,503
- From this org
- $157,064
- From related orgs
- $0
- Other
- $7,439
- Hours/week
- 40
Schedule J breakdown matched by us
- Base
- $157,064
- Bonus
- $0
- Other
- $0
- Deferred
- $0
- Nontaxable benefits
- $0
- Filer's total
- $157,064
-
MELISSA WOLF
FINANCE MANAGER
- Total calculated
- $96,849
- From this org
- $87,773
- From related orgs
- $0
- Other
- $9,076
- 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. A Schedule J breakdown is as filed: base pay, bonus, other, deferred compensation and nontaxable benefits from this organization, with any from related organizations beside each, and the filer's own total. It is shown with the Part VII listing of the same name on the same return. The form gives no key between the two, so that pairing is ours, and is marked matched by us.
Schedule J
Answered yes
- 3 · Compensation committee
- 3 · Approval by the board or compensation committee
Answered no
- 4a · Severance or change-of-control payment
- 4b · Supplemental nonqualified retirement plan
- 4c · Equity-based compensation arrangement
- 5a · Pay contingent on this organization's revenues
- 5b · Pay contingent on a related organization's revenues
- 6a · Pay contingent on this organization's net earnings
- 6b · Pay contingent on a related organization's net earnings
- 7 · Other non-fixed payments
- 8 · Paid under the initial-contract exception
Part I's answers as filed. A line not listed was left unanswered; on lines 1a and 3 that means the box was not checked.
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
- 202400439349301645
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.