Totals
- Total revenue
- $1,522,910
- Total expenses
- $1,518,012
- Contributions and grants received
- $1,460,888
- Grants paid
- $876,000
- Program service revenue
- $5,200
- Investment income
- $36,400
- Other revenue
- $20,422
- Total assets, end of year
- $3,815,329
- Total liabilities, end of year
- $326,501
- Net assets or fund balances, end of year
- $3,488,828
- Program services expenses (Part IX)
- $1,344,928
- Management and general expenses
- $94,189
- Fundraising expenses
- $78,895
- Program service expenses (Part III)
- $1,344,928
Program services were 88.6% 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
$9,570
-
1d · Related organizations
$9,162
-
1e · Government grants (contributions)
$20,000
-
1f · All other contributions, gifts and grants
$1,422,156
-
1g · Noncash contributions included above
$16,093
-
2a · Program service revenue: IMAGINATION LIBRARY
total $5,200 · related or exempt $5,200
-
3 · Investment income
total $36,400 · excluded $36,400
-
8a · Fundraising events: gross income
$26,059
-
8a · Fundraising events: contributions included on line 1c
$9,570
-
8b · Fundraising events: direct expenses
$13,407
-
8c · Net income from fundraising events
total $12,652 · excluded $12,652
-
10a · Gross sales of inventory
$58
-
10c · Net income from sales of inventory
total $58 · excluded $58
-
11a · Other revenue: ANNUAL MEETING/KICK-OFF
total $4,500 · related or exempt $4,500
-
11b · Other revenue: COMMUNITY CELEBRATION REVENUE
total $3,000 · related or exempt $3,000
-
11c · Other revenue: COMMUNITY EVENTS
total $185 · related or exempt $185
-
11d · All other revenue
total $27 · related or exempt $27
-
11e · Other revenue, total
$7,712
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $876,000 · program services $876,000
-
5 · Compensation of officers, directors and key employees
total $140,007 · program services $105,732 · management and general $17,380 · fundraising $16,895
-
7 · Other salaries and wages
total $161,437 · program services $129,395 · management and general $18,793 · fundraising $13,249
-
8 · Pension plan contributions
total $6,752 · program services $5,267 · management and general $810 · fundraising $675
-
9 · Other employee benefits
total $29,071 · program services $22,674 · management and general $3,489 · fundraising $2,908
-
10 · Payroll taxes
total $21,282 · program services $16,600 · management and general $2,554 · fundraising $2,128
-
11c · Fees: accounting
total $36,529 · program services $21,917 · management and general $10,959 · fundraising $3,653
-
11f · Fees: investment management
total $13,835 · management and general $13,835
-
11g · Fees: other
total $20,000 · program services $12,000 · management and general $6,000 · fundraising $2,000
-
12 · Advertising and promotion
total $35 · program services $35
-
13 · Office expenses
total $17,136 · program services $12,756 · management and general $1,903 · fundraising $2,477
-
16 · Occupancy
total $20,386 · program services $15,901 · management and general $2,446 · fundraising $2,039
-
17 · Travel
total $882 · program services $688 · management and general $106 · fundraising $88
-
19 · Conferences, conventions and meetings
total $1,228 · program services $958 · management and general $147 · fundraising $123
-
21 · Payments to affiliates
total $22,435 · program services $17,499 · management and general $2,692 · fundraising $2,244
-
23 · Insurance
total $2,517 · program services $1,963 · management and general $302 · fundraising $252
-
24a · Other expenses: BAD DEBT
total $73,424 · program services $57,271 · management and general $8,811 · fundraising $7,342
-
24b · Other expenses: IMAGINATION LIBRARY
total $23,815 · program services $23,815
-
24c · Other expenses: CAMPAIGN VEHICLE
total $18,800 · fundraising $18,800
-
24d · Other expenses: MISCELLANEOUS
total $17,304 · program services $14,121 · management and general $2,172 · fundraising $1,011
-
24e · All other expenses
total $15,137 · program services $10,336 · management and general $1,790 · fundraising $3,011
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $1,250,193 · end of year $1,208,035
-
2 · Savings and temporary cash investments
beginning of year $54,794 · end of year $55,297
-
3 · Pledges and grants receivable
beginning of year $747,734 · end of year $599,268
-
4 · Accounts receivable
beginning of year $6,342 · end of year $290
-
9 · Prepaid expenses and deferred charges
beginning of year $6,527 · end of year $11,930
-
10a · Land, buildings and equipment: cost or other basis
$6,438
-
10b · Land, buildings and equipment: accumulated depreciation
$6,438
-
12 · Investments: other securities
beginning of year $1,799,359 · end of year $1,713,973
-
15 · Other assets
beginning of year $257,839 · end of year $226,536
-
17 · Accounts payable and accrued expenses
beginning of year $13,535 · end of year $8,705
-
18 · Grants payable
beginning of year $341,349 · end of year $315,011
-
21 · Escrow or custodial account liability
beginning of year $2,785 · end of year $2,785
-
27 · Net assets without donor restrictions
beginning of year $2,359,847 · end of year $2,183,615
-
28 · Net assets with donor restrictions
beginning of year $1,405,272 · end of year $1,305,213
Mission and programs · 2022
Mission
RAISING AND ALLOCATING FUNDS TO ASSIST MEMBER AGENCIES IN MEETING HUMAN SERVICES NEEDS IN ORDER TO IMPROVE THE QUALITY OF LIFE IN THE COMMUNITY.
