Form 990 for tax year 2022
Filed by BOYS AND GIRLS OF NORTH LAKE TAHOE.
Totals
- Total revenue
- $5,579,710
- Total expenses
- $4,179,778
- Contributions and grants received
- $5,075,174
- Grants paid
- $0
- Program service revenue
- $531,001
- Investment income
- $13,764
- Other revenue
- -$40,229
- Total assets, end of year
- $5,272,534
- Total liabilities, end of year
- $437,109
- Net assets or fund balances, end of year
- $4,835,425
- Program services expenses (Part IX)
- $3,413,123
- Management and general expenses
- $377,331
- Fundraising expenses
- $389,324
- Program service expenses (Part III)
- $3,413,123
Program services were 81.7% 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
$36,279
-
1e · Government grants (contributions)
$1,115,790
-
1f · All other contributions, gifts and grants
$3,923,105
-
1g · Noncash contributions included above
$302,091
-
2a · Program service revenue: OPERATION OF PROGRAMS
total $531,001 · related or exempt $531,001
-
3 · Investment income
total $13,764 · excluded $13,764
-
4 · Income from investment of tax-exempt bond proceeds
total $0
-
5 · Royalties
total $0
-
6d · Net rental income or loss
total $0
-
7d · Net gain or loss
total $0
-
8a · Fundraising events: gross income
$18,730
-
8a · Fundraising events: contributions included on line 1c
$36,279
-
8b · Fundraising events: direct expenses
$59,029
-
8c · Net income from fundraising events
total -$40,299 · excluded -$40,299
-
9c · Net income from gaming
total $0
-
10c · Net income from sales of inventory
total $0
-
11a · Other revenue: OTHER INCOME
total $70 · related or exempt $70
-
11b · Other revenue: RENTAL INCOME
-
11e · Other revenue, total
$70
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $0
-
2 · Grants to domestic individuals
total $0
-
3 · Grants to foreign organizations and individuals
total $0
-
4 · Benefits paid to or for members
total $0
-
5 · Compensation of officers, directors and key employees
total $145,295 · program services $87,177 · management and general $29,059 · fundraising $29,059
-
6 · Compensation of disqualified persons
total $0
-
7 · Other salaries and wages
total $2,149,439 · program services $1,774,310 · management and general $118,105 · fundraising $257,024
-
8 · Pension plan contributions
total $36,337 · program services $18,224 · management and general $2,759 · fundraising $15,354
-
9 · Other employee benefits
total $309,155 · program services $242,520 · management and general $36,609 · fundraising $30,026
-
10 · Payroll taxes
total $209,383 · program services $174,370 · management and general $10,697 · fundraising $24,316
-
11a · Fees: management
total $0
-
11b · Fees: legal
total $0
-
11c · Fees: accounting
total $42,803 · management and general $42,803
-
11d · Fees: lobbying
total $0
-
11e · Fees: professional fundraising services
total $0
-
11f · Fees: investment management
total $0
-
11g · Fees: other
total $158,450 · program services $149,336 · management and general $3,551 · fundraising $5,563
-
12 · Advertising and promotion
total $4,182 · program services $3,140 · management and general $605 · fundraising $437
-
13 · Office expenses
total $12,544 · program services $5,122 · management and general $3,437 · fundraising $3,985
-
14 · Information technology
total $86,734 · program services $24,066 · management and general $57,910 · fundraising $4,758
-
15 · Royalties
total $0
-
16 · Occupancy
total $142,840 · program services $142,840
-
17 · Travel
total $49,887 · program services $15,833 · management and general $24,213 · fundraising $9,841
-
18 · Travel or entertainment for public officials
total $0
-
19 · Conferences, conventions and meetings
total $0
-
20 · Interest
total $0
-
21 · Payments to affiliates
total $0
-
22 · Depreciation, depletion and amortization
total $115,566 · program services $110,914 · management and general $4,652
-
23 · Insurance
total $33,056 · program services $27,548 · management and general $3,365 · fundraising $2,143
-
24a · Other expenses: EVENT & OTHER PROGRAM EXPENSES
total $202,458 · program services $202,458
-
24b · Other expenses: FOOD SUPPLIES
total $157,978 · program services $157,927 · management and general $51
-
24c · Other expenses: BUILDING & EQUIPMENT
total $130,211 · program services $118,161 · management and general $8,319 · fundraising $3,731
-
24d · Other expenses: PROGRAM SUPPLIES
total $122,201 · program services $122,201
-
24e · All other expenses
total $71,259 · program services $36,976 · management and general $31,196 · fundraising $3,087
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $1,053,372 · end of year $316,796
-
2 · Savings and temporary cash investments
beginning of year $282,670 · end of year $309,884
-
3 · Pledges and grants receivable
beginning of year $274,838 · end of year $1,127,787
-
4 · Accounts receivable
