Skip to content
Nonprofiteer
← LUSSIER COMMUNITY EDUCATION CENTER INC

Form 990 for tax year 2022

Filed by LUSSIER COMMUNITY EDUCATION CENTER INC.

What the amendment changed

Compared with the return it replaced , filed 15 November 2023. matched by us Only the return's totals, a 990-PF's accounting method and the names listed in Part VII (Part VIII on a 990-PF) are compared. We relate returns by organization, tax year and form, and order them by each return's own timestamp; the filer's own "amended return" checkbox is a separate fact.

Total revenue
$999,298 changed to $1,193,802
Total expenses
$1,406,796 changed to $1,430,634
Contributions and grants received
$974,780 changed to $1,169,006
Investment income
$1,861 changed to $2,139
Total assets, end of year
$3,899,364 changed to $3,633,804
Total liabilities, end of year
$272,926 changed to $83,702
Net assets or fund balances, end of year
$3,626,438 changed to $3,550,102
Program services expenses
$1,129,717 changed to $1,135,054
Management and general expenses
$178,267 changed to $193,340
Fundraising expenses
$98,812 changed to $102,240
Program service expenses (Part III)
$1,129,717 changed to $1,135,054

Totals

Total revenue
$1,193,802
Total expenses
$1,430,634
Contributions and grants received
$1,169,006
Grants paid
$11,087
Program service revenue
$22,657
Investment income
$2,139
Other revenue
$0
Total assets, end of year
$3,633,804
Total liabilities, end of year
$83,702
Net assets or fund balances, end of year
$3,550,102
Program services expenses (Part IX)
$1,135,054
Management and general expenses
$193,340
Fundraising expenses
$102,240
Program service expenses (Part III)
$1,135,054

Program services were 79.3% 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.

  • 1a · Federated campaigns

    $46,174

  • 1e · Government grants (contributions)

    $761,286

  • 1f · All other contributions, gifts and grants

    $361,546

  • 2a · Program service revenue: TUITION

    total $13,519 · related or exempt $13,519

  • 2b · Program service revenue: FACILITY USE FEES

    total $9,138 · related or exempt $9,138

  • 3 · Investment income

    total $2,139 · excluded $2,139

Functional expenses

Part IX, the statement of functional expenses.

  • 2 · Grants to domestic individuals

    total $11,087 · program services $11,087

  • 5 · Compensation of officers, directors and key employees

    total $80,000 · program services $69,936 · management and general $4,952 · fundraising $5,112

  • 7 · Other salaries and wages

    total $581,956 · program services $508,746 · management and general $36,023 · fundraising $37,187

  • 9 · Other employee benefits

    total $133,603 · program services $121,780 · management and general $9,953 · fundraising $1,870

  • 10 · Payroll taxes

    total $55,200 · program services $48,432 · management and general $3,384 · fundraising $3,384

  • 11c · Fees: accounting

    total $29,905 · management and general $29,905

  • 11g · Fees: other

    total $112,911 · program services $63,664 · management and general $43,004 · fundraising $6,243

  • 13 · Office expenses

    total $94,186 · program services $3,350 · management and general $42,435 · fundraising $48,401

  • 16 · Occupancy

    total $26,755 · program services $23,544 · management and general $3,211

  • 17 · Travel

    total $10,765 · program services $10,593 · management and general $129 · fundraising $43

  • 19 · Conferences, conventions and meetings

    total $5,671 · program services $91 · management and general $5,580

  • 22 · Depreciation, depletion and amortization

    total $73,751 · program services $68,515 · management and general $5,236

  • 23 · Insurance

    total $26,384 · program services $24,432 · management and general $1,952

  • 24a · Other expenses: PROGRAM SUPPLIES

    total $125,079 · program services $125,079

  • 24b · Other expenses: REPAIRS & MAINTENANCE

    total $63,131 · program services $55,555 · management and general $7,576

  • 24c · Other expenses: STAFF RETENTION

    total $250 · program services $250

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $578,682 · end of year $448,623

