Totals
- Total revenue
- $2,214,360
- Total expenses
- $2,158,338
- Contributions and grants received
- $2,031,135
- Grants paid
- $0
- Program service revenue
- $148,632
- Investment income
- $1,686
- Other revenue
- $32,907
- Total assets, end of year
- $1,890,403
- Total liabilities, end of year
- $1,435,389
- Net assets or fund balances, end of year
- $455,014
- Program services expenses (Part IX)
- $1,966,890
- Management and general expenses
- $162,407
- Fundraising expenses
- $29,041
- Program service expenses (Part III)
- $1,966,890
Program services were 91.1% 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)
$1,699,827
-
1f · All other contributions, gifts and grants
$331,308
-
1g · Noncash contributions included above
$33,847
-
2a · Program service revenue: 340 B Program Fees
total $148,632 · related or exempt $148,632
-
3 · Investment income
total $1,686 · related or exempt $1,686
-
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
$45,671
-
8b · Fundraising events: direct expenses
$12,764
-
8c · Net income from fundraising events
total $32,907
-
9c · Net income from gaming
total $0
-
10c · Net income from sales of inventory
total $0
-
11e · Other revenue, total
$0
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 $149,753 · program services $140,768 · management and general $7,487 · fundraising $1,498
-
6 · Compensation of disqualified persons
total $0
-
7 · Other salaries and wages
total $909,153 · program services $890,080 · management and general $5,323 · fundraising $13,750
-
8 · Pension plan contributions
total $0
-
9 · Other employee benefits
total $145,434 · program services $137,658 · management and general $6,756 · fundraising $1,020
-
10 · Payroll taxes
total $82,411 · program services $76,447 · management and general $2,664 · fundraising $3,300
-
11a · Fees: management
total $0
-
11b · Fees: legal
total $1,860 · program services $180 · management and general $1,050 · fundraising $630
-
11c · Fees: accounting
total $98,080 · management and general $98,080
-
11d · Fees: lobbying
total $0
-
11e · Fees: professional fundraising services
total $2,500 · fundraising $2,500
-
11f · Fees: investment management
total $0
-
11g · Fees: other
total $125,889 · program services $125,889
-
12 · Advertising and promotion
total $101,572 · program services $98,137 · fundraising $3,435
-
13 · Office expenses
total $44,298 · program services $43,829 · management and general $270 · fundraising $199
-
14 · Information technology
total $0
-
15 · Royalties
total $0
-
16 · Occupancy
total $151,484 · program services $130,076 · management and general $21,408
-
17 · Travel
total $11,640 · program services $11,537 · fundraising $103
-
18 · Travel or entertainment for public officials
total $0
-
19 · Conferences, conventions and meetings
total $0
-
20 · Interest
total $7,011 · program services $908 · management and general $6,029 · fundraising $74
-
21 · Payments to affiliates
total $0
-
22 · Depreciation, depletion and amortization
total $8,997 · program services $8,997
-
23 · Insurance
total $21,387 · program services $17,151 · management and general $4,236
-
24a · Other expenses: Client Assistance
total $72,856 · program services $72,856
-
24b · Other expenses: Client Transportation
total $57,564 · program services $57,564
-
24c · Other expenses: Other program production costs
total $34,719 · program services $34,539 · fundraising $180
-
24d · Other expenses: Food Vouchers
total $34,425 · program services $34,425
-
24e · All other expenses
total $97,305 · program services $85,849 · management and general $9,104 · fundraising $2,352
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $314,426 · end of year $261,698
-
2 · Savings and temporary cash investments
end of year $248,636
-
3 · Pledges and grants receivable
end of year $5,000
-
4 · Accounts receivable
beginning of year $320,375 · end of year $249,051
-
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 $20,548 · end of year $29,346
-
10a · Land, buildings and equipment: cost or other basis
$107,210
-
10b · Land, buildings and equipment: accumulated depreciation
$23,518
-
10c · Land, buildings and equipment, net
beginning of year $55,419 · end of year $83,692
-
11 · Investments: publicly traded securities
end of year $0
-
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
beginning of year $1,099,985 · end of year $1,012,980
-
17 · Accounts payable and accrued expenses
beginning of year $92,636 · end of year $126,144
-
19 · Deferred revenue
beginning of year $74,807 · end of year $109,835
-
24 · Unsecured notes and loans payable
beginning of year $148,915 · end of year $169,731
-
25 · Other liabilities
beginning of year $1,095,403 · end of year $1,029,679
-
27 · Net assets without donor restrictions
beginning of year $398,992 · end of year $455,014
Mission and programs · 2023
Mission
Sunburst Projects serves the needs of the HIV/AIDS community through compassionate care and services.
-
Client Services - Medical case management, mental health Services, support groups and social services such as transportation assistance, Food assistance and rental/utility assistance. Client Services also includes support with access to ADAP, Covered California, CalFresh and Medical/Medicare.
Expenses $1,458,673
-
Education and Prevention The Organization has an in-office HIV & STD testing service for the public. The program includes a public awareness marketing campaign throughout the region and at community events that provides information regarding the HIV & STD testing services offered in the Sunburst Projects office. Additional education resources include information on PrEP, sexual health, and HIV prevention, testing, and treatment therapies.
Expenses $446,340
-
Youth Services a residential youth summer camp is held annually for HIV-positive youth. As well as quarterly social events and access to mental health services dedicated to youth.
Expenses $61,877
As filed on the 2023 return.
Listed in Part VII
-
Jacob Bradley-Rowe
Executive Director
- Total calculated
- $149,753
- From this org
- $137,714
- From related orgs
- $0
- Other
- $12,039
- Hours/week
- 40
-
Erik Olson
Board Member
- Total calculated
- $0
- Hours/week
- 2
-
Brian Grabert
Secretary
- Total calculated
- $0
- Hours/week
- 2
-
Brett Anderson
Board President
- Total calculated
- $0
- Hours/week
- 2
-
Zoe Fishman
Vice President
- Total calculated
- $0
- Hours/week
- 2
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
- 2023
- Filed
- 8 October 2024
- IRS schema version
- 2023v5.1
- Source object
- 202442829349301544
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.