Skip to content
Nonprofiteer
← MODEL CITIES OF ST PAUL INC

Form 990 for tax year 2022

Filed by MODEL CITIES OF ST PAUL INC.

Totals

Total revenue
$2,319,636
Total expenses
$2,367,807
Contributions and grants received
$1,997,720
Grants paid
$13,362
Program service revenue
$63,718
Investment income
$1,632
Other revenue
$256,566
Total assets, end of year
$3,330,695
Total liabilities, end of year
$776,585
Net assets or fund balances, end of year
$2,554,110
Program services expenses (Part IX)
$1,844,652
Management and general expenses
$510,169
Fundraising expenses
$12,986
Program service expenses (Part III)
$1,844,652

Program services were 77.9% 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

    $155,510

  • 1e · Government grants (contributions)

    $1,263,519

  • 1f · All other contributions, gifts and grants

    $578,691

  • 2a · Program service revenue: SERVICE FEES

    total $63,668 · related or exempt $63,668

  • 2b · Program service revenue: RENTAL INCOME

    total $50 · related or exempt $50

  • 3 · Investment income

    total $1,632 · excluded $1,632

  • 11a · Other revenue: INTERCOMPANY ADMINISTR

    total $229,228 · related or exempt $229,228

  • 11b · Other revenue: OTHER INCOME

    total $27,338 · related or exempt $27,338

  • 11e · Other revenue, total

    $256,566

Functional expenses

Part IX, the statement of functional expenses.

  • 2 · Grants to domestic individuals

    total $13,362 · program services $13,362

  • 5 · Compensation of officers, directors and key employees

    total $100,239 · program services $25,060 · management and general $75,179

  • 7 · Other salaries and wages

    total $1,175,098 · program services $940,001 · management and general $235,097

  • 9 · Other employee benefits

    total $128,393 · program services $83,455 · management and general $44,938

  • 10 · Payroll taxes

    total $94,843 · program services $71,621 · management and general $23,222

  • 11c · Fees: accounting

    total $8,998 · management and general $8,998

  • 11g · Fees: other

    total $243,908 · program services $239,500 · management and general $3,556 · fundraising $852

  • 12 · Advertising and promotion

    total $6,473 · program services $6,473

  • 13 · Office expenses

    total $26,390 · program services $9,675 · management and general $16,715

  • 14 · Information technology

    total $14,359 · program services $12,249 · management and general $2,110

  • 16 · Occupancy

    total $349,793 · program services $333,081 · management and general $16,712

  • 19 · Conferences, conventions and meetings

    total $17,939 · program services $1,676 · management and general $16,263

  • 20 · Interest

    total $18,203 · program services $16,045 · management and general $2,158

  • 22 · Depreciation, depletion and amortization

    total $10,652 · program services $10,455 · management and general $197

  • 23 · Insurance

    total $15,176 · program services $12,881 · management and general $2,295

  • 24a · Other expenses: MISCELLANEOUS EXPENSES

    total $116,083 · program services $46,329 · management and general $57,620 · fundraising $12,134

  • 24b · Other expenses: REPAIRS & MAINTENANCE

    total $27,898 · program services $22,789 · management and general $5,109 · fundraising $0

Balance sheet

Part X, book values.

  • 2 · Savings and temporary cash investments

    beginning of year $263,779 · end of year $345,903

  • 3 · Pledges and grants receivable

    beginning of year $240,000 · end of year $0

  • 4 · Accounts receivable

    beginning of year $316,366 · end of year $305,777

  • 9 · Prepaid expenses and deferred charges

    beginning of year $0 · end of year $38,394

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

    $268,626

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

    $214,662

  • 10c · Land, buildings and equipment, net

    beginning of year $20,905 · end of year $53,964

  • 12 · Investments: other securities

    beginning of year $502,128 · end of year $607,800

  • 13 · Investments: program-related

    beginning of year $1,823,521 · end of year $1,823,521

  • 15 · Other assets

    beginning of year $333,586 · end of year $155,336

  • 17 · Accounts payable and accrued expenses

    beginning of year $320,308 · end of year $236,797

  • 19 · Deferred revenue

    beginning of year $5,200

  • 23 · Secured mortgages and notes payable

    beginning of year $579,509 · end of year $539,788

  • 27 · Net assets without donor restrictions

    beginning of year $2,595,268 · end of year $2,554,110

Mission and programs · 2022

Mission

TO PROMOTE SOCIAL AND ECONOMIC PROSPERITY BY PROVIDING ACCESS TO OPPORTUNITIES THAT DEVELOP AND STABILIZE FAMILIES AND COMMUNITIES.

