Form 990 for tax year 2022
Filed by NORTH-MISSOULA COMMUNITY DEVELOPMENT CORPORATION.
Totals
- Total revenue
- $722,821
- Total expenses
- $345,041
- Contributions and grants received
- $598,470
- Grants paid
- $0
- Program service revenue
- $143,528
- Investment income
- -$19,177
- Other revenue
- $0
- Total assets, end of year
- $3,285,988
- Total liabilities, end of year
- $63,882
- Net assets or fund balances, end of year
- $3,222,106
- Program services expenses (Part IX)
- $291,121
- Management and general expenses
- $53,920
- Fundraising expenses
- $0
- Program service expenses (Part III)
- $291,121
Program services were 84.4% 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)
$360,370
-
1f · All other contributions, gifts and grants
$238,100
-
2a · Program service revenue: RENTAL REVENUE
total $88,302 · related or exempt $88,302
-
2b · Program service revenue: SERVICE FEE REVENUE
total $24,655 · related or exempt $24,655
-
2c · Program service revenue: ADVERTISING
total $13,450 · related or exempt $13,450
-
2d · Program service revenue: LAND LEASE FEES
total $10,854 · related or exempt $10,854
-
2e · Program service revenue: MOC REVENUE
total $3,879 · related or exempt $3,879
-
2f · All other program service revenue
total $2,388 · related or exempt $2,388
-
3 · Investment income
total $2,374 · related or exempt $2,374
-
7a · Gross sales of assets other than inventory
other assets $115,000
-
7b · Less cost or other basis and sales expenses
other assets $136,551
-
7c · Gain or loss
other assets -$21,551
-
7d · Net gain or loss
total -$21,551 · related or exempt -$21,551
Functional expenses
Part IX, the statement of functional expenses.
-
7 · Other salaries and wages
total $175,000 · program services $148,150 · management and general $26,850
-
9 · Other employee benefits
total $9,189 · program services $6,372 · management and general $2,817
-
10 · Payroll taxes
total $17,498 · program services $14,740 · management and general $2,758
-
11b · Fees: legal
total $11,000 · program services $10,900 · management and general $100
-
11c · Fees: accounting
total $15,932 · program services $8,770 · management and general $7,162
-
11g · Fees: other
total $12,498 · program services $12,498
-
12 · Advertising and promotion
total $6,117 · program services $6,116 · management and general $1
-
13 · Office expenses
total $8,406 · program services $7,008 · management and general $1,398
-
16 · Occupancy
total $5,860 · program services $5,860
-
17 · Travel
total $4,647 · program services $4,432 · management and general $215
-
20 · Interest
total $1,552 · program services $1,552
-
22 · Depreciation, depletion and amortization
total $35,828 · program services $35,828
-
23 · Insurance
total $5,683 · program services $4,700 · management and general $983
-
24a · Other expenses: TELEPHONE AND INTERNET
total $9,144 · program services $4,339 · management and general $4,805
-
24b · Other expenses: EQUIPMENT AND FURNISHIN
total $5,314 · program services $1,189 · management and general $4,125
-
24c · Other expenses: PROGRAM SUPPLIES
total $5,172 · program services $5,172
-
24d · Other expenses: DUES AND SUBSCRIPTIONS
total $4,202 · program services $4,052 · management and general $150
-
24e · All other expenses
total $11,999 · program services $9,443 · management and general $2,556
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $108,748 · end of year $341,575
-
2 · Savings and temporary cash investments
beginning of year $160,409 · end of year $485,939
-
4 · Accounts receivable
beginning of year $9,345 · end of year $12,467
-
10a · Land, buildings and equipment: cost or other basis
$2,414,278
-
10b · Land, buildings and equipment: accumulated depreciation
$425,571
-
10c · Land, buildings and equipment, net
beginning of year $2,172,547 · end of year $1,988,707
-
13 · Investments: program-related
beginning of year $457,300 · end of year $457,300
-
17 · Accounts payable and accrued expenses
beginning of year $7,607 · end of year $20,484
-
23 · Secured mortgages and notes payable
beginning of year $56,246 · end of year $43,398
-
27 · Net assets without donor restrictions
beginning of year $1,359,416 · end of year $1,737,026
-
28 · Net assets with donor restrictions
beginning of year $1,485,080 · end of year $1,485,080
Mission and programs · 2022
Mission
TO BUILD A HEALTHY NEIGHBORHOOD WITH OPPORTUNITIES FOR PEOPLE OF ALL AGES AND ABILITIES TO LIVE, WORK, AND PLAY.
