Civic Intelligence

Redeemer Broadcasting Inc.

990 • Fiscal year 2022 • EIN 20-0838529

Jan 01, 2022 to Dec 31, 2022 • Filed on Nov 10, 2023

Organization ProfileN/A
PO Box 1520Olivebridge, NY 12461

(888) 724-4427

Siviq Scores

Precomputed percentiles for this filing year versus similar nonprofits in the same peer cohort.

Liabilities / Assets

81st percentile

0.35x

Higher debt load relative to assets than 81% of similar nonprofits.

2022 filings • NTEE X • $500k-$1M nonprofits • Source year 2022

Liabilities / Revenue

78th percentile

0.24x

Higher debt load relative to revenue than 78% of similar nonprofits.

2022 filings • NTEE X • $500k-$1M nonprofits • Source year 2022

Net Margin

69th percentile

24%

Higher net margin than 69% of similar nonprofits.

2022 filings • NTEE X • $500k-$1M nonprofits • Source year 2022

Top Officer Pay

87th percentile

$82,874

Higher top officer pay than 87% of similar nonprofits.

Top officer pay equals 12.1% of source-year revenue.

2022 filings • NTEE X • $500k-$1M nonprofits • Source year 2022

Asset Growth

86th percentile

56%

Faster asset growth than 86% of similar nonprofits.

2022 filings • NTEE X • $500k-$1M nonprofits • Annualized from 2021 to 2022

Revenue Growth

73rd percentile

39%

Faster revenue growth than 73% of similar nonprofits.

2022 filings • NTEE X • $500k-$1M nonprofits • Annualized from 2021 to 2022

Balance Sheet
Liabilities / Assets81st percentile

Assets

Up

$478,606

Up $172,473 (+56%) from 2021

Net Assets

Up

$312,606

Up $165,139 (+112%) from 2021

Liabilities

Up

$166,000

Up $7,334 (+4.6%) from 2021

Revenue And Expenses
Liabilities / Revenue78th percentileNet Margin69th percentile

Revenue

Up

$683,705

Up $190,885 (+39%) from 2021

Expenses

Up

$518,566

Up $27,401 (+5.6%) from 2021

Net Income

Up

$165,139

Up $163,484 (+9878%) from 2021

Historical Trend

Balance Sheet Trend

Asset Growth86th percentile

The highlighted filing sits inside the broader history for assets, liabilities, and net assets.

$600K$400K$200K$0Assets 2010: $15,639Liabilities 2010: $4,766Net Assets 2010: $10,8732010Assets 2011: $31,830Liabilities 2011: $14,153Net Assets 2011: $17,6772011Assets 2013: $308,163Liabilities 2013: $199,769Net Assets 2013: $108,3942013Assets 2014: $275,139Liabilities 2014: $220,088Net Assets 2014: $55,0512014Assets 2015: $244,183Liabilities 2015: $220,191Net Assets 2015: $23,9922015Assets 2016: $225,325Liabilities 2016: $217,601Net Assets 2016: $7,7242016Assets 2017: $262,165Liabilities 2017: $210,167Net Assets 2017: $51,9982017Assets 2018: $256,898Liabilities 2018: $216,278Net Assets 2018: $40,6202018Assets 2019: $290,282Liabilities 2019: $197,779Net Assets 2019: $92,5032019Assets 2020: $312,279Liabilities 2020: $166,467Net Assets 2020: $145,8122020Assets 2021: $306,133Liabilities 2021: $158,666Net Assets 2021: $147,4672021Assets 2022: $478,606Liabilities 2022: $166,000Net Assets 2022: $312,6062022Assets 2023: $354,792Liabilities 2023: $159,696Net Assets 2023: $195,0962023Assets 2024: $329,919Liabilities 2024: $161,896Net Assets 2024: $168,0232024

Highlighted filing

2022

Assets$478,606
Liabilities$166,000
Net Assets$312,606
Open 2022 Filing

Operations Trend

Revenue Growth73rd percentile

Revenue, expenses, and net income across loaded years, with this filing highlighted.

$1.0M$500K$0-$500KRevenue 2010: $132,195Expenses 2010: $125,742Net Income 2010: $6,4532010Revenue 2011: $138,059Expenses 2011: $131,255Net Income 2011: $6,8042011Revenue 2013: $253,478Expenses 2013: $159,673Net Income 2013: $93,8052013Revenue 2014: $187,154Expenses 2014: $240,498Net Income 2014: -$53,3442014Revenue 2015: $214,177Expenses 2015: $245,236Net Income 2015: -$31,0592015Revenue 2016: $258,459Expenses 2016: $274,727Net Income 2016: -$16,2682016Revenue 2017: $296,812Expenses 2017: $252,538Net Income 2017: $44,2742017Revenue 2018: $330,924Expenses 2018: $342,302Net Income 2018: -$11,3782018Revenue 2019: $428,282Expenses 2019: $376,399Net Income 2019: $51,8832019Revenue 2020: $439,874Expenses 2020: $386,565Net Income 2020: $53,3092020Revenue 2021: $492,820Expenses 2021: $491,165Net Income 2021: $1,6552021Revenue 2022: $683,705Expenses 2022: $518,566Net Income 2022: $165,1392022Revenue 2023: $501,275Expenses 2023: $618,785Net Income 2023: -$117,5102023Revenue 2024: $531,613Expenses 2024: $558,686Net Income 2024: -$27,0732024

