Totals
- Total revenue
- $732,211
- Total expenses
- $614,035
- Contributions and grants received
- $148,988
- Grants paid
- $0
- Program service revenue
- $583,223
- Investment income
- $0
- Other revenue
- $0
- Total assets, end of year
- $204,190
- Total liabilities, end of year
- $1,393
- Net assets or fund balances, end of year
- $202,797
- Program services expenses (Part IX)
- $527,615
- Management and general expenses
- $79,378
- Fundraising expenses
- $7,042
- Program service expenses (Part III)
- $527,615
Program services were 85.9% 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
$148,988
-
2a · Program service revenue: SERVICES
total $583,223 · unrelated business $0 · excluded $0
Functional expenses
Part IX, the statement of functional expenses.
-
5 · Compensation of officers, directors and key employees
total $209,550 · program services $192,450 · management and general $17,100 · fundraising $0
-
7 · Other salaries and wages
total $32,397 · program services $27,943 · management and general $4,454 · fundraising $0
-
10 · Payroll taxes
total $3,592 · program services $3,592 · management and general $0 · fundraising $0
-
11c · Fees: accounting
total $3,863 · program services $0 · management and general $3,863 · fundraising $0
-
11g · Fees: other
total $261,125 · program services $241,525 · management and general $19,600 · fundraising $0
-
12 · Advertising and promotion
total $1,180 · program services $0 · management and general $1,180 · fundraising $0
-
13 · Office expenses
total $934 · program services $419 · management and general $515 · fundraising $0
-
14 · Information technology
total $16,071 · program services $10,513 · management and general $0 · fundraising $5,558
-
16 · Occupancy
total $30,433 · program services $0 · management and general $30,433 · fundraising $0
-
23 · Insurance
total $1,310 · program services $1,310 · management and general $0 · fundraising $0
-
24a · Other expenses: BANK CHARGES AND FEES
total $603 · program services $241 · management and general $362 · fundraising $0
-
24b · Other expenses: TRAINING
total $8,125 · program services $8,125 · management and general $0 · fundraising $0
-
24c · Other expenses: SUPPLIES
total $37,004 · program services $36,161 · management and general $100 · fundraising $743
-
24d · Other expenses: MEDICAL TAX
total $7,107 · program services $5,336 · management and general $1,771 · fundraising $0
-
24e · All other expenses
total $741 · program services $0 · management and general $0 · fundraising $741
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $84,601 · end of year $204,180
-
4 · Accounts receivable
end of year $10
-
17 · Accounts payable and accrued expenses
beginning of year $616 · end of year $1,393
-
22 · Loans and payables to officers and key people
beginning of year $1,750
-
31 · Retained earnings, endowment or other funds
beginning of year $82,235 · end of year $202,797
Mission and programs · 2022
Mission
WHEN YOU CHILDREN AND THEIR FAMILIES ARE FACING CHALLENGES, WE NURTURE HOPE AND JOY AND PROVIDE SUPPORT TO STRENGTHEN FAMILIES, WHILE ENRIGHING OUR SURROUNDING COMMUNITIES, THROUGH RESPONSIVE AND INNOVATIVE PROGRAMS.
-
THERAPY/MENTAL HEALTH SERVICES TOTAL OF 8 CLINICIANS ARE PROVIDING MENTAL HEALTH THERAPY SESSIONS TO OVER 325 CLIENTS, 70% OF THOSE ARE CHILDREN AGE 5 AND UNDER THAT HAVE BEEN IMPACTED BY EARLY CHILDHOOD TRAUMA. EXPANDED REFERRAL RELATIONSHIPS AND COLLABORATIONS WITH LOCAL PROFESSIONALS WHO IMPACT THE LIVES OF CHILDREN AND CAREGIVERS.
Expenses $311,293 · Revenue $393,813
-
TRAINING/REFLECTIVE CONSULTATION WE PROVED 3 VIRTUAL TRAININGS, CALLED LUNCH AND LEARNS, THAT WERE OFFERED AT A VERY LOW COST TO PROFESSIONALS IN OUR COMMUNITY AND ACROSS THE STATE THAT ARE IN THE FIELD OF INFANT AND EARLY CHILDHOOD MENTAL HEALTH. WE HAD ABOUT 95 ATTENDEES AT EACH SESSION. THESE WILL BE CONTINUED TO. BE HELD AT LEAST THREE TIMES PER YEAR. SECURED CONTRACRTS WITH 18 AGENCIES TO PROVIDE REFLECTIVE CONSULTATION SERVICES TO THEIR STAFF TO SUPPORT AND PROVIDE PROFESSIONAL DEVELOPMENT TO PROFESSIONALS SUPPORTING YOUNG CHILDREN AND THEIR FAMILIES. PROVIDING MENTAL HEALTH CONSULTATION TO A DOMESTIC VIOLENCE SHELTER TO SUPPORT THEIR ADVOCATES WHO ARE SUPPORTING THE MOMS.
Expenses $137,180 · Revenue $174,160
-
PARENTING SUPPORT SERVICES RECEIVED GRANTS FROM UNITED WAY OF CENTRAL MN, MORGAN FAMILY FOUNDATION, OTTO BREMER FOUNDATION, AND MEDICA TO PROVIDE IN-HOME OR VIRTUAL SESSIONS TO FAMILIES THAT HAVE BARRIERS TO ACCESSING MENTAL HEALTH SERVICES. HAVE SERVED OVER 25 FAMILIES, 10 OF THEM SPANISH SPEAKING WHO WOULD NOT HAVE GOTTEN SERVICES EXCEPT FOR THROUGH THIS PROGRAM. FUNDRAISED $22,300 TO PREPARE FOR EXPANDING THE OFFICE TO INCLUDE FIVE ADDITIONAL THERAPISTS OVER THE NEXT YEAR.
Expenses $79,142 · Revenue $164,238
As filed on the 2022 return.
Listed in Part VII
-
RebeccaREBECCA
CLUEVER
- Total calculated
- $0
-
DavidDAVID
KACZOR
- Total calculated
- $0
-
MarnieMARNIE
SWANSON
- Total calculated
- $0
-
LondaLONDA
WAGNER
- Total calculated
- $0
-
JaneJANE
ELLISON
- Total calculated
- $0
-
PamelaPAMELA
WALZ
- Total calculated
- $81,416
- From this org
- $81,416
- From related orgs
- $0
- Other
- $0
-
TracyTRACY
SCHREIFELS
- Total calculated
- $128,134
- From this org
- $128,134
- From related orgs
- $0
- Other
- $0
-
JakeJAKE
KRIPPNER
- Total calculated
- $0
-
ColleenCOLLEEN
SCHUMANN
- Total calculated
- $0
-
BenBEN
BIERSCHEID
- Total calculated
- $0
-
KahinKAHIN
ADAM
- Total calculated
- $0
-
LeydaLEYDA
ANTUNEZ
- Total calculated
- $0
-
LydaLYDA
ATILLA
- Total calculated
- $0
-
FlorenceFLORENCE
ORIONZI
- Total calculated
- $0
-
SaraSARA
FALK
- Total calculated
- $0
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
- 2022
- Filed
- 5 May 2023
- IRS schema version
- 2022v5.0
- Source object
- 202321339349300422
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.