Activities or mission (Part I)
THE NCDC'S MISSION IS TO BUILD FROM COMMUNITY STRENGTHS TO FORM PARTNERSHIPS FOR NEIGHBORHOOD REVITALIZATION AND HOLISTIC LAND STEWARDSHIP. THE ORGANIZATION'S MISSION IS HEALTHY NEIGHBORHOODS AND COMMUNITIES OF OPPORTUNITY IN WHICH PEOPLE OF ALL AGES AND ABILITIES CAN LIVE, WORK AND PLAY
-
LAND STEWARDSHIP PROGRAM - FORMED IN 2000, THIS PROGRAM IS BASED ON THE COMMUNITY LAND TRUST MODEL FOR AFFORDABLE HOUSING. THE PROGRAM SERVES LOW AND MODERATE-INCOME FIRST TIME HOME BUYERS (AS DETERMINED BY HUD CRITERIA). LOW INCOME HOMES ARE BUILT OR REMODELED AND THEN SOLD TO ELIGIBLE HOME BUYERS. SINCE 2000 NMCDC HAS CREATED 54 UNITS OF HOUSING IN FOUR DEVELOPMENTS: CLARK FORK COMMONS, WHITTIER COURT, BURNS STREET COMMONS, AND LEE GORDON PLACE. FORTY NINE ARE OWNED BY INCOME QUALIFIED HOUSEHOLDS; FIVE WERE SOLD AT MARKET RATE.INTEREST IN THE LEE GORDON PLACE WHICH WERE SOLD IN 2019, FAR EXCEEDED SUPPLY AND ALL SEVEN UNITS WERE SOLD TO INCOME QUALIFIED BUYERS IN MAY OF 2018 THROUGH A LOTTERY DRAWING METHOD. THE NEW HOMEOWNERS INCLUDED SINGLE PARENT FAMILIES, A SINGLE MAN USING A WHEELCHAIR, AND A RETIRED COUPLE.IN 2022 NMCDC CONTINUED DEVELOPMENT OF COMMUNITY LAND TRUST (CLT) HOUSING PROJECTS IN EXPANDED SERVICE AREAS THAT INCLUDE MISSOULA'S LOWEST INCOME CENSUS TRACTS- THE NORTHSIDE, WESTSIDE, FRANKLINTO THE FORT (FTF) AND RIVER ROAD NEIGHBORHOODS, ALL OF WHICH ARE ROBERT WOOD JOHNSON DESIGNATED "INVEST HEALTH NEIGHBORHOODS".ONE 4-HOME PROJECT IS PROCEEDING WITH A PARTNERSHIP WITH HABITAT FOR HUMANITY IN THE FTF NEIGHBORHOOD. ANOTHER, ON THE NORTHSIDE, IN PARTNERSHIP WITH NEIGHBORWORKS MONTANA AND THE CITY OF MISSOULA, IS A PRECEDENT-SETTING CO-OP/CLT HYBRID 8-UNIT CONVERSION OF AN APARTMENT COMPLEX TO A PERMANENTLY AFFORDABLE RESIDENT CO-OP - THE FIRST OF ITS KIND IN MONTANA. PREDEVELOPMENT ACTIVITIES BEGAN IN 2022 ON A SIMILARLY DESIGNED AND FUNDED 18-HOME CO-OP/CLT IN THE RIVER ROAD AREA.ALL NMCDC CLT DEVELOPMENT PROJECTS TARGET LOW AND MIDDLE INCOME MISSOULIANS. AN ADDITIONAL PROJECT, IN PARTNERSHIP WITH THE CITY OF MISSOULA, INCLUDED NMCDC STEWARDSHIP OF SALES AND DEED RESTRICTIONS ON AN 8-UNIT NEW CONDOMINIUM PROJECT, PART OF A MUCH LARGER PROJECT IN WHICH THE CITY WAS ABLE TO LEVERAGE A COMPONENT OF NEW HOMES SOLD TO HOUSEHOLDS WITH UNDER 120% OF AREA MEDIAN INCOME.
Expenses $131,908 · Revenue $13,015
-
THE BURNS STREET NUTRITION CENTER. PURCHASED IN 2006 AND REMODELED IN 2010, THE BUILDING INITIALLY HOUSED THE NMCDC OFFICE, A CO-OPERATIVE MANAGED MARKET, A CAFE AND A COMMISSARY KITCHEN. NMCDC SPONSORS A SUMMER CHILDRENS FEEDING AND ENRICHMENT PROGRAM.. THE WESTERN MONTANA GROWERS COOPERATIVE IS OPERATING A FOOD DISTRIBUTION HUB IN THE BUILDING FOR LOCALLY GROWN FARM PRODUCTS. THESE PROGRAMS SERVE MORE THAN 5,000 PEOPLE ANNUALLY.IN 2018 THE CO-OPERATIVELY OPERATED MARKET CEASED OPERATION. THE SPACE IS CURRENTLY OCCUPIED BY A VEGAN FOOD MANUFACTURER THAT SELLS ITS PRODUCTS NATIONWIDE.