Highlighted filing

2022

Revenue$683,705
Expenses$518,566
Net Income$165,139
Open 2022 Filing
Jump To
Filing Snapshot
Filing Period
Jan 1, 2022 to Dec 31, 2022
Signed
Nov 10, 2023
Return Version
2022v5.0
Gross Receipts
$683,705
Mission and Program Overview

Mission

To promote and improve spiritual values, to engage in Christian evangelism, Bible-teaching and ministry, and to otherwise promote respect for Christian religious beliefs and values through Christian broadcasting and other means.

Balance Sheet Detail
LineBeginningEndChange
Assets
Cash and Non-Interest-Bearing Accounts$150,462$337,424▲ $186,962
Land, Buildings, and Equipment, Net$135,521$141,182▲ $5,661
Loans From Officers Directors$141,000$141,000→ $0
Prepaid Expenses and Deferred Charges$20,150$0▼ $20,150
Savings and Temporary Cash Investments-$0-
Accounts Receivable-$0-
Other Notes and Loans Receivable, Net-$0-
Pledges and Grants Receivable-$0-
Receivable From Disqualified Prsn-$0-
Receivables From Officers Etc-$0-
Investments Other Securities-$0-
Investments Program Related-$0-
Investments in Publicly Traded Securities-$0-
Intangible Assets-$0-
Inventories for Sale or Use-$0-
Total Assets$306,133$478,606▲ $172,473
Other Assets Total-$0-
Liabilities
Accounts Payable and Accrued Expenses$17,666$25,000▲ $7,334
Total Liabilities$158,666$166,000▲ $7,334
Net Assets / Fund Balance
Net Assets Without Donor Restrictions$147,467$312,606▲ $165,139
Total Net Assets Fund Balance$147,467$312,606▲ $165,139
Total Liabilities and Net Assets / Fund Balance$306,133$478,606▲ $172,473

Asset Categories

AssetBook ValueDepreciationBasis
Equipment$91,299$239,027$316,923
Buildings$45,396$83,709$129,105
Other Land Buildings$4,487--
Compensation and Service Providers
Top Officer Pay87th percentile

Employees

NameTitleFull / Part TimeBaseTotal
Danny C ElmendorfPresidentFT$82,874$82,874
Deborah J ElmendorfVice PresidentPT$21,900$21,900

Board Members and Trustees

NameTitle
John L VanceSecretary
Revenue and Support

Revenue Composition

Contributions and Grants
$682,920
Program Service Revenue
$0
Investment Income
$33
Other Revenue
$752
All Other Contributions
$682,920
Change in Net Assets
$165,139
Expenses and Functional Allocation

Major Expense Lines

Line ItemAmount
Other Expenses$387,173
Salaries, Compensation, and Employee Benefits$131,393
Grants and Similar Amounts Paid$0
Professional Fundraising Fees$0
Total Fundraising Expense$0

Functional Expense Allocation

Line ItemProgramManagementFundraisingTotal
Current Officers, Directors, Trustees, and Key Employees$94,297$10,477-$104,774
Depreciation Depletion$32,243$3,583-$35,826
Occupancy$22,487$2,499-$24,986
Fees for Services Accounting$18,968$2,107-$21,075
Other Employee Benefits$16,744$1,860-$18,604
Office Expenses$14,110$1,568-$15,678
Interest$7,614$846-$8,460
Payroll Taxes$7,214$801-$8,015
Other Expenses$7,079$786-$7,865
Insurance$6,084$676-$6,760
Travel$3,281$365-$3,646
Advertising$2,096$233-$2,329
All Other Expenses$54$6-$60
Total Functional Expenses$466,710$51,856$0$518,566
Fundraising, Events, and Gaming
Fundraising activities
No
Gaming activities
No
Professional fundraiser used
No

Fundraising and Gaming Totals

Line ItemAmount
Professional Fundraising Fees$0
Political and Lobbying Activity
Political campaign activity
No
Lobbying activity
No
Subject to proxy tax
No
Insider Transactions and Loans

Loans and Receivables

Line ItemBeginningEndChange
Loans from Officers, Directors, Trustees, and Key Employees$141,000$141,000→ $0
Receivables from Disqualified Persons-$0-
Receivables from Officers, Directors, Trustees, and Key Employees-$0-
Governance and Compliance

Governance Checklist

Compiled or reviewed by an accountant
Yes
Annual disclosure for covered persons
Yes
Audit committee
No
Backup withholding compliance
Yes
Business relationship with 35% controlled entity
No
Business relationship with family members
No
Business relationship with organization members
No
Material changes to governing documents
No
Compensation from other sources disclosed
No
CEO compensation reviewed
No
Other officer compensation reviewed
No
Conflict-of-interest policy
Yes
Audited financial statements prepared
No
Key decisions subject to board approval
No
Management duties delegated
No

Governance Explanations

Form 990, Part VI, Section A, Line 2

“Danny Elmendorf and Deborah Elmendorf are married.”