  • IN 2022, WE SERVED 2,450 PEOPLE AGENCYWIDE, AMONG WHOM 78% LIVE AT OR BELOW THE FEDERAL POVERTY LEVEL; 66% ARE MALE, 33% FEMALE, AND 1% NONBINARY; 48% ARE BLACK, 32% WHITE, 6% LATINX, 7% MORE THAN ONE RACE/ETHNICITY, 4% ASIAN, AND 3% AMERICAN INDIAN; AND 58% OF HOUSING PARTICIPANTS REPORT A DISABILITY. 100% OF OUR SERVICE-ENRICHED HOUSING TENANTS HAVE A HISTORY OF HOMELESSNESS.HOUSING SUPPORT SERVICES (HSS): ADDRESSING HOUSING INSTABILITY REQUIRES A WHOLE-PERSON APPROACH WITH A CONTINUUM OF SERVICES TO MEET A HOUSEHOLD'S HOLISTIC NEEDS AND HELP THEM ACCESS RESOURCES TO BUILD SKILLS AND BECOME SELF-SUFFICIENT. IN 2022, HOUSING SUPPORT SERVICES WERE PROVIDED TO HOUSEHOLDS THROUGH THE FOLLOWING: FAMILIES FIRST SUPPORTIVE HOUSING (FFSH) - FFSH PROVIDES PERMANENT HOUSING TO HOMELESS FAMILIES WITH ONE OR MORE MEMBERS ENDURING A CHRONIC DISABILITY AND/OR THE HEAD-OF-HOUSEHOLD IS RECOVERING FROM CHEMICAL ADDICTION. SANKOFA SUPPORTIVE HOUSING PROVIDES PERMANENT HOUSING TO YOUNG ADULTS AGES 17-25 YEARS OLD WHO ARE EITHER PREGNANT OR PARENTING A CHILD UNDER THE AGE OF THREE YEARS OLD.YOUTH SERVICES: MODEL CITIES ALSO PROVIDES SERVICES TO YOUTH. PROGRAMMING PROVIDED THOUGH THE YOUTH SERVICES DEPARTMENT PROVIDES YOUTH WITH SUPPORTIVE RELATIONSHIPS, EDUCATIONAL OPPORTUNITIES, AND ACCESS TO COMMUNITY-BASED RESOURCES. YOUTH FROM MODEL CITIES' SUPPORTIVE HOUSING, COMMUNITY COACHING, FAMILY COACHING, AND COMMERCIAL TENANTS RECEIVED BACKPACKS. YOUTH SERVICES SUPPORTED YOUTH AND THEIR FAMILIES IN BUILDING HEALTHY RELATIONSHIPS, PROVIDING ACCESS TO OPPORTUNITIES, AND LIFE AND WORK-READINESS SKILLS NEEDED FOR POSITIVE DEVELOPMENT.HOMEOWNERSHIP SERVICES: MODEL CITIES PROVIDES BOTH HOMEBUYER EDUCATION AND PRE-PURCHASE COUNSELING SERVICES TO FAMILIES WHO NEED SUPPORT WITH LEARNING HOW TO SUCCESSFULLY NAVIGATE THE HOMEBUYING PROCESS. SERVICES INCLUDE:THE HOME STRETCH WORKSHOP IS AN 8-HOUR EDUCATIONAL COURSE OFFERED IN A DAY-LONG SESSION ON WEEKENDS AND WEEKDAYS TO ACCOMMODATE A VARIETY OF SCHEDULES. IN ADDITION TO INFORMATION ON CHOOSING THE RIGHT MORTGAGE, AVOIDING SCAMS AND PREPARING FOR A CLOSING, COURSE MATERIALS ARE DELIVERED IN AN INTERACTIVE WAY THAT INCORPORATES DISCUSSION, MULTI-MEDIA, ADDITIONAL RESOURCE MATERIALS, AND PRESENTATIONS FROM VOLUNTEER PROFESSIONALS WHO HAVE EXPERIENCE IN HOUSING, LENDING AND REAL ESTATE.PRE-PURCHASE COUNSELING IS DESIGNED TO ASSIST HOUSEHOLDS WITH UNDERSTANDING BARRIERS TO BECOMING A HOMEOWNER. THE HOMEOWNERSHIP ADVISOR MEETS ONE-ON-ONE WITH HOUSEHOLDS TO ANALYZE THEIR INCOME, CREDIT, DEBT AND WORK HISTORY IN ORDER TO MAP OUT A STRATEGY TO OVERCOME ANY HOMEOWNERSHIP OBSTACLES. FISCALLY FIT PROVIDES FINANCIAL WELLNESS SERVICES TO SMALL BUSINESS OWNERS, YOUTH, INDIVIDUALS AND LOW-INCOME HOUSEHOLDS, WITH A GOAL OF ELIMINATING ECONOMIC DISPARITIES WHILE FOSTERING FINANCIAL HEALTH AND WELLNESS. SHELTER SERVICES: IN NOVEMBER 2019, MODEL CITIES BEGAN OPERATING SAFE SPACE, AN EMERGENCY SHELTER LOCATED AT 160 EAST KELLOGG BOULEVARD IN DOWNTOWN ST. PAUL. EMERGENCY SHELTER SERVICES ARE PROVIDED FOR UP TO 64 MEN AND WOMEN ON A NIGHTLY BASIS AND THE SHELTER OPERATES DAILY FROM 10:00 P.M. TO 9:00 A.M. SAFE SPACE IS CONSIDERED A LOW-BARRIER, TEMPORARY SHELTER WHERE POLICE AND OTHER AUTHORIZED ORGANIZATIONS BRING HOMELESS INDIVIDUALS WHO ARE FOUND SLEEPING OUTSIDE ON THE LIGHT RAIL, IN SKYWAYS, OR IN OTHER UNAUTHORIZED BUILDINGS. THE ULTIMATE GOAL AT SAFE SPACE IS TO ENSURE UNSHELTERED INDIVIDUALS HAVE A SAFE PLACE TO STAY WHILE THEY LOOK FOR OTHER LONG-TERM SOLUTIONS TO AFFORDABLE HOUSING. BROWNSTONE SERVICES: SINCE OPENING IN 2017, BROWNSTONE HAS BEEN AT OR NEAR 100 PERCENT OCCUPANCY (APPROXIMATELY 97% ON AVERAGE EACH YEAR) FOR THE 35 UNITS OF AFFORDABLE HOUSING INCLUDED IN THE PROJECT. THE POPULATION OF RESIDENTS IS DIVERSE WITH A MIX OF RACES, AGES, AND FAMILIES RESIDING AT BROWNSTONE. INTEREST CONTINUES TO REMAIN HIGH IN THE RESIDENCE AS WE TYPICALLY GET MULTIPLE APPLICATIONS FOR VACANCIES WHEN THEY ARISE. IN ADDITION TO APARTMENT UNITS, MODEL CITIES LEASES AFFORDABLE RETAIL SPACE TO COMMERCIAL TENANTS AT BROWNSTONE. IN 2022, 4 OF 5 RETAIL SPACES WERE OPERATED BY BIPOC ENTREPRENEURS. ONE NEW ENTREPRENEUR OPENED A CARIBBEAN RESTAURANT AT BROWNSTONE IN 2022. THESE FOUR BUSINESSES ALSO EMPLOY COMMUNITY RESIDENTS AND OTHERS FROM THE AREA, AND THERE HAS EVEN BEEN A MODEL CITIES YOUTH RESIDENT WHO WAS AN INITIAL VOLUNTEER AT THE BARBER SHOP AND HAS NOW GONE ON TO BECOME A LICENSED BARBER.