beginning of year $93 · end of year $0
-
5 · Loans and receivables from officers and key people
end of year $0
-
6 · Loans and receivables from disqualified persons
end of year $0
-
7 · Other notes and loans receivable
end of year $0
-
8 · Inventories for sale or use
end of year $0
-
9 · Prepaid expenses and deferred charges
beginning of year $32,754 · end of year $56,411
-
10a · Land, buildings and equipment: cost or other basis
$4,169,633
-
10b · Land, buildings and equipment: accumulated depreciation
$2,045,203
-
10c · Land, buildings and equipment, net
beginning of year $2,010,533 · end of year $2,124,430
-
11 · Investments: publicly traded securities
beginning of year $171,624 · end of year $1,337,225
-
12 · Investments: other securities
end of year $0
-
13 · Investments: program-related
end of year $0
-
14 · Intangible assets
end of year $0
-
15 · Other assets
end of year $1
-
17 · Accounts payable and accrued expenses
beginning of year $292,570 · end of year $215,728
-
19 · Deferred revenue
beginning of year $144,942 · end of year $221,381
-
27 · Net assets without donor restrictions
beginning of year $994,285 · end of year $1,588,979
-
28 · Net assets with donor restrictions
beginning of year $2,394,087 · end of year $3,246,446
Mission and programs · 2022
Mission
The mission of the Club is to inspire and enable all youth, especially those who need us most, to reach their full potential as productive, caring, responsible citizens. Boys & Girls Club of North Lake Tahoe has been a cornerstone of the North Lake Tahoe community since opening its doors in 1998. Serving over 1,800 youth annually, the Boys & Girls Club of North Lake Tahoe provides a safe, structured and positive environment for young people before and after school, during holidays and summer vacation.
-
Boys & Girls Club of North Lake Tahoe served youth in the Kings Beach and Truckee California and Incline Village Nevada areas. Club provided a safe, structured and positive environment for young people before and after school, during holidays and summer vacation.
Expenses $3,413,123
As filed on the 2022 return.
Listed in Part VII
-
Mindy CarbajalMINDY CARBAJAL
EXECUTIVE DIRECTOR
- Total calculated
- $154,569
- From this org
- $145,295
- From related orgs
- $0
- Other
- $9,274
- Hours/week
- 40
Schedule J breakdown matched by us
- Base
- $145,295
- Bonus
- not reported
- Other
- not reported
- Deferred
- not reported
- Nontaxable benefits
- $9,274
- Filer's total
- $154,569
-
Beth HirshBETH HIRSH
Director
- Total calculated
- $0
- Hours/week
- 0
-
Heather Urrea-SullivanHEATHER URREA-SULLIVAN
Director
- Total calculated
- $0
- Hours/week
- 0
-
Brad JohnsonBRAD JOHNSON
Director
- Total calculated
- $0
- Hours/week
- 0
-
Micah JacobsenMICAH JACOBSEN
Director
- Total calculated
- $0
- Hours/week
- 0
-
Daniel ClarkDANIEL CLARK
Director
- Total calculated
- $0
- Hours/week
- 0
-
Dayna TitusDAYNA TITUS
Director
- Total calculated
- $0
- Hours/week
- 0
-
Debi MooreDEBI MOORE
Director
- Total calculated
- $0
- Hours/week
- 0
-
Dan FloresDAN FLORES
Director
- Total calculated
- $0
- Hours/week
- 0
-
Jill SchottJILL SCHOTT
Director
- Total calculated
- $0
- Hours/week
- 0
-
Kari MichaelKARI MICHAEL
President
- Total calculated
- $0
- Hours/week
- 0
-
Kenneth KurtzKENNETH KURTZ
Treasurer
- Total calculated
- $0
- Hours/week
- 0
-
Greg RighellisGREG RIGHELLIS
Vice President
- Total calculated
- $0
- Hours/week
- 0
-
Courtney EmmeryCOURTNEY EMMERY
Secretary
- Total calculated
- $0
- Hours/week
- 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. A Schedule J breakdown is as filed: base pay, bonus, other, deferred compensation and nontaxable benefits from this organization, with any from related organizations beside each, and the filer's own total. It is shown with the Part VII listing of the same name on the same return. The form gives no key between the two, so that pairing is ours, and is marked matched by us.
Schedule J
Answered yes
None.
Answered no
- 4a · Severance or change-of-control payment
- 4b · Supplemental nonqualified retirement plan
- 4c · Equity-based compensation arrangement
- 5a · Pay contingent on this organization's revenues
- 5b · Pay contingent on a related organization's revenues
- 6a · Pay contingent on this organization's net earnings
- 6b · Pay contingent on a related organization's net earnings
- 7 · Other non-fixed payments
- 8 · Paid under the initial-contract exception
Part I's answers as filed. A line not listed was left unanswered; on lines 1a and 3 that means the box was not checked.
Grants on this return
No itemized grants to organizations on this return.
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 13 May 2024
- IRS schema version
- 2022v5.0
- Source object
- 202401369349303205
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.