Form 990, Part VI, Section B, Line 11B

“The Board of Directors is given a copy of the completed tax return to review prior to the tax return being filed.”

Form 990, Part VI, Section B, Line 12C

“Annually each director, principal officer and member of a committee with governing board delegated powers shall receive a copy of the conflict of interest policy and sign a statement that affirms that they agree to comply with the policy.After an interested person discloses the existence of the financial interest and disclosed all material facts, and after any discussion with the interested person, he/she shall leave the governing board or committee meeting while the determination of a conflict of interest is discussed and voted upon.”

Form 990, Part VI, Section C, Line 19

“No documents available to the public.”

Filing and Contact Details

Filer

Filer Name
Redeemer Broadcasting Inc
EIN
20-0838529
Address
PO Box 1520, Olivebridge, NY 12461

Signing Officer

Name
Danny C Elmendorf
Title
President
Signed
2023-11-10
Discuss with paid preparer
Yes

Organization Details

Legal Domicile
Ny
Voting Board Members
3
Independent Board Members
0
Employees
2

Preparer

Firm
Francis P Flynn CPA PC
Address
45 Pine Grove Ave Suite 214, Kingston, NY 12401
Preparer
Francis P Flynn CPA
Phone
8453407999
Raw XML AppendixShowing 400 of 431 raw XML fields

This appendix keeps the raw XML leaves available for debugging and edge-case review. The human report above is the primary experience.

