Skip to content
Nonprofiteer
← X-CEL INC

Form 990 for tax year 2023

Filed by X-CEL INC.

Totals

Total revenue
$1,216,954
Total expenses
$1,055,881
Contributions and grants received
$955,641
Grants paid
$0
Program service revenue
$258,140
Investment income
$3,173
Other revenue
$0
Total assets, end of year
$833,482
Total liabilities, end of year
$68,470
Net assets or fund balances, end of year
$765,012
Program services expenses (Part IX)
$998,615
Management and general expenses
$37,889
Fundraising expenses
$19,377
Program service expenses (Part III)
$998,615

Program services were 94.6% 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)

    $630,231

  • 1f · All other contributions, gifts and grants

    $325,410

  • 2a · Program service revenue: SUBCONTRACT FEES

    total $258,140 · related or exempt $258,140

  • 3 · Investment income

    total $3,173 · excluded $3,173

Functional expenses

Part IX, the statement of functional expenses.

  • 5 · Compensation of officers, directors and key employees

    total $82,070 · program services $49,242 · management and general $16,414 · fundraising $16,414

  • 7 · Other salaries and wages

    total $581,747 · program services $581,747

  • 9 · Other employee benefits

    total $32,971 · program services $31,323 · management and general $824 · fundraising $824

  • 10 · Payroll taxes

    total $67,816 · program services $64,425 · management and general $1,695 · fundraising $1,696

  • 11c · Fees: accounting

    total $10,722 · management and general $10,722

  • 11g · Fees: other

    total $22,325 · program services $22,325

  • 13 · Office expenses

    total $19,576 · program services $19,576

  • 17 · Travel

    total $9,427 · program services $9,427

  • 23 · Insurance

    total $13,180 · program services $12,520 · management and general $330 · fundraising $330

  • 24a · Other expenses: INCENTIVES

    total $112,994 · program services $112,994

  • 24b · Other expenses: STIPENDS

    total $36,724 · program services $36,724

  • 24c · Other expenses: STUDENT SERVICES

    total $24,985 · program services $24,985

  • 24d · Other expenses: TUITION

    total $16,291 · program services $16,291

  • 24e · All other expenses

    total $25,053 · program services $17,036 · management and general $7,904 · fundraising $113

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $506,479 · end of year $489,758

  • 4 · Accounts receivable

    beginning of year $161,167 · end of year $337,887

  • 9 · Prepaid expenses and deferred charges

    beginning of year $2,277 · end of year $5,837

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

    $21,605

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

    $21,605

  • 17 · Accounts payable and accrued expenses

    beginning of year $22,637 · end of year $19,390

  • 25 · Other liabilities

    beginning of year $43,347 · end of year $49,080

  • 27 · Net assets without donor restrictions

    beginning of year $603,939 · end of year $765,012

Mission and programs · 2023

Mission

PROVISION OF QUALITY ADULT EDUCATION SERVICES.

  • PROVISION OF EDUCATIONAL CLASSES FOR ADULTS.

    Expenses $998,615 · Revenue $258,140

As filed on the 2023 return.

Listed in Part VII

  • Keerthi Sugumaran

    PRESIDENT

    Total calculated
    $0
    Hours/week
    5
  • Dudney Sylla

    VICE PRESIDE

    Total calculated
    $0
    Hours/week
    5
  • Sean Ebanks

    TREASURER

    Total calculated
    $0
    Hours/week
    5
  • Cynthia Rallis

    CLERK

    Total calculated
    $0
    Hours/week
    5
  • Don Sands

    DIRECTOR/EXE

    Total calculated
    $80,191
    From this org
    $76,413
    From related orgs
    $0
    Other
    $3,778
    Hours/week
    40
  • Richard Barretto

    DIRECTOR

    Total calculated
    $0
    Hours/week
    5
  • Paulette Durrett

    DIRECTOR

    Total calculated
    $0
    Hours/week
    5
  • Denise Reyes-Nieves

    DIRECTOR

    Total calculated
    $0
    Hours/week
    5
  • James Berkman

    DIRECTOR

    Total calculated
    $0
    Hours/week
    5

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
21 January 2025
IRS schema version
2023v6.0
Source object
202540439349301774

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.