Form 990 for tax year 2023
Filed by UNITED WAY OF EL DORADO KANSAS INC.
Totals
- Total revenue
- $500,580
- Total expenses
- $501,146
- Contributions and grants received
- $493,703
- Grants paid
- $418,757
- Program service revenue
- $0
- Investment income
- $7,643
- Other revenue
- -$766
- Total assets, end of year
- $597,203
- Total liabilities, end of year
- $167,060
- Net assets or fund balances, end of year
- $430,143
- Program services expenses (Part IX)
- $418,757
- Management and general expenses
- $64,029
- Fundraising expenses
- $18,360
- Program service expenses (Part III)
- $418,757
Program services were 83.6% 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.
-
1c · Fundraising events
$204,550
-
1f · All other contributions, gifts and grants
$289,153
-
3 · Investment income
total $7,643 · excluded $7,643
-
8a · Fundraising events: contributions included on line 1c
$204,550
-
8b · Fundraising events: direct expenses
$766
-
8c · Net income from fundraising events
total -$766 · excluded -$766
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $418,757 · program services $418,757
-
5 · Compensation of officers, directors and key employees
total $43,214 · management and general $32,411 · fundraising $10,803
-
10 · Payroll taxes
total $3,305 · management and general $2,479 · fundraising $826
-
11c · Fees: accounting
total $8,820 · management and general $6,615 · fundraising $2,205
-
11g · Fees: other
total $512 · management and general $384 · fundraising $128
-
12 · Advertising and promotion
total $3,630 · management and general $3,630
-
13 · Office expenses
total $2,283 · management and general $2,263 · fundraising $20
-
16 · Occupancy
total $4,544 · management and general $3,408 · fundraising $1,136
-
17 · Travel
total $600 · management and general $600
-
22 · Depreciation, depletion and amortization
total $120 · management and general $120
-
23 · Insurance
total $2,988 · management and general $2,241 · fundraising $747
-
24a · Other expenses: DUES AND SUBSCRIPTIONS
total $7,410 · management and general $7,410
-
24b · Other expenses: PROMOTIONAL ITEMS
total $2,218 · fundraising $2,218
-
24c · Other expenses: MEALS
total $1,607 · management and general $1,607
-
24d · Other expenses: FINANCIAL LITERACY
total $750 · management and general $750
-
24e · All other expenses
total $388 · management and general $111 · fundraising $277
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $221,238 · end of year $162,022
-
2 · Savings and temporary cash investments
beginning of year $134,977 · end of year $243,268
-
3 · Pledges and grants receivable
beginning of year $212,241 · end of year $189,391
-
9 · Prepaid expenses and deferred charges
beginning of year $2,930 · end of year $1,811
-
10a · Land, buildings and equipment: cost or other basis
$1,574
-
10b · Land, buildings and equipment: accumulated depreciation
$1,163
-
10c · Land, buildings and equipment, net
beginning of year $531 · end of year $411
-
15 · Other assets
beginning of year $300 · end of year $300
-
17 · Accounts payable and accrued expenses
beginning of year $1,508 · end of year $1,591
-
18 · Grants payable
beginning of year $140,000 · end of year $165,469
-
27 · Net assets without donor restrictions
beginning of year $335,209 · end of year $393,991
-
28 · Net assets with donor restrictions
beginning of year $95,500 · end of year $36,152
Mission and programs · 2023
Mission
UNITED WAY OF EL DORADO WORKS TO ADVANCE THE COMMON GOOD BY CREATING OPPORTUNITIES FOR A BETTER LIFE FOR ALL BY IMPROVING THE ASPECTS OF HEALTH, EDUCATION AND INCOME STABILITY. A STRONG COMMUNITY IS BUILT BY ADDRESSING HEALTH, EDUCATION AND INCOME BY ASSESSING CURRENT AND EMERGING NEEDS, RAISING FUNDS AND ALLOCATING RESOURCES, FOSTERING VOLUNTEERISM AND LEADERSHIP AND ENCOURAGING COLLABORATIVE EFFORTS.
-
THE UNITED WAY OF EL DORADO PROVIDED SUPPORT TO APPROXIMATELY 51 VITAL AGENCIES IN THE EL DORADO AND BUTLER COUNTY COMMUNITIES. THE ORGANIZATION INVOLVED CITIZENS TO ALLOCATE DOLLARS TO THOSE ORGANIZATIONS THAT FULFILLED THE UNITED WAY MISSION STATEMENT THROUGH COMMUNITY BETTERMENT PROJECTS, PROGRAMS AND INITIATIVES TO ADVANCE THE GOOD AND TO IMPROVE THE QUALITY OF LIFE FOR ALL.
Expenses $418,757 · Grants $418,757
As filed on the 2023 return. The filer continues this part on Schedule O, which is not shown here.
Listed in Part VII
-
Tyffani HerrmanTYFFANI HERRMAN
EXECUTIVE DI
- Total calculated
- $43,214
- From this org
- $43,214
- From related orgs
- $0
- Other
- $0
- Hours/week
- 40
-
Jordnn CoganJORDNN COGAN
VICE PRESIDE
- Total calculated
- $0
- Hours/week
- 1
-
Kacey GardKACEY GARD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Amy HallAMY HALL
SECRETARY
- Total calculated
- $0
- Hours/week
- 1
-
Kristina HalmerKRISTINA HALMER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Jodi HearnJODI HEARN
PRESIDENT
- Total calculated
- $0
- Hours/week
- 1
-
Monty HerbertMONTY HERBERT
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Matt JacobsMATT JACOBS
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Sarah KarstSARAH KARST
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Caitlin KillianCAITLIN KILLIAN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Travis PierceTRAVIS PIERCE
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Wesley ReynoldsWESLEY REYNOLDS
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Renee ScanlonRENEE SCANLON
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Crystal ShinkleCRYSTAL SHINKLE
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Kacey WalmselyKACEY WALMSELY
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Maddie YagerMADDIE YAGER
DIRECTOR
- 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
-
BLACKMORE ELEMENTARY BLACKMORE ELEMENTARY
$36,364
EDUCATION
-
PARTNERS IN EDUCATION FOUNDATION
$35,000
EDUCATION
-
THERAPY SERVICES
-
BUTLER COUNTY SHERIFFS OFFICE
$25,351
TECHNOLOGY
-
FAMILY LIFE CENTER OF BUTLER COUNTY FAMILY LIFE CENTER OF BUTLER COUNTY
$23,000
HEALTH -BATHROOM IMP
-
EUREKA VOLUNTEER FIRE DEPARTMENT EUREKA VOLUNTEER FIRE DEPARTMENT
$15,000
THERMAL CAMERA
-
$15,000
FAMILY SERVICES
-
TRI-COUNTY CASA TRI-COUNTY CASA
$15,000
HEALTH - SALARY, ETC
-
EUREKA PRO RODEO EUREKA PRO RODEO
$13,500
HEALTH
-
RAINBOWS UNITED RAINBOWS UNITED
$12,700
EDUCATION SPEC NEEDS
The 10 largest by cash amount. The API serves every itemized grant.
Provenance
- Return type
- form_990
- Tax year
- 2023
- Filed
- 22 August 2024
- IRS schema version
- 2023v5.0
- Source object
- 202402419349300435
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.