Path#Value
IRS990/AccountantCompileOrReviewInd0true
IRS990/AccountsPayableAccrExpnssGrp/BOYAmt017666
IRS990/AccountsPayableAccrExpnssGrp/EOYAmt025000
IRS990/AccountsReceivableGrp/EOYAmt00
IRS990/AcctCompileOrReviewBasisGrp/SeparateBasisFinclStmtInd0X
IRS990/ActivitiesConductedPrtshpInd0false
IRS990/ActivityOrMissionDesc0To promote and improve spiritual values, to engage in Christian evangelism, Bible-teaching and ministry, and to otherwise promote respect for Christian religious beliefs and values through Christian broadcasting and other means.
IRS990/AdvertisingGrp/ManagementAndGeneralAmt0233
IRS990/AdvertisingGrp/ProgramServicesAmt02096
IRS990/AdvertisingGrp/TotalAmt02329
IRS990/AllOtherContributionsAmt0682920
IRS990/AllOtherExpensesGrp/ManagementAndGeneralAmt06
IRS990/AllOtherExpensesGrp/ProgramServicesAmt054
IRS990/AllOtherExpensesGrp/TotalAmt060
IRS990/AnnualDisclosureCoveredPrsnInd0true
IRS990/AuditCommitteeInd0false
IRS990/BackupWthldComplianceInd0true
IRS990/BenefitsToMembersGrp/TotalAmt00
IRS990/BooksInCareOfDetail/PersonNm0Dan Elmendorf
IRS990/BooksInCareOfDetail/PhoneNum08887244427
IRS990/BooksInCareOfDetail/USAddress/AddressLine1Txt0PO Box 1520
IRS990/BooksInCareOfDetail/USAddress/CityNm0Olivebridge
IRS990/BooksInCareOfDetail/USAddress/StateAbbreviationCd0NY
IRS990/BooksInCareOfDetail/USAddress/ZIPCd012461
IRS990/BusinessRlnWith35CtrlEntInd0false
IRS990/BusinessRlnWithFamMemInd0false
IRS990/BusinessRlnWithOrgMemInd0false
IRS990/CashNonInterestBearingGrp/BOYAmt0150462
IRS990/CashNonInterestBearingGrp/EOYAmt0337424
IRS990/ChangeToOrgDocumentsInd0false
IRS990/CntrctRcvdGreaterThan100KCnt00
IRS990/CollectionsOfArtInd0false
IRS990/CompCurrentOfcrDirectorsGrp/ManagementAndGeneralAmt010477
IRS990/CompCurrentOfcrDirectorsGrp/ProgramServicesAmt094297
IRS990/CompCurrentOfcrDirectorsGrp/TotalAmt0104774
IRS990/CompDisqualPersonsGrp/TotalAmt00
IRS990/CompensationFromOtherSrcsInd0false
IRS990/CompensationProcessCEOInd0false
IRS990/CompensationProcessOtherInd0false
IRS990/ConferencesMeetingsGrp/TotalAmt00
IRS990/ConflictOfInterestPolicyInd0true
IRS990/ConservationEasementsInd0false
IRS990/ConsolidatedAuditFinclStmtInd0false
IRS990/CreditCounselingInd0false
IRS990/CYBenefitsPaidToMembersAmt00
IRS990/CYContributionsGrantsAmt0682920
IRS990/CYGrantsAndSimilarPaidAmt00
IRS990/CYInvestmentIncomeAmt033
IRS990/CYOtherExpensesAmt0387173
IRS990/CYOtherRevenueAmt0752
IRS990/CYProgramServiceRevenueAmt00
IRS990/CYRevenuesLessExpensesAmt0165139
IRS990/CYSalariesCompEmpBnftPaidAmt0131393
IRS990/CYTotalExpensesAmt0518566
IRS990/CYTotalFundraisingExpenseAmt00
IRS990/CYTotalProfFndrsngExpnsAmt00
IRS990/CYTotalRevenueAmt0683705
IRS990/DecisionsSubjectToApprovaInd0false
IRS990/DeductibleArtContributionInd0false
IRS990/DeductibleNonCashContriInd0false
IRS990/DelegationOfMgmtDutiesInd0false
IRS990/DepreciationDepletionGrp/ManagementAndGeneralAmt03583
IRS990/DepreciationDepletionGrp/ProgramServicesAmt032243
IRS990/DepreciationDepletionGrp/TotalAmt035826
IRS990/Desc0To promote and improve spiritual values, to engage in Christian evangelism, Bible-teaching and ministry, and to otherwise promote respect for Christian religious beliefs and values through Christian broadcasting and other means.
IRS990/DescribedInSection501c3Ind0true
IRS990/DisregardedEntityInd0false
IRS990/DocumentRetentionPolicyInd0true
IRS990/DonorAdvisedFundInd0false
IRS990/DonorRstrOrQuasiEndowmentsInd0false
IRS990/ElectionOfBoardMembersInd0false
IRS990/EmployeeCnt02
IRS990/EmploymentTaxReturnsFiledInd0true
IRS990/EngagedInExcessBenefitTransInd0false
IRS990/ExpenseAmt0466710
IRS990/FamilyOrBusinessRlnInd0true
IRS990/FederalGrantAuditRequiredInd0false
IRS990/FeesForServicesAccountingGrp/ManagementAndGeneralAmt02107
IRS990/FeesForServicesAccountingGrp/ProgramServicesAmt018968
IRS990/FeesForServicesAccountingGrp/TotalAmt021075
IRS990/FeesForServicesLegalGrp/TotalAmt00
IRS990/FeesForServicesLobbyingGrp/TotalAmt00
IRS990/FeesForServicesManagementGrp/TotalAmt00
IRS990/FeesForServicesOtherGrp/TotalAmt00
IRS990/FeesForServicesProfFundraising/TotalAmt00
IRS990/FeesForSrvcInvstMgmntFeesGrp/TotalAmt00
IRS990/ForeignActivitiesInd0false
IRS990/ForeignFinancialAccountInd0false
IRS990/ForeignGrantsGrp/TotalAmt00
IRS990/ForeignOfficeInd0false
IRS990/Form1098CFiledInd0false
IRS990/Form8282FiledCnt00
IRS990/Form8282PropertyDisposedOfInd0false
IRS990/Form8899Filedind0false
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt00.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt10.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRltdOrgRt20.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt055.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt15.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt20.00
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd0X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd1X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd2X
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt00
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt10
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt20
IRS990/Form990PartVIISectionAGrp/PersonNm0Danny C Elmendorf
IRS990/Form990PartVIISectionAGrp/PersonNm1Deborah J Elmendorf
IRS990/Form990PartVIISectionAGrp/PersonNm2John L Vance
