Totals
- Total revenue
- $4,857,804
- Total expenses
- $4,312,050
- Contributions and grants received
- $4,670,712
- Grants paid
- $0
- Program service revenue
- $53,089
- Investment income
- $74,864
- Other revenue
- $59,139
- Total assets, end of year
- $10,054,475
- Total liabilities, end of year
- $9,275,959
- Net assets or fund balances, end of year
- $778,516
- Program services expenses (Part IX)
- $3,698,103
- Management and general expenses
- $613,947
- Fundraising expenses
- $0
- Program service expenses (Part III)
- $3,698,103
Program services were 85.8% 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)
$4,661,455
-
1f · All other contributions, gifts and grants
$9,257
-
2a · Program service revenue: Food Sales
total $42,031 · related or exempt $42,031
-
2b · Program service revenue: Fees
total $11,058 · related or exempt $11,058
-
3 · Investment income
total $74,864 · excluded $74,864
-
6a · Gross rents
real property $27,530
-
6b · Less rental expenses
real property $0
-
6c · Rental income or loss
real property $27,530
-
6d · Net rental income or loss
total $27,530 · excluded $27,530
-
11a · Other revenue: Other
total $31,609 · related or exempt $31,609
-
11e · Other revenue, total
$31,609
Functional expenses
Part IX, the statement of functional expenses.
-
5 · Compensation of officers, directors and key employees
total $99,799 · program services $99,799
-
7 · Other salaries and wages
total $2,191,457 · program services $1,945,098 · management and general $246,359
-
8 · Pension plan contributions
total $81,048 · program services $81,048
-
9 · Other employee benefits
total $234,785 · program services $182,143 · management and general $52,642
-
10 · Payroll taxes
total $173,690 · program services $173,690
-
11a · Fees: management
total $98,062 · management and general $98,062
-
11b · Fees: legal
total $18,392 · management and general $18,392
-
11c · Fees: accounting
total $17,300 · management and general $17,300
-
11g · Fees: other
total $167,483 · program services $111,954 · management and general $55,529
-
12 · Advertising and promotion
total $3,183 · program services $3,183
-
13 · Office expenses
total $2,234 · program services $2,234
-
14 · Information technology
total $18,299 · program services $18,299
-
16 · Occupancy
total $77,962 · program services $68,651 · management and general $9,311
-
17 · Travel
total $9,092 · program services $9,092
-
19 · Conferences, conventions and meetings
total $12,283 · program services $12,283
-
20 · Interest
total $483,998 · program services $415,074 · management and general $68,924
-
22 · Depreciation, depletion and amortization
total $319,472 · program services $302,133 · management and general $17,339
-
23 · Insurance
total $34,555 · program services $34,555
-
24a · Other expenses: Food
total $109,053 · program services $109,053
-
24b · Other expenses: Supplies and materials
total $73,848 · program services $43,759 · management and general $30,089
-
24c · Other expenses: Textbooks and equipment
total $39,065 · program services $39,065
-
24d · Other expenses: Repairs and maintenance
total $36,098 · program services $36,098
-
24e · All other expenses
total $10,892 · program services $10,892
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $534,466 · end of year $509,167
-
2 · Savings and temporary cash investments
beginning of year $207,246 · end of year $1,882,208
-
3 · Pledges and grants receivable
beginning of year $378,136 · end of year $425,670
-
4 · Accounts receivable
beginning of year $253 · end of year $1,191
-
9 · Prepaid expenses and deferred charges
beginning of year $57,271 · end of year $65,317
-
10a · Land, buildings and equipment: cost or other basis
$9,109,434
-
10b · Land, buildings and equipment: accumulated depreciation
$1,938,512
-
10c · Land, buildings and equipment, net
beginning of year $7,461,476 · end of year $7,170,922
-
17 · Accounts payable and accrued expenses
beginning of year $278,481 · end of year $297,937
-
19 · Deferred revenue
beginning of year $154,186 · end of year $914,050
-
23 · Secured mortgages and notes payable
beginning of year $7,973,419 · end of year $7,763,972
-
24 · Unsecured notes and loans payable
end of year $300,000
-
27 · Net assets without donor restrictions
beginning of year $232,762 · end of year $778,516
Mission and programs · 2023
Mission
To manage, operate, guide, direct, and promote a public charter school.
-
Operation of a public charter school, for students from kindergarten through 6th grade.
Expenses $3,379,666 · Revenue $11,058
-
Operation of a food service program for students and faculty.
Expenses $318,437 · Revenue $42,031
As filed on the 2023 return.
Listed in Part VII
-
Scott Sundblom
Trustee
- Total calculated
- $0
- Hours/week
- 5
-
BJ Taylor
Trustee
- Total calculated
- $0
- Hours/week
- 5
-
Kimber Pritchard
Trustee
- Total calculated
- $0
- Hours/week
- 5
-
Rachel Brunson
Executive Director
- Total calculated
- $107,729
- From this org
- $99,799
- From related orgs
- $0
- Other
- $7,930
- Hours/week
- 40
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
- 20 January 2025
- IRS schema version
- 2023v6.0
- Source object
- 202530419349301813
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.