  • 2 · Savings and temporary cash investments

    beginning of year $627,054 · end of year $626,719

  • 3 · Pledges and grants receivable

    beginning of year $902,955 · end of year $680,353

  • 4 · Accounts receivable

    end of year $7,833

  • 9 · Prepaid expenses and deferred charges

    beginning of year $26,810 · end of year $15,915

  • 10a · Land, buildings and equipment: cost or other basis

    $2,702,575

  • 10b · Land, buildings and equipment: accumulated depreciation

    $951,687

  • 10c · Land, buildings and equipment, net

    beginning of year $1,798,438 · end of year $1,750,888

  • 11 · Investments: publicly traded securities

    end of year $25,175

  • 15 · Other assets

    beginning of year $80,837 · end of year $78,298

  • 17 · Accounts payable and accrued expenses

    beginning of year $38,617 · end of year $66,569

  • 25 · Other liabilities

    beginning of year $189,225 · end of year $17,133

  • 27 · Net assets without donor restrictions

    beginning of year $3,004,455 · end of year $2,932,498

  • 28 · Net assets with donor restrictions

    beginning of year $782,479 · end of year $617,604

Mission and programs · 2022

Mission

TO PROVIDE PROGRAMS, SERVICES AND ACCESS TO RESOURCES THAT PROMOTE PERSONAL GROWTH AND COMMUNITY WELL-BEING, IN RESPONSE TO NEIGHBORHOOD NEEDS.

Activities or mission (Part I)

THE MISSOIN OF LUSSIER COMMUNITY EDUCATION CENTER IS BUILDING COMMUNITY, CREATING OPPORTUNITIES, AND ENRICHING EDUCATION.

  • FACILITATED COMMUNITY PROGRAMMING - A RICH ARRAY OF GROUPS BRING DIVERSE PROGRAMMING TO THE CENTER EVERY DAY. EDUCATIONAL OPPORTUNITIES ARE PROVIDED BY THE MADISON SCHOOL DISTRICT (ALTERNATIVE EDUCATION PROGRAMS FOR MIDDLE AND HIGH SCHOOL STUDENTS AND TEACHER PROFESSIONAL DEVELOPMENT) AND 4-C'S PLAY AND LEARN (KINDERGARTEN READINESS). THE DISTRICT OFFERS ENRICHMENT CLASSES FOR ADULTS, SENIORS, AND YOUNG CHILDREN, AS WELL AS EXERCISE CLASSES FOR ADULTS, SENIORS, AND PEOPLE WITH DISABILITIES. BETWEEN 5-10 SERVICE CLUBS AND NEIGHBORHOOD ASSOCIATIONS REGULARLY UTILIZE THE CENTER'S MEETING SPACES. THE LUSSIER COMMUNITY EDUCATION CENTER ALSO PARTNERS WITH NEWBRIDGE TO HOST A WEEKLY SENIOR MEAL AND PROGRAM. A VARIETY OF CULTURAL GROUPS INCLUDING A RUSSIAN SCHOOL AND CHINESE FINE ARTS SCHOOL REGULARLY HELD PROGRAMS AT THE CENTER AS WELL.

    Expenses $255,251 · Grants $11,087

  • COMMUNITY BUILDING AND ENGAGEMENT - THROUGH COMMUNITY BUILDING AND ENGAGEMENT, LCEC SERVES AS A FOCAL POINT OF NEIGHBORHOOD ACTIVITY, BUILDING GRASSROOTS LEADERSHIP, AND PROVIDING A VARIETY OF EDUCATIONAL, SOCIAL, RECREATIONAL, AND CIVIC PROGRAMS AND SERVICES PRIMARILY TO LOW INCOME INDIVIDUALS AND FAMILIES, BOTH THROUGH OUR OWN EFFORTS AND PARTNERSHIPS WITH COLLABORATING ORGANIZATIONS. THESE PROGRAMS ARE AIMED AT INCREASING THE SELF-SUFFICIENCY AND QUALITY OF LIFE AS RESIDENTS. MANY LCEC PROGRAMS HAVE BEEN LONGSTANDING, WHILE OTHERS HAVE GROWN ORGANICALLY OUT OF CURRENT COMMUNITY NEED.