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt082874
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt121900
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt20
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt00
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt10
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt20
IRS990/Form990PartVIISectionAGrp/TitleTxt0President
IRS990/Form990PartVIISectionAGrp/TitleTxt1Vice President
IRS990/Form990PartVIISectionAGrp/TitleTxt2Secretary
IRS990/Form990ProvidedToGvrnBodyInd0true
IRS990/FormerOfcrEmployeesListedInd0false
IRS990/FSAuditedInd0false
IRS990/FundraisingActivitiesInd0false
IRS990/GamingActivitiesInd0false
IRS990/GoverningBodyVotingMembersCnt03
IRS990/GrantsToDomesticIndividualsGrp/TotalAmt00
IRS990/GrantsToDomesticOrgsGrp/TotalAmt00
IRS990/GrantsToIndividualsInd0false
IRS990/GrantsToOrganizationsInd0false
IRS990/GrantToRelatedPersonInd0false
IRS990/GrossReceiptsAmt0683705
IRS990/GrossRentsGrp/RealAmt0752
IRS990/GroupReturnForAffiliatesInd0false
IRS990/IncludeFIN48FootnoteInd0false
IRS990/IncmFromInvestBondProceedsGrp/TotalRevenueColumnAmt00
IRS990/IndependentAuditFinclStmtInd0false
IRS990/IndependentVotingMemberCnt00
IRS990/IndivRcvdGreaterThan100KCnt00
IRS990/IndoorTanningServicesInd0false
IRS990/InfoInScheduleOPartVIInd0X
IRS990/InformationTechnologyGrp/TotalAmt00
IRS990/InsuranceGrp/ManagementAndGeneralAmt0676
IRS990/InsuranceGrp/ProgramServicesAmt06084
IRS990/InsuranceGrp/TotalAmt06760
IRS990/IntangibleAssetsGrp/EOYAmt00
IRS990/InterestGrp/ManagementAndGeneralAmt0846
IRS990/InterestGrp/ProgramServicesAmt07614
IRS990/InterestGrp/TotalAmt08460
IRS990/InventoriesForSaleOrUseGrp/EOYAmt00
IRS990/InvestmentIncomeGrp/ExclusionAmt033
IRS990/InvestmentIncomeGrp/TotalRevenueColumnAmt033
IRS990/InvestmentInJointVentureInd0false
IRS990/InvestmentsOtherSecuritiesGrp/EOYAmt00
IRS990/InvestmentsProgramRelatedGrp/EOYAmt00
IRS990/InvestmentsPubTradedSecGrp/EOYAmt00
IRS990/IRPDocumentCnt013
IRS990/IRPDocumentW2GCnt00
IRS990/LandBldgEquipAccumDeprecAmt0322736
IRS990/LandBldgEquipBasisNetGrp/BOYAmt0135521
IRS990/LandBldgEquipBasisNetGrp/EOYAmt0141182
IRS990/LandBldgEquipCostOrOtherBssAmt0463918
IRS990/LegalDomicileStateCd0NY
IRS990/LoanOutstandingInd0true
IRS990/LoansFromOfficersDirectorsGrp/BOYAmt0141000
IRS990/LoansFromOfficersDirectorsGrp/EOYAmt0141000
IRS990/LobbyingActivitiesInd0false
IRS990/LocalChaptersInd0false
IRS990/MaterialDiversionOrMisuseInd0false
IRS990/MembersOrStockholdersInd0false
IRS990/MethodOfAccountingCashInd0X
IRS990/MinutesOfCommitteesInd0false
IRS990/MinutesOfGoverningBodyInd0false
IRS990/MissionDesc0To promote and improve spiritual values, to engage in Christian evangelism, Bible-teaching and ministry, and to otherwise promote respect for Christian religious beliefs and values through Christian broadcasting and other means.
IRS990/MoreThan5000KToIndividualsInd0false
IRS990/MoreThan5000KToOrgInd0false
IRS990/NetAssetsOrFundBalancesBOYAmt0147467
IRS990/NetAssetsOrFundBalancesEOYAmt0312606
IRS990/NetGainOrLossInvestmentsGrp/TotalRevenueColumnAmt00
IRS990/NetIncmFromFundraisingEvtGrp/TotalRevenueColumnAmt00
IRS990/NetIncomeFromGamingGrp/TotalRevenueColumnAmt00
IRS990/NetIncomeOrLossGrp/TotalRevenueColumnAmt00
IRS990/NetRentalIncomeOrLossGrp/RelatedOrExemptFuncIncomeAmt0752
IRS990/NetRentalIncomeOrLossGrp/TotalRevenueColumnAmt0752
IRS990/NoDonorRestrictionNetAssetsGrp/BOYAmt0147467
IRS990/NoDonorRestrictionNetAssetsGrp/EOYAmt0312606
IRS990/NondeductibleContributionsInd0false
IRS990/OccupancyGrp/ManagementAndGeneralAmt02499
IRS990/OccupancyGrp/ProgramServicesAmt022487
IRS990/OccupancyGrp/TotalAmt024986
IRS990/OfficeExpensesGrp/ManagementAndGeneralAmt01568
IRS990/OfficeExpensesGrp/ProgramServicesAmt014110
IRS990/OfficeExpensesGrp/TotalAmt015678
IRS990/OfficerMailingAddressInd0false
IRS990/OperateHospitalInd0false
IRS990/Organization501c3Ind0X
IRS990/OrganizationFollowsFASB117Ind0X
IRS990/OtherAssetsTotalGrp/EOYAmt00
IRS990/OtherEmployeeBenefitsGrp/ManagementAndGeneralAmt01860
IRS990/OtherEmployeeBenefitsGrp/ProgramServicesAmt016744
IRS990/OtherEmployeeBenefitsGrp/TotalAmt018604
IRS990/OtherExpensesGrp/Desc0New station and transmitters
IRS990/OtherExpensesGrp/Desc1Media
IRS990/OtherExpensesGrp/Desc2Production Expenses
IRS990/OtherExpensesGrp/Desc3Miscellaneous
IRS990/OtherExpensesGrp/ManagementAndGeneralAmt020869
IRS990/OtherExpensesGrp/ManagementAndGeneralAmt12717
IRS990/OtherExpensesGrp/ManagementAndGeneralAmt22463
IRS990/OtherExpensesGrp/ManagementAndGeneralAmt3786
IRS990/OtherExpensesGrp/ProgramServicesAmt0187822
IRS990/OtherExpensesGrp/ProgramServicesAmt124450
IRS990/OtherExpensesGrp/ProgramServicesAmt222167
IRS990/OtherExpensesGrp/ProgramServicesAmt37079
IRS990/OtherExpensesGrp/TotalAmt0208691
IRS990/OtherExpensesGrp/TotalAmt127167
IRS990/OtherExpensesGrp/TotalAmt224630
IRS990/OtherExpensesGrp/TotalAmt37865
IRS990/OtherRevenueTotalAmt00
IRS990/OtherSalariesAndWagesGrp/TotalAmt00
IRS990/OtherWebsiteInd0X
IRS990/OthNotesLoansReceivableNetGrp/EOYAmt00
IRS990/PartialLiquidationInd0false
IRS990/PaymentsToAffiliatesGrp/TotalAmt00
IRS990/PayPremiumsPrsnlBnftCntrctInd0false
IRS990/PayrollTaxesGrp/ManagementAndGeneralAmt0801
IRS990/PayrollTaxesGrp/ProgramServicesAmt07214
