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.
-
MODEL CITIES COMMUNITY DEVELOPMENT CORPORATION
501(C)(3) · COMMUNITY DEVELOPMENT · MN · controlled entity
Directly controlled by MODEL CITIES OF ST PAUL INC
-
501(C)(3) · SUPPORTING ORGANIZATION · MN · controlled entity
Directly controlled by MODEL CITIES OF ST PAUL INC
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.
-
MODEL CITIES BROWNSTONE LIMITED PARTNERSHIP
LEASE MANAGEMENT · MN
Related corporations and trusts
Part IV: related organizations taxable as a corporation or trust.
-
C · SUPPORTING ORGANIZATION · MN
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.