    Expenses $81,074 · Revenue $22,657

  • THE LUSSIER COMMUNITY EDUCATION CENTER ELEMENTARY PROGRAM PROVIDES AFTER SCHOOL AND SUMMER PROGRAMMING FOR LOW-INCOME, ELEMENTARY SCHOOL AGE CHILDREN ON MADISON'S WEST AND SOUTHWEST SIDES, FOCUSING ON THE WEXFORD RIDGE APARTMENTS, TREE LANE FAMILY APARTMENTS AND OTHER POCKETS OF POVERTY ON THE WEST SIDE. IN 2021, THE ELEMENTARY PROGRAM PROVIDED 593 HOURS OF PROGRAMMING TO 129 CHILDREN IN KINDERGARTEN TO 5TH GRADE.

    Expenses $769,483

  • TEEN BUILD UP PROVIDES FREE, QUALITY PROGRAMMING AT THE LUSSIER COMMUNITY EDUCATION CENTER FOR LOW-INCOME, HIGH SCHOOL AGE YOUTH ON MADISON'S WEST AND SOUTHWEST SIDES, FOCUSING ON THE MEMORIAL HIGH SCHOOL ENROLLMENT AREA. THE PROGRAM PROVIDES COMPREHENSIVE YOUTH DEVELOPMENT INCLUDING ACADEMIC SUPPORT, HEALTH AND FITNESS, ARTS AND CREATIVE EXPRESSION, AND COMMUNITY SERVICE/LEADERSHIP DEVELOPMENT THAT ARE OTHERWISE AVAILABLE TO THEM. IN 2021, TEEN BUILD-UP PROVIDED 845 HOURS OF PROGRAMMING TO 142 HIGH SCHOOL AGE YOUTH. THE JEFFERSON YOUTH RESOURCE CENTER PROVIDES OPPORTUNITIES FOR YOUTH TO PARTICIPATE IN SAFE, SUPERVISED ACADEMIC, RECREATIONAL, SELF-DEVELOPMENT, AND LEADERSHIP ACTIVITIES TO ENHANCE SCHOOL CONNECTION AND IMPROVE ACADEMIC ACHIEVEMENT. LCEC PROVIDES HIGH QUALITY AFTERSCHOOL AND SUMMER CAMP ACTIVITIES AT JEFFERSON MIDDLE SCHOOL AND LCEC. IN 2021, IT PROVIDED 619 HOURS OF PROGRAMMING TO 88 YOUTH. BUILDING EMPLOYMENT & TECHNOLOGY SKILLS (BEATS) THE BUILDING EMPLOYMENT & TECHNOLOGY SKILLS PROGRAM'S GOAL IS TO CREATE BETTER ECONOMIC OPPORTUNITIES AND A HIGHER QUALITY OF LIFE FOR LOW-INCOME AND UNDERSERVED INDIVIDUALS THROUGH EMPLOYMENT SUPPORT, TRAINING, AND EDUCATION.

    Expenses $29,246

As filed on the 2022 return. The filer continues this part on Schedule O, which is not shown here.

Listed in Part VII

  • Diana Shinal

    INTERIM EX D

    Total calculated
    $80,000
    From this org
    $80,000
    From related orgs
    $0
    Other
    $0
    Hours/week
    40
  • Lisa Bauer

    MEMBER

    Total calculated
    $0
    Hours/week
    2
  • Fredi Bove

    TREASURER

    Total calculated
    $0
    Hours/week
    5
  • Bill Byrd

    MEMBER

    Total calculated
    $0
    Hours/week
    2
  • Amie Goldman

    MEMBER

    Total calculated
    $0
    Hours/week
    2
  • Elizabeth Hudson

    MEMBER

    Total calculated
    $0
    Hours/week
    2
  • Yolanda Kennedy

    MEMBER

    Total calculated
    $0
    Hours/week
    2
  • Ashley Outlaw

    SECRETARY

    Total calculated
    $0
    Hours/week
    5
  • Paula Riesch

    MEMBER

    Total calculated
    $0
    Hours/week
    2
  • Timeka Rumph

    MEMBER

    Total calculated
    $0
    Hours/week
    2
  • Renie Schapiro

    MEMBER

    Total calculated
    $0
    Hours/week
    2
  • Jen Shaub

    PRESIDENT

    Total calculated
    $0
    Hours/week
    5
  • Lorri Wendorf-Corrigan

    BOD PRESIDEN

    Total calculated
    $0
    Hours/week
    5

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
15 November 2023
IRS schema version
2022v5.0
Source object
202443199349307049

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.