IRS990/PayrollTaxesGrp/TotalAmt08015
IRS990/PensionPlanContributionsGrp/TotalAmt00
IRS990/PledgesAndGrantsReceivableGrp/EOYAmt00
IRS990/PoliticalCampaignActyInd0false
IRS990/PrepaidExpensesDefrdChargesGrp/BOYAmt020150
IRS990/PrepaidExpensesDefrdChargesGrp/EOYAmt00
IRS990/ProfessionalFundraisingInd0false
IRS990/ProhibitedTaxShelterTransInd0false
IRS990/PYContributionsGrantsAmt0492260
IRS990/PYExcessBenefitTransInd0false
IRS990/PYInvestmentIncomeAmt035
IRS990/PymtTravelEntrtnmntPubOfclGrp/TotalAmt00
IRS990/PYOtherExpensesAmt0358202
IRS990/PYOtherRevenueAmt0525
IRS990/PYRevenuesLessExpensesAmt01655
IRS990/PYSalariesCompEmpBnftPaidAmt0132963
IRS990/PYTotalExpensesAmt0491165
IRS990/PYTotalRevenueAmt0492820
IRS990/QuidProQuoContributionsInd0false
IRS990/RcvblFromDisqualifiedPrsnGrp/EOYAmt00
IRS990/RcvFndsToPayPrsnlBnftCntrctInd0false
IRS990/ReceivablesFromOfficersEtcGrp/EOYAmt00
IRS990/ReconcilationRevenueExpnssAmt0165139
IRS990/RegularMonitoringEnfrcInd0true
IRS990/RelatedEntityInd0false
IRS990/RelatedOrganizationCtrlEntInd0false
IRS990/RentalIncomeOrLossGrp/RealAmt0752
IRS990/ReportInvestmentsOtherSecInd0false
IRS990/ReportLandBuildingEquipmentInd0true
IRS990/ReportOtherAssetsInd0false
IRS990/ReportOtherLiabilitiesInd0false
IRS990/ReportProgramRelatedInvstInd0false
IRS990/RoyaltiesGrp/TotalAmt00
IRS990/RoyaltiesRevenueGrp/TotalRevenueColumnAmt00
IRS990/SavingsAndTempCashInvstGrp/EOYAmt00
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearAmt0682920
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus1YearAmt0492260
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus2YearsAmt0439826
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus3YearsAmt0424582
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus4YearsAmt0326154
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/TotalAmt02365742
IRS990ScheduleA/GovtFurnSrvcFcltsVl170Grp/TotalAmt00
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearAmt033
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus1YearAmt035
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus2YearsAmt048
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus3YearsAmt03700
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus4YearsAmt04770
IRS990ScheduleA/GrossInvestmentIncome170Grp/TotalAmt08586
IRS990ScheduleA/OtherIncome170Grp/TotalAmt00
IRS990ScheduleA/PublicOrganization170Ind0X
IRS990ScheduleA/PublicSupportCY170Pct00.99640
IRS990ScheduleA/PublicSupportPY170Pct00.99350
IRS990ScheduleA/PublicSupportTotal170Amt02365742
IRS990ScheduleA/SubstantialContributorsTotAmt00
IRS990ScheduleA/TaxRevLeviedOrgnztnlBnft170Grp/TotalAmt00
IRS990ScheduleA/ThirtyThrPctSuprtTestsCY170Ind0X
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearAmt0682920
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus1YearAmt0492260
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus2YearsAmt0439826
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus3YearsAmt0424582
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus4YearsAmt0326154
IRS990ScheduleA/TotalCalendarYear170Grp/TotalAmt02365742
IRS990ScheduleA/TotalSupportAmt02374328
IRS990ScheduleA/UnrelatedBusinessNetIncm170Grp/TotalAmt00
IRS990ScheduleB/ContributorInformationGrp/ContributorBusinessName/BusinessNameLine10RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorNum0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/AddressLine10RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/AddressLine20RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/City0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/State0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/ZIPCode0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/TotalContributionsAmt0RESTRICTED
IRS990/ScheduleBRequiredInd0true
IRS990ScheduleD/BuildingsGrp/BookValueAmt045396
IRS990ScheduleD/BuildingsGrp/DepreciationAmt083709
IRS990ScheduleD/BuildingsGrp/OtherCostOrOtherBasisAmt0129105
IRS990ScheduleD/EquipmentGrp/BookValueAmt091299
IRS990ScheduleD/EquipmentGrp/DepreciationAmt0239027
IRS990ScheduleD/EquipmentGrp/InvestmentCostOrOtherBasisAmt013403
IRS990ScheduleD/EquipmentGrp/OtherCostOrOtherBasisAmt0316923
IRS990ScheduleD/OtherLandBuildingsGrp/BookValueAmt04487
IRS990ScheduleD/OtherLandBuildingsGrp/InvestmentCostOrOtherBasisAmt04487
IRS990ScheduleD/TotalBookValueLandBuildingsAmt0141182
IRS990/ScheduleJRequiredInd0false
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BalanceDueAmt0120000
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BalanceDueAmt121000
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BoardOrCommitteeApprovalInd0true
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BoardOrCommitteeApprovalInd1true
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BoardOrCommitteeApprovalInd2true
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/DefaultInd0false
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/DefaultInd1false
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/DefaultInd2false
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanPurposeTxt0Loan
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanPurposeTxt1Loan
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanPurposeTxt2Loan
