Form 990 for tax year 2023
Filed by ITHACA PUBLIC EDUCATION INITIATIVE INC.
Totals
- Total revenue
- $313,363
- Total expenses
- $266,861
- Contributions and grants received
- $286,061
- Grants paid
- $144,885
- Program service revenue
- $10,871
- Investment income
- $17,695
- Other revenue
- -$1,264
- Total assets, end of year
- $1,319,635
- Total liabilities, end of year
- $2,834
- Net assets or fund balances, end of year
- $1,316,801
- Program services expenses (Part IX)
- $184,277
- Management and general expenses
- $56,241
- Fundraising expenses
- $26,343
- Program service expenses (Part III)
- $184,277
Program services were 69.1% 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
$286,061
-
1g · Noncash contributions included above
$4,090
-
2a · Program service revenue: Administrative Fee
total $10,871 · related or exempt $10,871
-
3 · Investment income
total $17,695 · excluded $17,695
-
8a · Fundraising events: gross income
$8,170
-
8b · Fundraising events: direct expenses
$9,434
-
8c · Net income from fundraising events
total -$1,264 · excluded -$1,264
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $36,453 · program services $36,453
-
2 · Grants to domestic individuals
total $108,432 · program services $108,432
-
5 · Compensation of officers, directors and key employees
total $42,500 · program services $21,250 · management and general $8,500 · fundraising $12,750
-
7 · Other salaries and wages
total $20,438 · program services $10,219 · management and general $4,088 · fundraising $6,131
-
10 · Payroll taxes
total $5,210 · program services $2,605 · management and general $1,042 · fundraising $1,563
-
11a · Fees: management
total $7,873 · management and general $7,873
-
11c · Fees: accounting
total $13,455 · management and general $13,455
-
11f · Fees: investment management
total $9,016 · management and general $9,016
-
13 · Office expenses
total $3,829 · program services $1,799 · management and general $882 · fundraising $1,148
-
14 · Information technology
total $871 · program services $348 · management and general $87 · fundraising $436
-
23 · Insurance
total $3,606 · management and general $2,524 · fundraising $1,082
-
24a · Other expenses: Special events
total $1,734 · program services $867 · management and general $347 · fundraising $520
-
24b · Other expenses: Bank and filing fees
total $1,923 · management and general $1,923
-
24c · Other expenses: In-Kind
total $4,090 · program services $818 · management and general $2,045 · fundraising $1,227
-
24d · Other expenses: Public relations-publication
total $7,431 · program services $1,486 · management and general $4,459 · fundraising $1,486
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $102,592 · end of year $120,296
-
2 · Savings and temporary cash investments
beginning of year $332,222 · end of year $261,729
-
4 · Accounts receivable
beginning of year $11,425 · end of year $24,927
-
8 · Inventories for sale or use
beginning of year $1,748 · end of year $1,748
-
10a · Land, buildings and equipment: cost or other basis
$13,424
-
10b · Land, buildings and equipment: accumulated depreciation
$13,424
-
11 · Investments: publicly traded securities
beginning of year $757,663 · end of year $910,935
-
17 · Accounts payable and accrued expenses
beginning of year $1,650 · end of year $2,834
-
27 · Net assets without donor restrictions
beginning of year $413,493 · end of year $419,517
-
28 · Net assets with donor restrictions
beginning of year $790,507 · end of year $897,284
Mission and programs · 2023
Mission
THE ITHACA PUBLIC EDUCATION INTIATIVE FACILITATES COMMUNITY CONNECTIONS AND SUPPORT FOR STUDENTS AND TEACHERS OF THE ITHACA CITY SCHOOL DISTRICT THROUGH ENGAGEMENT, COLLABORATION, GIFTS AND GRANTS.
-
EDUCATIONAL GRANTS AND OTHER: TO ENCOURAGE AND REWARD INNOVATIVE TEACHING THROUGH TARGETED GRANTS FOR TEACHERS, STUDENTS AND COMMUNITY ORGANIZATIONS. KIDS DISCOVER THE TRAIL: CLASSES FROM PRE-KINDERGARTEN THROUGH GRADE 5 WILL EACH VISIT ONE OF THE EIGHT SITES ON THE DISCOVERY TRAIL, WHICH INCLUDES 7 MUSEUMS AND THE PUBLIC LIBRARY.
Expenses $138,874
-
STEM ADVOVATES IS DESIGNED TO PROMOTE STUDENT KNOWLEDGE AND INTEREST IN SCIENCE, TECHNOLOGY, ENGINEERING, AND MATH, INCLUDING COMPUTER PROGRAMMING AND ROBOTICS. STEM ADVOCATES SUPPORT COMES PRIMARILY THROUGH DONOR CONTRIBUTIONS.
Expenses $20,192
-
FINE ARTS BOOSTER GROUP - SUPPORT OF THE FINE AND PERFORMING ARTS THROUGHOUT THE ITHACA CITY SCHOOL DISTRICT, INCLUDING CREATIVE WRITING, DANCE, DRAMA, MUSIC, AND VISUAL ARTS.
Expenses $16,214
-
CONNECTING CLASSROOM GRANTS FUND LARGE SCALE PROJECTS THAT ENHANCE STUDENT ENGAGEMENT AND SUPPORT LEARNING CONSISTENT WITH SCHOOL AND DISTRICT GOALS TO DEVELOP COLLABORATIVE PARTNERSHIPS BETWEEN TEACHERS WITHIN A SCHOOL, ACROSS GRADE LEVELS AND/OR BETWEEN SCHOOLS.
Expenses $8,950
-
OUTDOOR GEAR PROGRAM: TO ENCOURAGE OUTDOOR EDUCATION AND ACTIVITY PARTICIPATION FOR STUDENTS.
Expenses $47
As filed on the 2023 return. The filer continues this part on Schedule O, which is not shown here.
Listed in Part VII
-
Indi McCasey
Executive Director
- Total calculated
- $42,500
- From this org
- $42,500
- From related orgs
- $0
- Other
- $0
- Hours/week
- 40
-
Zoe VanNorstrand
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Jason Leifer
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Mike Thompson
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Samantha Elebiary
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Chris Savino
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Andrea Volckmar
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Linda Duttweiler
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Kate Supron
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Millicent Clarke-Maynard
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Walaa Maharem-Horan
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Courtney Reinhart
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Kathy Duell
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
John W Sipple
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Esther L Racoosin
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Shivaun Archer
Secretary
- Total calculated
- $0
- Hours/week
- 1
-
Kelly Cobb
Treasurer
- Total calculated
- $0
- Hours/week
- 1
-
Margery Brodhead
President
- Total calculated
- $0
- Hours/week
- 2
-
Sari Stifelman
Vice President
- Total calculated
- $0
- Hours/week
- 1
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
-
Ithaca City School District
$98,934
Help students and teachers
-
no cash amount reported
Student learning locally
Provenance
- Return type
- form_990
- Tax year
- 2023
- Filed
- 29 July 2024
- IRS schema version
- 2023v6.0
- Source object
- 202510619349300006
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.