Totals
- Total revenue
- $2,097,444
- Total expenses
- $1,999,279
- Contributions and grants received
- $899,809
- Grants paid
- $0
- Program service revenue
- $1,178,153
- Investment income
- $4,482
- Other revenue
- $15,000
- Total assets, end of year
- $1,064,211
- Total liabilities, end of year
- $95,966
- Net assets or fund balances, end of year
- $968,245
- Program services expenses (Part IX)
- $1,595,882
- Management and general expenses
- $193,356
- Fundraising expenses
- $210,041
- Program service expenses (Part III)
- $1,595,882
Program services were 79.8% 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.
-
1b · Membership dues
$270,345
-
1d · Related organizations
$532,845
-
1f · All other contributions, gifts and grants
$96,619
-
2a · Program service revenue: League & tournament fees
total $1,168,852 · related or exempt $1,168,852
-
2b · Program service revenue: Sanction fees
total $9,301 · related or exempt $9,301
-
3 · Investment income
total $4,482 · excluded $4,482
-
4 · Income from investment of tax-exempt bond proceeds
total $0
-
5 · Royalties
total $0
-
6d · Net rental income or loss
total $0
-
7d · Net gain or loss
total $0
-
8c · Net income from fundraising events
total $0
-
9c · Net income from gaming
total $0
-
10c · Net income from sales of inventory
total $0
-
11a · Other revenue: Newspaper ads
total $15,000 · unrelated business $15,000
-
11e · Other revenue, total
$15,000
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $0
-
2 · Grants to domestic individuals
total $0
-
3 · Grants to foreign organizations and individuals
total $0
-
4 · Benefits paid to or for members
total $0
-
5 · Compensation of officers, directors and key employees
total $515,722 · program services $420,313 · management and general $49,509 · fundraising $45,900
-
6 · Compensation of disqualified persons
total $0
-
7 · Other salaries and wages
total $582,661 · program services $462,877 · management and general $62,172 · fundraising $57,612
-
8 · Pension plan contributions
total $33,995 · program services $27,706 · management and general $3,263 · fundraising $3,026
-
9 · Other employee benefits
total $65,405 · program services $53,305 · management and general $6,279 · fundraising $5,821
-
10 · Payroll taxes
total $86,326 · program services $70,356 · management and general $8,287 · fundraising $7,683
-
11a · Fees: management
total $0
-
11b · Fees: legal
total $0
-
11c · Fees: accounting
total $7,876 · management and general $7,876
-
11d · Fees: lobbying
total $0
-
11e · Fees: professional fundraising services
total $0
-
11f · Fees: investment management
total $0
-
11g · Fees: other
total $214,002 · program services $175,982 · management and general $19,724 · fundraising $18,296
-
12 · Advertising and promotion
total $0
-
13 · Office expenses
total $0
-
14 · Information technology
total $9,257 · program services $7,544 · management and general $888 · fundraising $825
-
15 · Royalties
total $0
-
16 · Occupancy
total $84,999 · program services $69,269 · management and general $8,158 · fundraising $7,572
-
17 · Travel
total $28,023 · program services $13,421 · management and general $13,461 · fundraising $1,141
-
18 · Travel or entertainment for public officials
total $0
-
19 · Conferences, conventions and meetings
total $0
-
20 · Interest
total $0
-
21 · Payments to affiliates
total $0
-
22 · Depreciation, depletion and amortization
total $7,947 · management and general $7,947
-
23 · Insurance
total $0
-
24a · Other expenses: Program & event costs
total $224,158 · program services $167,209 · fundraising $56,949
-
24b · Other expenses: Tennis community grants/awards
total $44,120 · program services $44,120
-
24c · Other expenses: Printing and Publications
total $38,859 · program services $34,324 · management and general $2,352 · fundraising $2,183
-
24d · Other expenses: Supplies & equipment
total $33,429 · program services $26,956 · management and general $3,440 · fundraising $3,033
-
24e · All other expenses
total $22,500 · program services $22,500
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
end of year $0
-
2 · Savings and temporary cash investments
beginning of year $864,133 · end of year $990,387
-
3 · Pledges and grants receivable
end of year $0
-
4 · Accounts receivable
beginning of year $23,875 · end of year $21,875
-
5 · Loans and receivables from officers and key people
end of year $0
-
6 · Loans and receivables from disqualified persons
end of year $0
-
7 · Other notes and loans receivable
end of year $0
-
8 · Inventories for sale or use
end of year $0
-
9 · Prepaid expenses and deferred charges
beginning of year $8,276 · end of year $8,544
-
10a · Land, buildings and equipment: cost or other basis
$174,161
-
10b · Land, buildings and equipment: accumulated depreciation
$131,835
-
10c · Land, buildings and equipment, net
beginning of year $25,557 · end of year $42,326
-
11 · Investments: publicly traded securities
end of year $0
-
12 · Investments: other securities
end of year $0
-
13 · Investments: program-related
end of year $0
-
14 · Intangible assets
end of year $0
-
15 · Other assets
beginning of year $79,914 · end of year $1,079
-
17 · Accounts payable and accrued expenses
beginning of year $49,641 · end of year $36,005
-
19 · Deferred revenue
beginning of year $32,571 · end of year $10,490
-
25 · Other liabilities
beginning of year $49,463 · end of year $49,471
-
27 · Net assets without donor restrictions
beginning of year $870,080 · end of year $968,245
Mission and programs · 2022
Mission
Promote and develop amateur tennis in Colorado. Diversity and inclusion is a strategic priority for CTA and one of our core values.