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanToOrganizationInd0X
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanToOrganizationInd1X
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanToOrganizationInd2X
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/OriginalPrincipalAmt060000
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/OriginalPrincipalAmt1160000
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/OriginalPrincipalAmt221000
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/PersonNm0Clarence Elmendorf
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/PersonNm1Deborah Elmendorf
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/PersonNm2Danny Elmendorf
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/RelationshipWithOrgTxt0Family
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/RelationshipWithOrgTxt1Officer
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/RelationshipWithOrgTxt2Officer
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/WrittenAgreementInd0true
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/WrittenAgreementInd1true
IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/WrittenAgreementInd2true
IRS990ScheduleL/SupplementalInformationDetail/ExplanationTxt0Clarence Elmendorf (father of President) loaned the organization money in 2013 and Deborah Elmendorf (officer) loaned the organization money in 2013 and 2015. Danny Elmendorf (officer) loaned the organization money in 2014, 2015 and 2016.
IRS990ScheduleL/SupplementalInformationDetail/FormAndLineReferenceDesc0Schedule L, Part V Supplemental Information
IRS990ScheduleL/TotalBalanceDueAmt0141000
IRS990/ScheduleORequiredInd0true
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt0Danny Elmendorf and Deborah Elmendorf are married.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1The Board of Directors is given a copy of the completed tax return to review prior to the tax return being filed.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2Annually each director, principal officer and member of a committee with governing board delegated powers shall receive a copy of the conflict of interest policy and sign a statement that affirms that they agree to comply with the policy.After an interested person discloses the existence of the financial interest and disclosed all material facts, and after any discussion with the interested person, he/she shall leave the governing board or committee meeting while the determination of a conflict of interest is discussed and voted upon.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3No documents available to the public.
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc0Form 990, Part VI, Section A, Line 2
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc1Form 990, Part VI, Section B, Line 11b
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc2Form 990, Part VI, Section B, Line 12c
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc3Form 990, Part VI, Section C, Line 19
IRS990/SchoolOperatingInd0false
IRS990/SignificantChangeInd0false
IRS990/SignificantNewProgramSrvcInd0false
IRS990/StatesWhereCopyOfReturnIsFldCd0MD
IRS990/StatesWhereCopyOfReturnIsFldCd1NJ
IRS990/StatesWhereCopyOfReturnIsFldCd2NY
IRS990/SubjectToExcsTaxNetInvstIncInd0false
IRS990/SubjectToProxyTaxInd0false
IRS990/SubjToTaxRmnrtnExPrchtPymtInd0false
IRS990/TaxablePartyNotificationInd0false
IRS990/TaxExemptBondsInd0false
IRS990/TerminateOperationsInd0false
IRS990/TotalAssetsBOYAmt0306133
IRS990/TotalAssetsEOYAmt0478606
IRS990/TotalAssetsGrp/BOYAmt0306133
IRS990/TotalAssetsGrp/EOYAmt0478606
IRS990/TotalCompGreaterThan150KInd0false
IRS990/TotalContributionsAmt0682920
IRS990/TotalEmployeeCnt02
IRS990/TotalFunctionalExpensesGrp/FundraisingAmt00
IRS990/TotalFunctionalExpensesGrp/ManagementAndGeneralAmt051856
IRS990/TotalFunctionalExpensesGrp/ProgramServicesAmt0466710
IRS990/TotalFunctionalExpensesGrp/TotalAmt0518566
IRS990/TotalGrossUBIAmt00
IRS990/TotalLiabilitiesBOYAmt0158666
IRS990/TotalLiabilitiesEOYAmt0166000
IRS990/TotalLiabilitiesGrp/BOYAmt0158666
IRS990/TotalLiabilitiesGrp/EOYAmt0166000
IRS990/TotalNetAssetsFundBalanceGrp/BOYAmt0147467
IRS990/TotalNetAssetsFundBalanceGrp/EOYAmt0312606
IRS990/TotalProgramServiceExpensesAmt0466710
IRS990/TotalProgramServiceRevenueAmt00
IRS990/TotalReportableCompFromOrgAmt0104774
IRS990/TotalRevenueGrp/ExclusionAmt033
IRS990/TotalRevenueGrp/RelatedOrExemptFuncIncomeAmt0752
IRS990/TotalRevenueGrp/TotalRevenueColumnAmt0683705
IRS990/TotLiabNetAssetsFundBalanceGrp/BOYAmt0306133
IRS990/TotLiabNetAssetsFundBalanceGrp/EOYAmt0478606
IRS990/TravelGrp/ManagementAndGeneralAmt0365
IRS990/TravelGrp/ProgramServicesAmt03281
IRS990/TravelGrp/TotalAmt03646
IRS990/TrnsfrExmptNonChrtblRltdOrgInd0false
IRS990/TypeOfOrganizationCorpInd0X
IRS990/UnrelatedBusIncmOverLimitInd0false
IRS990/UponRequestInd0X
IRS990/USAddress/AddressLine1Txt0PO Box 1520
IRS990/USAddress/CityNm0Olivebridge
IRS990/USAddress/StateAbbreviationCd0NY
IRS990/USAddress/ZIPCd012461
IRS990/VotingMembersGoverningBodyCnt03
IRS990/VotingMembersIndependentCnt00
IRS990/WebsiteAddressTxt0N/A
IRS990/WhistleblowerPolicyInd0false
ReturnHeader/AdditionalFilerInformation/TrustedCustomerGrp/AuthenticationAssuranceLevelCd0AAL1