Activities or mission (Part I)
TO IMPROVE LIVES BY LEVERAGING PEOPLE AND RESOURCES TO CREATE INNOVATIVE SOLUTIONS TO COMMUNITY NEEDS.
-
AGENCY ALLOCATIONS - ALLOCATE FUNDS TO ASSIST MEMBER AGENCIES AND OTHER UNITED WAYS IN MEETING HUMAN SERVICE NEEDS
Expenses $3,476 · Grants $1,000
-
COMMUNITY IMPACT - ASSIST IN HUMAN SERVICE PLANNING TO IMPROVE THE QUALITY OF LIFE IN THE COMMUNITY
Expenses $1,341,452 · Grants $875,000 · Revenue $5,200
As filed on the 2022 return.
Listed in Part VII
-
MARY ANN L DILLING
EX DIR THROU
- Total calculated
- $98,674
- From this org
- $74,449
- From related orgs
- $0
- Other
- $24,225
- Hours/week
- 40
-
BETH OSWALD
EX DIR START
- Total calculated
- $41,333
- From this org
- $41,333
- From related orgs
- $0
- Other
- $0
- Hours/week
- 50
-
BRYAN BRANDT
INCOMING VIC
- Total calculated
- $0
- Hours/week
- 5
-
MARK CYRULIK
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 5
-
ANNIE ELMER UNTIL DEC
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 5
-
MICHAEL STANLEY UNTIL DEC
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 5
-
PAULETTE FELD
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 5
-
ETHAN HAAS
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 5
-
E ALAN HARTMAN
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 5
-
NATHAN KASTEIN
TREASURER
- Total calculated
- $0
- Hours/week
- 5
-
DAVE KERSZTYN
VICE CHAIR
- Total calculated
- $0
- Hours/week
- 5
-
JOHN KRIZ
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 5
-
JUSTINE MURPHY
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 5
-
CHUCK BASTING UNIL OCT
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 5
-
TINA SCHMIEDEL
SECRETARY/VC
- Total calculated
- $0
- Hours/week
- 5
-
AMY SITTER
BOARD CHAIR
- Total calculated
- $0
- Hours/week
- 5
-
JENNIFER SKOLASKI
BOARD MEMBER
- Total calculated
- $0
- Hours/week
- 5
-
HOUA XIONG
VC ALLOCATIO
- 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
-
$122,000
BRIDGES, SKILLS ENHA
-
$97,000
SUMMER CLIMB AKA KIN
-
$92,500
TREES FROM SEEDS MEN
-
EMERGENCY SHELTER, E
-
$57,500
EVICTION AND HOMELES
-
$57,000
ADVOCACY, COUNSELING
-
$45,000
MENTOR 2.0, YOUTH ME
-
$42,500
COMMUNITY ENGAGEMENT
-
$40,000
SOLUTIONS SOBER LIVI
-
$36,000
RESOURCE COORDINATIO
The 10 largest by cash amount. The API serves every itemized grant.
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 29 August 2023
- IRS schema version
- 2022v5.0
- Source object
- 202342589349300614
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.