Form 990 for tax year 2023
Filed by WENATCHEE VALLEY YOUNG MENS CHRISTIAN ASSOCIATION.
Totals
- Total revenue
- $8,239,568
- Total expenses
- $4,208,232
- Contributions and grants received
- $5,688,005
- Grants paid
- $56,000
- Program service revenue
- $2,364,319
- Investment income
- $166,834
- Other revenue
- $20,410
- Total assets, end of year
- $14,075,452
- Total liabilities, end of year
- $273,950
- Net assets or fund balances, end of year
- $13,801,502
- Program services expenses (Part IX)
- $3,491,226
- Management and general expenses
- $554,236
- Fundraising expenses
- $162,770
- Program service expenses (Part III)
- $3,491,226
Program services were 83.0% 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.
-
1a · Federated campaigns
$0
-
1b · Membership dues
$0
-
1c · Fundraising events
$0
-
1d · Related organizations
$0
-
1e · Government grants (contributions)
$2,050,860
-
1f · All other contributions, gifts and grants
$3,637,145
-
1g · Noncash contributions included above
$0
-
2a · Program service revenue: Youth Development
total $1,242,554 · related or exempt $1,242,554
-
2b · Program service revenue: Healthy Living
total $699,093 · related or exempt $699,093
-
2c · Program service revenue: Social Responsibility
total $422,672 · related or exempt $422,672
-
2f · All other program service revenue
total $0 · related or exempt $0 · unrelated business $0 · excluded $0
-
3 · Investment income
total $139,848 · excluded $139,848
-
6a · Gross rents
real property $4,580 · personal property $3,994
-
6c · Rental income or loss
real property $4,580 · personal property $3,994
-
6d · Net rental income or loss
total $8,574 · excluded $8,574
-
7a · Gross sales of assets other than inventory
securities $50,618
-
7b · Less cost or other basis and sales expenses
securities $23,632
-
7c · Gain or loss
securities $26,986 · other assets $0
-
7d · Net gain or loss
total $26,986 · excluded $26,986
-
8a · Fundraising events: gross income
$10,101
-
8a · Fundraising events: contributions included on line 1c
$10,101
-
8b · Fundraising events: direct expenses
$3,765
-
8c · Net income from fundraising events
total $6,336 · excluded $6,336
-
11a · Other revenue: Proceeds from sale of asset
total $5,500 · excluded $5,500
-
11d · All other revenue
total $0 · related or exempt $0 · unrelated business $0 · excluded $0
-
11e · Other revenue, total
$5,500
Functional expenses
Part IX, the statement of functional expenses.
-
2 · Grants to domestic individuals
total $56,000 · program services $56,000
-
3 · Grants to foreign organizations and individuals
total $0 · program services $0
-
5 · Compensation of officers, directors and key employees
total $155,349 · program services $54,372 · management and general $77,675 · fundraising $23,302
-
7 · Other salaries and wages
total $2,517,421 · program services $2,196,943 · management and general $234,499 · fundraising $85,979
-
9 · Other employee benefits
total $259,051 · program services $228,609 · management and general $22,157 · fundraising $8,285
-
10 · Payroll taxes
total $219,297 · program services $185,496 · management and general $25,008 · fundraising $8,793
-
11b · Fees: legal
total $165 · management and general $165
-
11c · Fees: accounting
total $24,800 · management and general $24,800
-
11f · Fees: investment management
total $10,893 · management and general $10,893
-
11g · Fees: other
total $129,557 · program services $70,349 · management and general $58,953 · fundraising $255
-
12 · Advertising and promotion
total $19,849 · program services $1,196 · management and general $413 · fundraising $18,240
-
13 · Office expenses
total $47,431 · program services $31,573 · management and general $15,033 · fundraising $825
-
14 · Information technology
total $46,549 · management and general $46,549
-
16 · Occupancy
total $228,832 · program services $208,349 · management and general $16,038 · fundraising $4,445
-
17 · Travel
total $21,510 · program services $13,481 · management and general $7,207 · fundraising $822
-
19 · Conferences, conventions and meetings
total $14,468 · program services $8,591 · management and general $1,160 · fundraising $4,717
-
20 · Interest
total $0 · program services $0 · management and general $0 · fundraising $0
-
21 · Payments to affiliates
total $63,544 · program services $63,544 · management and general $0 · fundraising $0
-
22 · Depreciation, depletion and amortization
total $100,816 · program services $100,816 · management and general $0 · fundraising $0
-
23 · Insurance
total $29,949 · program services $25,220 · management and general $4,729 · fundraising $0
