Skip to content
Nonprofiteer
← ESTEAM FOUNDATION INC

Form 990 for tax year 2022

Filed by ESTEAM FOUNDATION INC.

Totals

Total revenue
$539,524
Total expenses
$823,315
Contributions and grants received
$397,354
Grants paid
$0
Program service revenue
$142,142
Investment income
$28
Other revenue
$0
Total assets, end of year
$366,234
Total liabilities, end of year
$19,251
Net assets or fund balances, end of year
$346,983
Program services expenses (Part IX)
$406,622
Management and general expenses
$205,317
Fundraising expenses
$211,376
Program service expenses (Part III)
$406,622

Program services were 49.4% 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)

    $63,618

  • 1f · All other contributions, gifts and grants

    $333,736

  • 1g · Noncash contributions included above

    $17,000

  • 2a · Program service revenue: PROGRAM LICENSES

    total $82,500 · related or exempt $82,500

  • 2b · Program service revenue: TRAINING

    total $31,885 · related or exempt $31,885

  • 2c · Program service revenue: CURRICULUM

    total $27,757 · related or exempt $27,757

  • 3 · Investment income

    total $28 · excluded $28

Functional expenses

Part IX, the statement of functional expenses.

  • 5 · Compensation of officers, directors and key employees

    total $173,800 · program services $60,830 · management and general $60,830 · fundraising $52,140

  • 7 · Other salaries and wages

    total $242,797 · program services $194,531 · management and general $16,135 · fundraising $32,131

  • 9 · Other employee benefits

    total $11,546 · program services $10,705 · management and general $841

  • 10 · Payroll taxes

    total $31,476 · program services $19,461 · management and general $5,541 · fundraising $6,474

  • 11b · Fees: legal

    total $5,108 · management and general $5,108

  • 11c · Fees: accounting

    total $4,551 · management and general $4,551

  • 11g · Fees: other

    total $121,570 · program services $99,227 · management and general $12,454 · fundraising $9,889

  • 12 · Advertising and promotion

    total $27,069 · fundraising $27,069

  • 13 · Office expenses

    total $4,452 · management and general $3,639 · fundraising $813

  • 14 · Information technology

    total $41,840 · management and general $41,840

  • 16 · Occupancy

    total $2,264 · management and general $2,264

  • 17 · Travel

    total $13,818 · program services $557 · management and general $13,261

  • 22 · Depreciation, depletion and amortization

    total $1,729 · management and general $1,729

  • 23 · Insurance

    total $7,684 · management and general $7,684

  • 24a · Other expenses: EVENTS

    total $79,532 · fundraising $79,532

  • 24b · Other expenses: SUPPLIES

    total $22,489 · program services $20,399 · management and general $2,090

  • 24c · Other expenses: RECRUITING AND HR

    total $18,079 · management and general $18,079

  • 24d · Other expenses: STAFF TRAINING

    total $8,595 · management and general $8,595

  • 24e · All other expenses

    total $4,916 · program services $912 · management and general $676 · fundraising $3,328

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $598,685 · end of year $255,038

  • 4 · Accounts receivable

    end of year $106,750

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

    $42,852

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

    $42,516

  • 10c · Land, buildings and equipment, net

    beginning of year $448 · end of year $336

  • 14 · Intangible assets

    beginning of year $1,617

  • 15 · Other assets

    beginning of year $4,110 · end of year $4,110

  • 17 · Accounts payable and accrued expenses

    end of year $19,251

  • 27 · Net assets without donor restrictions

    beginning of year $604,860 · end of year $346,983

Mission and programs · 2022

Mission

TO CREATE THE NEXT GENERATION OF DIVERSE INNOVATORS AND CHANGEMAKERS BY MAKING ENTREPRENEURSHIP EDUCATION ACCESSIBLE TO ALL YOUTH.

Activities or mission (Part I)

CREATING THE NEXT GENERATION OF DIVERSE INNOVATORS AND CHANGEMAKERS BY MAKING ENTREPRENEURIAL EDUCATION ACCESSIBLE TO ALL YOUTH.

  • VENTURELAB CURRICULUM AND PROGRAMS:PROVIDES ADULTS WITH GUIDANCE, ACTIVITIES, AND STRUCTURE WHICH WILL ALLOW THEM TO TEACH K-12 STUDENTS ABOUT ENTREPRENEURSHIP AND THE ENTREPRENEURIAL MINDSET.

    Expenses $60,779 · Revenue $6,532

  • ONLINE RESOURCES:PROVIDES MENTORING TO STUDENTS AND MONTHLY YOUTH PITCH EVENTS TO ENGAGE STUDENTS AND THE COMMUNITY IN ENTREPRENURIAL MINDSETS AND SKILLS.

    Expenses $43,741 · Revenue $21,225

  • VENTURELAB TRAINING AND PROFESSIONAL DEVELOPMENT:TRAINS TEACHERS, PARENTS, AND COMMUNITY LEADERS IN THE ENTREPRENEURIAL MINDSET AND SKILL SET. TRAINEES BUILD CONFIDENCE IN OUR MATERIAL BY PARTICIPATING IN A MINI-START UP CHALLENGE AND BY TRYING FIRST-HAND MANY OF OUR ACTIVITIES, MODULES, AND TASKS THAT STUDENTS WILL TACKLE IN THE CURRICULUM.

    Expenses $302,102

As filed on the 2022 return.

Listed in Part VII

  • Julie Shannan

    EXECUTIVE DIRECTOR

    Total calculated
    $150,776
    From this org
    $144,000
    From related orgs
    $0
    Other
    $6,776
    Hours/week
    40

    Schedule J breakdown matched by us

    Base
    $144,000
    Bonus
    $0
    Other
    $0
    Deferred
    $0
    Nontaxable benefits
    $6,776
    Filer's total
    $150,776
  • Luz Cristal Glangchai

    SECRETARY/INTERIM ED

    Total calculated
    $23,023
    From this org
    $15,615
    From related orgs
    $0
    Other
    $7,408
    Hours/week
    10
  • Ilana Zivkovich

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1
  • Jeff Davis

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1
  • Jonathan Bryce

    TREASURER

    Total calculated
    $0
    Hours/week
    1
  • Cat Dizon

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1
  • Patrick Condon

    CHAIR

    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 · Form 990 of other organizations
  • 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
21 September 2023
IRS schema version
2022v5.0
Source object
202332649349300528

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.