Skip to content
Nonprofiteer
← FRONT RANGE UNISERV UNIT

Form 990 for tax year 2023

Filed by FRONT RANGE UNISERV UNIT.

Totals

Total revenue
$639,624
Total expenses
$707,213
Contributions and grants received
$0
Grants paid
$0
Program service revenue
$622,908
Investment income
$4,716
Other revenue
$12,000
Total assets, end of year
$196,242
Total liabilities, end of year
$16,783
Net assets or fund balances, end of year
$179,459
Program services expenses (Part IX)
$475,612
Management and general expenses
$231,601
Fundraising expenses
$0
Program service expenses (Part III)
$475,612

Program services were 67.3% 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.

  • 2a · Program service revenue: MEMBERSHIP DUES

    total $384,094 · related or exempt $384,094

  • 2b · Program service revenue: CEA

    total $156,483 · related or exempt $156,483

  • 2c · Program service revenue: NEA

    total $82,331 · related or exempt $82,331

  • 3 · Investment income

    total $4,716 · related or exempt $4,716

  • 11a · Other revenue: SUBLEASE INCOME

    total $12,000 · related or exempt $12,000

  • 11e · Other revenue, total

    $12,000

Functional expenses

Part IX, the statement of functional expenses.

  • 4 · Benefits paid to or for members

    total $2,348 · program services $2,348

  • 5 · Compensation of officers, directors and key employees

    total $296,697 · program services $296,697

  • 7 · Other salaries and wages

    total $101,935 · management and general $101,935

  • 8 · Pension plan contributions

    total $60,556 · program services $44,521 · management and general $16,035

  • 9 · Other employee benefits

    total $107,958 · program services $78,363 · management and general $29,595

  • 10 · Payroll taxes

    total $34,566 · program services $25,989 · management and general $8,577

  • 11c · Fees: accounting

    total $4,675 · management and general $4,675

  • 13 · Office expenses

    total $15,879 · management and general $15,879

  • 16 · Occupancy

    total $38,489 · management and general $38,489

  • 17 · Travel

    total $17,151 · program services $17,151

  • 19 · Conferences, conventions and meetings

    total $10,270 · program services $9,643 · management and general $627

  • 22 · Depreciation, depletion and amortization

    total $975 · management and general $975

  • 23 · Insurance

    total $3,529 · management and general $3,529

  • 24a · Other expenses: MEMBERSHIP

    total $8,725 · management and general $8,725

  • 24b · Other expenses: MISCELLANEOUS

    total $1,306 · management and general $1,306

  • 24c · Other expenses: TRAC

    total $1,200 · management and general $1,200

  • 24d · Other expenses: PROGRAM GRANT EXP

    total $900 · program services $900

  • 24e · All other expenses

    total $54 · management and general $54

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $235,531 · end of year $170,115

  • 2 · Savings and temporary cash investments

    beginning of year $12,874 · end of year $12,997

  • 4 · Accounts receivable

    beginning of year $11,077 · end of year $5,376

  • 9 · Prepaid expenses and deferred charges

    beginning of year $3,291 · end of year $3,380

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

    $36,805

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

    $36,346

  • 10c · Land, buildings and equipment, net

    end of year $459

  • 15 · Other assets

    beginning of year $3,915 · end of year $3,915

  • 17 · Accounts payable and accrued expenses

    beginning of year $3,469 · end of year $5,592

  • 25 · Other liabilities

    beginning of year $16,171 · end of year $11,191

  • 27 · Net assets without donor restrictions

    beginning of year $247,048 · end of year $179,459

Mission and programs · 2023

Mission

TO PROVIDE STAFF AND FACILITIES TO LOCAL AFFILIATES.

  • THE PRIMARY PURPOSE OF THIS ASSOCIATION IS TO PROVIDE STAFF AND FACILITIES TO THE LOCAL AFFILIATES.

    Expenses $475,612

As filed on the 2023 return.

Listed in Part VII

  • Peter Morris

    UNISERV DIRE

    Total calculated
    $111,205
    From this org
    $111,205
    From related orgs
    $0
    Other
    $0
    Hours/week
    40
  • Melissa Hart

    UNISERV DIRE

    Total calculated
    $142,764
    From this org
    $142,764
    From related orgs
    $0
    Other
    $0
    Hours/week
    40
  • Kasey Ellis

    UNIT CHAIR

    Total calculated
    $0
    Hours/week
    40
  • Kelsie Debow

    VICE CHAIR

    Total calculated
    $0
    Hours/week
    40
  • Tracey Lonn

    TREASURER

    Total calculated
    $0
  • Taya Mastrobuono

    CEA BOARD

    Total calculated
    $0
  • Jeanette Campbell

    CEA BOARD

    Total calculated
    $0
  • Doug Adolf

    REPRESENTATI

    Total calculated
    $0
  • Rachael Richardson

    REPRESENTATI

    Total calculated
    $0
  • Rosemary Wulf

    REPRESENTATI

    Total calculated
    $0
  • Kellie Bayne

    REPRESENTATI

    Total calculated
    $0
  • Cathy Lynsky

    REPRESENTATI

    Total calculated
    $0
  • Katie Biester

    REPRESENTATI

    Total calculated
    $0
  • Delia Rollow

    REPRESENTATI

    Total calculated
    $0

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
14 July 2025
IRS schema version
2023v6.0
Source object
202541959349301314

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.