Totals
- Total revenue
- $132,487
- Total expenses
- $140,007
- Contributions and grants received
- $9,779
- Grants paid
- $0
- Program service revenue
- $118,590
- Investment income
- $4,118
- Other revenue
- $0
- Total assets, end of year
- $870,067
- Total liabilities, end of year
- $203,631
- Net assets or fund balances, end of year
- $666,436
- Program services expenses (Part IX)
- $0
- Management and general expenses
- $0
- Fundraising expenses
- $0
- Program service expenses (Part III)
- not reported
Program services were 0.0% 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.
-
1f · All other contributions, gifts and grants
$9,779
-
2a · Program service revenue: OTHER INCOME
total $590 · related or exempt $590
-
2b · Program service revenue: RENTAL INCOME
total $118,000 · related or exempt $118,000
-
3 · Investment income
total $4,118 · related or exempt $4,118
-
4 · Income from investment of tax-exempt bond proceeds
total $0
-
5 · Royalties
total $0
-
6d · Net rental income or loss
total $0
-
7d · Net gain or loss
total $0
-
8c · Net income from fundraising events
total $0
-
9c · Net income from gaming
total $0
-
10c · Net income from sales of inventory
total $0
-
11e · Other revenue, total
$0
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $0
-
2 · Grants to domestic individuals
total $0
-
3 · Grants to foreign organizations and individuals
total $0
-
4 · Benefits paid to or for members
total $0
-
5 · Compensation of officers, directors and key employees
total $0
-
6 · Compensation of disqualified persons
total $0
-
7 · Other salaries and wages
total $0
-
8 · Pension plan contributions
total $0
-
9 · Other employee benefits
total $0
-
10 · Payroll taxes
total $0
-
11a · Fees: management
total $0
-
11b · Fees: legal
total $0
-
11c · Fees: accounting
total $3,310
-
11d · Fees: lobbying
total $0
-
11e · Fees: professional fundraising services
total $0
-
11f · Fees: investment management
total $0
-
11g · Fees: other
total $13,776
-
12 · Advertising and promotion
total $0
-
13 · Office expenses
total $133
-
14 · Information technology
total $0
-
15 · Royalties
total $0
-
16 · Occupancy
total $0
-
17 · Travel
total $0
-
18 · Travel or entertainment for public officials
total $0
-
19 · Conferences, conventions and meetings
total $0
-
20 · Interest
total $11,591
-
21 · Payments to affiliates
total $0
-
22 · Depreciation, depletion and amortization
total $46,163
-
23 · Insurance
total $10,652
-
24a · Other expenses: HOUSE PROP TAXES
total $22,520
-
24b · Other expenses: HOUSE REPAIRS
total $16,989
-
24c · Other expenses: HOUSE ULTILITIES
total $14,671
-
24d · Other expenses: Postage and Shipping
total $202
-
24e · All other expenses
total $0
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $42,128 · end of year $54,841
-
2 · Savings and temporary cash investments
beginning of year $103,936 · end of year $104,123
-
3 · Pledges and grants receivable
end of year $0
-
4 · Accounts receivable
end of year $0
-
5 · Loans and receivables from officers and key people
end of year $0
-
6 · Loans and receivables from disqualified persons
end of year $0
-
7 · Other notes and loans receivable
end of year $0
-
8 · Inventories for sale or use
end of year $0
-
9 · Prepaid expenses and deferred charges
end of year $0
-
10a · Land, buildings and equipment: cost or other basis
$1,340,205
-
10b · Land, buildings and equipment: accumulated depreciation
$623,229
-
10c · Land, buildings and equipment, net
beginning of year $763,139 · end of year $716,976
-
11 · Investments: publicly traded securities
end of year $0
-
12 · Investments: other securities
end of year $0
-
13 · Investments: program-related
end of year $0
-
14 · Intangible assets
end of year $0
-
15 · Other assets
beginning of year -$5,875 · end of year -$5,873
-
23 · Secured mortgages and notes payable
beginning of year $222,995 · end of year $195,319
-
25 · Other liabilities
beginning of year $6,377 · end of year $8,312
-
31 · Retained earnings, endowment or other funds
beginning of year $673,956 · end of year $666,436
Listed in Part VII
-
DAVE HEARD
President
- Total calculated
- $0
- Hours/week
- 8
-
JOHN ZIMMERMAN
Vice President
- Total calculated
- $0
- Hours/week
- 1.15
-
RICK MOSSI
Secretary
- Total calculated
- $0
- Hours/week
- 1.15
-
TIM ZEFF
Treasurer
- Total calculated
- $0
- Hours/week
- 8
-
JEFF MARSCHNER
Director
- Total calculated
- $0
- Hours/week
- 2.3
-
DYLAN SCHAEFER
Director
- Total calculated
- $0
- Hours/week
- 2.3
-
MARK DAVIS
Director
- Total calculated
- $0
- Hours/week
- 2.3
-
DAVE RAMOS
Director
- Total calculated
- $0
- Hours/week
- 0.7
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
- 2025
- IRS schema version
- 2025v4.1
- Source object
- 202612659349301961
The source document this was parsed from is served over the API, which is where bulk and document access live.