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 ShinalDIANA SHINAL
INTERIM EX D
- Total calculated
- $80,000
- From this org
- $80,000
- From related orgs
- $0
- Other
- $0
- Hours/week
- 40
-
Lisa BauerLISA BAUER
MEMBER
- Total calculated
- $0
- Hours/week
- 2
-
Fredi BoveFREDI BOVE
TREASURER
- Total calculated
- $0
- Hours/week
- 5
-
Bill ByrdBILL BYRD
MEMBER
- Total calculated
- $0
- Hours/week
- 2
-
Amie GoldmanAMIE GOLDMAN
MEMBER
- Total calculated
- $0
- Hours/week
- 2
-
Elizabeth HudsonELIZABETH HUDSON
MEMBER
- Total calculated
- $0
- Hours/week
- 2
-
Yolanda KennedyYOLANDA KENNEDY
MEMBER
- Total calculated
- $0
- Hours/week
- 2
-
Ashley OutlawASHLEY OUTLAW
SECRETARY
- Total calculated
- $0
- Hours/week
- 5
-
Paula RieschPAULA RIESCH
MEMBER
- Total calculated
- $0
- Hours/week
- 2
-
Timeka RumphTIMEKA RUMPH
MEMBER
- Total calculated
- $0
- Hours/week
- 2
-
Renie SchapiroRENIE SCHAPIRO
MEMBER
- Total calculated
- $0
- Hours/week
- 2
-
Jen ShaubJEN SHAUB
PRESIDENT
- Total calculated
- $0
- Hours/week
- 5
-
Lorri Wendorf-CorriganLORRI 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.