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings

Displayed year

2022 • Form 990Detailed filing. Detailed filing data is available for this year.

Open filing
Assets
$478,606
Liabilities
$166,000
Net assets
$312,606
Revenue
$683,705
Expenses
$518,566
Net income
$165,139
Balance SheetOperations
YearAssetsLiabilitiesNet AssetsRevenueExpensesNet Income
2024Facts available. Structured filing facts are available, but richer extracted sections are limited.$3.30$1.62$1.68$5.32$5.59$0.27
2023Detailed filing. Detailed filing data is available for this year.$3.55$1.60$1.95$5.01$6.19$1.18
2022Detailed filing. Detailed filing data is available for this year.$4.79$1.66$3.13$6.84$5.19$1.65
2021Detailed filing. Detailed filing data is available for this year.$3.06$1.59$1.47$4.93$4.91$0.02
2020Detailed filing. Detailed filing data is available for this year.$3.12$1.66$1.46$4.40$3.87$0.53
2019Detailed filing. Detailed filing data is available for this year.$2.90$1.98$0.93$4.28$3.76$0.52
2018Detailed filing. Detailed filing data is available for this year.$2.57$2.16$0.41$3.31$3.42$0.11
2017Detailed filing. Detailed filing data is available for this year.$2.62$2.10$0.52$2.97$2.53$0.44
2016Detailed filing. Detailed filing data is available for this year.$2.25$2.18$0.08$2.58$2.75$0.16
2015Detailed filing. Detailed filing data is available for this year.$2.44$2.20$0.24$2.14$2.45$0.31
2014Detailed filing. Detailed filing data is available for this year.$2.75$2.20$0.55$1.87$2.40$0.53
2013Detailed filing. Detailed filing data is available for this year.$3.08$2.00$1.08$2.53$1.60$0.94
2011Facts available. Structured filing facts are available, but richer extracted sections are limited.$0.32$0.14$0.18$1.38$1.31$0.07
2010Facts available. Structured filing facts are available, but richer extracted sections are limited.$0.16$0.05$0.11$1.32$1.26$0.06