-
24a · Other expenses: PROGRAM SUPPLIES
total $171,038 · program services $171,038 · management and general $0 · fundraising $0
-
24b · Other expenses: EQUIPMENT, REPAIRS, AND MAINTENANCE
total $33,015 · program services $29,062 · management and general $3,953 · fundraising $0
-
24c · Other expenses: OTHER OPERARTING COSTS
total $4,844 · program services $2,946 · management and general $1,898
-
24d · Other expenses: MERCHANT AND BANK FEES
total $38,629 · program services $37,998 · management and general $77 · fundraising $554
-
24e · All other expenses
total $15,225 · program services $5,643 · management and general $3,029 · fundraising $6,553
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $800 · end of year $800
-
2 · Savings and temporary cash investments
beginning of year $3,257,611 · end of year $4,165,413
-
3 · Pledges and grants receivable
beginning of year $2,218,248 · end of year $3,960,464
-
4 · Accounts receivable
beginning of year $712,362 · end of year $76,213
-
5 · Loans and receivables from officers and key people
beginning of year $0 · end of year $0
-
6 · Loans and receivables from disqualified persons
beginning of year $0 · end of year $0
-
9 · Prepaid expenses and deferred charges
beginning of year $27,242 · end of year $33,748
-
10a · Land, buildings and equipment: cost or other basis
$6,870,700
-
10b · Land, buildings and equipment: accumulated depreciation
$2,928,756
-
10c · Land, buildings and equipment, net
beginning of year $2,994,242 · end of year $3,941,944
-
11 · Investments: publicly traded securities
beginning of year $746,338 · end of year $1,896,870
-
12 · Investments: other securities
beginning of year $0
-
13 · Investments: program-related
beginning of year $0
-
15 · Other assets
beginning of year $0 · end of year $0
-
17 · Accounts payable and accrued expenses
beginning of year $81,924 · end of year $158,324
-
18 · Grants payable
beginning of year $0
-
19 · Deferred revenue
beginning of year $172,668 · end of year $96,367
-
20 · Tax-exempt bond liabilities
beginning of year $0 · end of year $0
-
21 · Escrow or custodial account liability
beginning of year $0
-
22 · Loans and payables to officers and key people
beginning of year $0 · end of year $0
-
23 · Secured mortgages and notes payable
beginning of year $0 · end of year $0
-
24 · Unsecured notes and loans payable
beginning of year $4,932 · end of year $19,259
-
25 · Other liabilities
beginning of year $0 · end of year $0
-
27 · Net assets without donor restrictions
beginning of year $5,188,133 · end of year $4,716,194
-
28 · Net assets with donor restrictions
beginning of year $4,509,186 · end of year $9,085,308
-
29 · Capital stock, trust principal or current funds
beginning of year $0 · end of year $0
-
30 · Paid-in or capital surplus, or land, building or equipment fund
beginning of year $0 · end of year $0
-
31 · Retained earnings, endowment or other funds
beginning of year $0 · end of year $0
Mission and programs · 2023
Mission
The mission of the Wenatchee Valley YMCA is to strengthen youth, families, and communities by promoting Christian principles and putting them into practice through leadership and programs that build healthy spirit, mind, and body for all.
Activities or mission (Part I)
The Wenatchee Valley YMCA strengthens the foundations of the community. With a commitment to Youth Development, Healthy Living, and Social Responsibility, the Y works to provide every individual with access to the essentials needed to learn, grow, and thrive. The Y is dedicated to building healthy, confident, connected, and secure children, adults, families and communities.
-
Youth Development; YMCA Youth and Teen Programs provide quality activities led by appropriate role models in positive environments for children who might otherwise be unsupervised. Participants develop self-esteem and good values like caring, honesty, respect, and responsibility. The YMCA Teen Center is open 20 hours per week and includes a activities for STEM, arts, creative Learning Centers, Gaming, cooking classes, and special events. Other Youth Development programs include Licensed Childcare, Swimming Lessons, Teen Strength Training, Youth Basketball, and Recreation Swims that allow children to develop new skills and provide positive outlets for youthful energy. Y Academy, Student Care, Summer Adventure Camp, and Extreme Teens all support healthy families by providing quality care for children of working parents. No child is ever denied participation because of an inability to pay. YMCA Youth Development Programs served more than 3,162 youth in 2023.