Expenses $118,164 · Revenue $88,302
-
MISSOULA OUTDOOR CINEMA - MISSOULA OUTDOOR CINEMA BRINGS FREE OR LOW COST (DONATIONS ACCEPTED) CINEMA TO THE PLAY-FIELD NEXT TO THE NORTHSIDE'S OLD WHITTIER SCHOOL, NOW PROJECT HEAD START. THE PROJECT HAS PROVIDED WEEKEND EVENING ENTERTAINMENT THROUGHOUT THE SUMMER MONTHS SINCE 2003. ADMISSION IS FREE WITH VOLUNTARY CONTRIBUTIONS. MOVIES ARE SHOWN ON A SCREEN ON THE SIDE OF THE BUILDING.IN 2022 NMCDC CONDUCTED ITS 19TH YEAR OF MISSOULA OUTDOOR CINEMA. APPROXIMATELY 2,000 PEOPLE ATTENDED THE MOVIES IN 2022.
Expenses $17,084 · Revenue $17,329
-
HILL AND HOMESTEAD PRESERVATION COALITION. IN A COOPERATIVE MANAGEMENT AGREEMENT WITH THE CITY OF MISSOULA, NMCDC FOCUSES ON OPEN SPACE, HISTORIC AND ENVIRONMENTAL PRESERVATION OF MISSOULA'S NORTH HILLS, ALSO KNOWN AS THE MOON-RANDOLPH HOMESTEAD. THE HOMESTEAD IS ON THE NATIONAL REGISTER OF HISTORIC PLACES. THE HOMESTEAD REPRESENTS BOTH HOMESTEAD ERA SETTLEMENT PATTERNS ON INDIGENOUS LANDS AND HARD SCRABBLE TRUCK FARM PRODUCTION OF THE 20TH CENTURY- A DEMONSTRATION OF HOW MISSOULA FED ITSELF. VARIOUS ACTIVITIES AT THE HOMESTEAD BROUGHT APPROXIMATELY 5,000 VISITORS TO THE SITE IN 2022 IN 2019WESTSIDE PLAYGROUND. IN 1998 NMCDC RAISED FUNDS TO CONSTRUCT A PLAYGROUND IN WESTSIDE PARK NEXT TO LOWELL SCHOOL. IN 2015 NMCDC CONTRIBUTED $2,519 TO PLAYGROUND MAINTENANCE. IN 2018 NMCDC CLOSED OUT THE MAINTENANCE FUND FOR WESTSIDE PARK BY TRANSFERRING $4,500 TO MISSOULA PARKS AND RECREATION. IN 2018, AFTER CONSULTATION WITH THE FACILITY'S ORIGINAL ARCHITECT, THE PARKS AND RECREATION DEPARTMENT CONCLUDED THAT THE WESTSIDE PARK HAD OUTLIVED ITS LIFESPAN AND WAS DUE FOR MAJOR REPAIRS AND/OR REPLACEMENTS. NMCDC HAS SIGNED A MEMORANDUM OF AGREEMENT WITH THE CITY OF MISSOULA TO BE A NONPROFIT FISCAL SPONSOR TO HELP RAISE FUNDS FOR THIS MULTI-YEAR ENDEAVOR.IN 2022, IN PARTNERSHIP WITH THE CITY OF MISSOULA, NMCDC BEGAN CRAFTING AND ADMINISTERING A NEIGHBORHOOD WIDE SURVEY OF THE NORTH AND WESTSIDE, THE FIRST SURVEY SINCE 2014, AND A VALUABLE TOOL FROM WHICH NMCDC CAN DESIGN PROGRAMS THE NEIGHBORHOODS WANT.
Expenses $23,965 · Revenue $5,705
As filed on the 2022 return. The filer continues this part on Schedule O, which is not shown here.
Listed in Part VII
-
PAUL HERENDEEN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
PAM WALZER
VICE-PRESIDENT
- Total calculated
- $0
- Hours/week
- 1
-
MAGGIE BROWN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
CORTNEY PERRETEN
PRESIDENT
- Total calculated
- $0
- Hours/week
- 1
-
BAILEY ZOOK
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
JON CLARENBACH
TREASURER
- Total calculated
- $0
- Hours/week
- 1
-
AUBREY GODBEY
SECRETARY
- Total calculated
- $0
- Hours/week
- 1
-
JESSE LEE
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
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.
-
501(C)(3) · HOLDING COMPANY · MT
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 28 August 2023
- IRS schema version
- 2022v5.0
- Source object
- 202302429349301135
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.