    Expenses $1,844,652 · Grants $13,362 · Revenue $320,284

As filed on the 2022 return. The filer continues this part on Schedule O, which is not shown here.

Listed in Part VII

  • KIZZY DOWNIE

    CEO/BOARD SECRETARY

    Total calculated
    $108,226
    From this org
    $108,226
    From related orgs
    $0
    Other
    $0
    Hours/week
    20 + 25 related
  • OSBORNE STRICKLAND

    CHAIR

    Total calculated
    $0
    Hours/week
    1 + 2 related
  • BRENDA BAILEY

    TREASURER

    Total calculated
    $0
    Hours/week
    1 + 2 related
  • JUDITH AMINMENTSE

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5 + 0.5 related
  • DANIEL ATUNAHJAY

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5 + 0.5 related
  • BRENDA BOLAR-FORD

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5 + 0.5 related
  • PETER MAY

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5 + 0.5 related
  • JULIET MITCHELL

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5 + 0.5 related
  • MARILYN PORTER

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5 + 0.5 related

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.

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.

Taxable family on this return

Schedule R Parts I, III and IV, as filed. These record ownership and control, not shared board members or money moved.

Related partnerships

Part III: related organizations taxable as a partnership, with the filer's share.

Related corporations and trusts

Part IV: related organizations taxable as a corporation or trust.

Provenance

Return type
form_990
Tax year
2022
Filed
5 June 2023
IRS schema version
2022v5.0
Source object
202301599349301600

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.