-
CTA promotes amateur tennis growth and development within Colorado and provides USTA sanctioned clinics, camps, instruction programs, leagues and tournaments to both juniors and adults.unduplicated # served = approx. 30,000# of members at 12/31/2022 = 20,689.
Expenses $1,595,882 · Revenue $1,178,153
As filed on the 2022 return.
Listed in Part VII
-
Fritz Garger
Executive Dir.
- Total calculated
- $192,768
- From this org
- $174,003
- From related orgs
- $0
- Other
- $18,765
- Hours/week
- 40
Schedule J breakdown matched by us
- Base
- $174,003
- Bonus
- not reported
- Other
- not reported
- Deferred
- not reported
- Nontaxable benefits
- $18,765
- Filer's total
- $192,768
-
Jason Rogers
Leagues Director
- Total calculated
- $131,458
- From this org
- $115,858
- From related orgs
- $0
- Other
- $15,600
- Hours/week
- 40
-
Kurt DeSautels
Communications Dir
- Total calculated
- $130,001
- From this org
- $114,446
- From related orgs
- $0
- Other
- $15,555
- Hours/week
- 40
-
Lisa Schaefer
Associate Director
- Total calculated
- $127,015
- From this org
- $111,415
- From related orgs
- $0
- Other
- $15,600
- Hours/week
- 40
-
Gonzo Garcia
Vice President
- Total calculated
- $0
- Hours/week
- 2
-
Susan Bolton
President
- Total calculated
- $0
- Hours/week
- 2
-
Bethany Brookens
Director
- Total calculated
- $0
- Hours/week
- 1
-
Mike Phillips
Director
- Total calculated
- $0
- Hours/week
- 1
-
Carolyn Peters
Director
- Total calculated
- $0
- Hours/week
- 1
-
George Tavarez
Director
- Total calculated
- $0
- Hours/week
- 1
-
Jon Messick
Director
- Total calculated
- $0
- Hours/week
- 1
-
Kate Walker
Director
- Total calculated
- $0
- Hours/week
- 1
-
Christine Houldsworth
Director
- Total calculated
- $0
- Hours/week
- 1
-
Tom Van de Hey
Director
- Total calculated
- $0
- Hours/week
- 1
-
Kenny Orive
Director
- Total calculated
- $0
- Hours/week
- 1
-
Laura Ecton
Director
- Total calculated
- $0
- Hours/week
- 1
-
John Suter
Director
- Total calculated
- $0
- Hours/week
- 1
-
Mark Scruggs
Director
- Total calculated
- $0
- Hours/week
- 1
-
John Wendt III
Director
- Total calculated
- $0
- Hours/week
- 1
-
Ed Anderson
Secretary
- Total calculated
- $0
- Hours/week
- 2
-
Marc Knutila
Director
- Total calculated
- $0
- Hours/week
- 1
-
Angela Finan
Treasurer
- Total calculated
- $0
- Hours/week
- 2
-
Leslie Davis
Director
- Total calculated
- $0
- Hours/week
- 1
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.
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.
-
Colorado Youth Tennis Foundation
501(c)3 · Raise funds to promote the life skill benefits of tennis · CO
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 24 May 2023
- IRS schema version
- 2022v5.0
- Source object
- 202341449349300429
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.