Expenses $1,910,306 · Grants $30,049 · Revenue $1,242,554
-
Health Enhancement Programs: YMCA Health Enhancement Programs stress the value of prevention through sound physical activities and healthy lifestyle habits. A positive environment and supportive staff build a spirit of community that encourages participants who need consistent support to reach their wellness goals. A reduced fee membership is available to individuals whose annual income is less than $25,000 and to households whose annual income is less than $33,000 with adjusts for the size of the family thereafter. The availability of affordable programs, facilities, and equipment contributes to the health of the community. YMCA Health Enhancement Program offerings include Aerobic Dance, Personal Fitness, Water Exercise, Strength Training, Cardiovascular Training, Swimming, Basketball, Racquetball, Dance, Family Activities, Tai Chi, Nutrition, and Group Cycling. YMCA Health Enhancement Programs served more than 3,596 people in 2023.
Expenses $886,729 · Revenue $699,093
-
Camping: YMCA Camping Programs promote spiritual awareness, environmental education, physical well being and social growth. YMCA Camping Programs emphasize character development, teaching new skills, and are designed to build self-esteem in children and teens. Financial assistance is available to children unable to afford the regular fees. The YMCA also provides outdoor education and recreation for a number of schools and not for profit organizations. The Wenatchee Valley YMCA Camping Programs served 310 Campers and 813 off season kids along with roughly 53 family campers in 2023.
Expenses $694,191 · Grants $25,951 · Revenue $422,672
As filed on the 2023 return.
Listed in Part VII
-
Alicia Nakata
Vice Chair
- Total calculated
- $0
- Hours/week
- 1
-
Art Ruckman
Chief Volunteer Officer
- Total calculated
- $0
- Hours/week
- 1
-
Jeff Rounds
Secretary
- Total calculated
- $0
- Hours/week
- 1
-
Sean Patton
Treasurer
- Total calculated
- $0
- Hours/week
- 1
-
Agustin Reyes
Director
- Total calculated
- $0
- Hours/week
- 1
-
Carolyn Magee
Director
- Total calculated
- $0
- Hours/week
- 1
-
Cindy Ulrich
Director
- Total calculated
- $0
- Hours/week
- 1
-
Claudia De Robles
Director
- Total calculated
- $0
- Hours/week
- 1
-
Don Myers
Director
- Total calculated
- $0
- Hours/week
- 1
-
Ernest Radillo
Trustee
- Total calculated
- $0
- Hours/week
- 1
-
Jason Underwood
Director
- Total calculated
- $0
- Hours/week
- 1
-
Julie Norton
Director
- Total calculated
- $0
- Hours/week
- 1
-
Kate Evans
Director
- Total calculated
- $0
- Hours/week
- 1
-
Kathy Emerick
Trustee
- Total calculated
- $0
- Hours/week
- 1
-
Katie Kavanaugh Pauly
Trustee
- Total calculated
- $0
- Hours/week
- 1
-
Krista Beck
Trustee
- Total calculated
- $0
- Hours/week
- 1
-
Krystal Frost
Director
- Total calculated
- $0
- Hours/week
- 1
-
Rana Wilcox
Director
- Total calculated
- $0
- Hours/week
- 1
-
Rob Johnson
Trustee
- Total calculated
- $0
- Hours/week
- 1
-
Ron Skagen
Trustee
- Total calculated
- $0
- Hours/week
- 1
-
Roxanne Cates
Director
- Total calculated
- $0
- Hours/week
- 1
-
Rufus Woods
Trustee
- Total calculated
- $0
- Hours/week
- 1
-
Sarah Bumps
Director
- Total calculated
- $0
- Hours/week
- 1
-
Steve Kolk
Director
- Total calculated
- $0
- Hours/week
- 1
-
Steve Lee
Trustee
- Total calculated
- $0
- Hours/week
- 1
-
Steve Robinson
Director
- Total calculated
- $0
- Hours/week
- 1
-
Tom Merrill
Director
- Total calculated
- $0
- Hours/week
- 1
-
Dorry Foster
Chief Executive Officer
- Total calculated
- $155,349
- From this org
- $136,518
- From related orgs
- $0
- Other
- $18,831
- Hours/week
- 50
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
- 13 September 2024
- IRS schema version
- 2023v5.1
- Source object
- 202402579349300025
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.