Civic Intelligence

Media Dream

990 • Fiscal year 2023 • EIN 20-1585986

Jan 01, 2023 to Dec 31, 2023 • Filed on Nov 15, 2024

Organization ProfileMEDIADREAM.ORG
PO Box 3610Seal Beach, CA 90740

(714) 310-4342

Siviq Scores

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

Liabilities / Assets

32nd percentile

0.04x

Higher debt load relative to assets than 32% of similar nonprofits.

2023 filings • 501(c)3 • $5M-$10M nonprofits • Source year 2023

Liabilities / Revenue

32nd percentile

0.08x

Higher debt load relative to revenue than 32% of similar nonprofits.

2023 filings • 501(c)3 • $5M-$10M nonprofits • Source year 2023

Net Margin

20th percentile

-12%

Higher net margin than 20% of similar nonprofits.

2023 filings • 501(c)3 • $5M-$10M nonprofits • Source year 2023

Top Officer Pay

40th percentile

$105,600

Higher top officer pay than 40% of similar nonprofits.

Top officer pay equals 2.3% of source-year revenue.

2023 filings • 501(c)3 • $5M-$10M nonprofits • Source year 2023

Asset Growth

13th percentile

-7.0%

Faster asset growth than 13% of similar nonprofits.

2023 filings • 501(c)3 • $5M-$10M nonprofits • Annualized from 2022 to 2023

Revenue Growth

16th percentile

-21%

Faster revenue growth than 16% of similar nonprofits.

2023 filings • 501(c)3 • $5M-$10M nonprofits • Annualized from 2022 to 2023

Balance Sheet
Liabilities / Assets32nd percentile

Assets

Down

$8,907,485

Down $669,341 (-7.0%) from 2022

Net Assets

Down

$8,558,934

Down $563,970 (-6.2%) from 2022

Liabilities

Down

$348,551

Down $105,371 (-23%) from 2022

Revenue And Expenses
Liabilities / Revenue32nd percentileNet Margin20th percentile

Revenue

Down

$4,570,456

Down $1,223,950 (-21%) from 2022

Expenses

Up

$5,134,426

Up $1,367,044 (+36%) from 2022

Net Income

Down

-$563,970

Down $2,590,994 (-128%) from 2022

Historical Trend

Balance Sheet Trend

Asset Growth13th percentile

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

$10M$5.0M$0Assets 2010: $7,384,817Liabilities 2010: $2,025,527Net Assets 2010: $5,359,2902010Assets 2011: $7,322,180Liabilities 2011: $1,958,160Net Assets 2011: $5,364,0202011Assets 2012: $6,941,724Liabilities 2012: $1,872,824Net Assets 2012: $5,068,9002012Assets 2013: $6,862,074Liabilities 2013: $1,936,296Net Assets 2013: $4,925,7782013Assets 2014: $6,417,679Liabilities 2014: $1,782,074Net Assets 2014: $4,635,6052014Assets 2015: $6,634,397Liabilities 2015: $1,592,810Net Assets 2015: $5,041,5872015Assets 2016: $6,795,646Liabilities 2016: $1,573,961Net Assets 2016: $5,221,6852016Assets 2017: $6,695,085Liabilities 2017: $1,379,680Net Assets 2017: $5,315,4052017Assets 2018: $7,025,967Liabilities 2018: $1,301,801Net Assets 2018: $5,724,1662018Assets 2019: $7,060,532Liabilities 2019: $1,154,837Net Assets 2019: $5,905,6952019Assets 2020: $7,411,211Liabilities 2020: $1,408,039Net Assets 2020: $6,003,1722020Assets 2021: $7,966,777Liabilities 2021: $870,897Net Assets 2021: $7,095,8802021Assets 2022: $9,576,826Liabilities 2022: $453,922Net Assets 2022: $9,122,9042022Assets 2023: $8,907,485Liabilities 2023: $348,551Net Assets 2023: $8,558,9342023Assets 2024: $8,760,653Liabilities 2024: $348,551Net Assets 2024: $8,412,1022024

Highlighted filing

2023

Assets$8,907,485
Liabilities$348,551
Net Assets$8,558,934
Open 2023 Filing

Operations Trend

Revenue Growth16th percentile

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

$6.0M$4.0M$2.0M$0-$2.0MRevenue 2010: $3,485,037Expenses 2010: $2,178,537Net Income 2010: $1,306,5002010Revenue 2011: $3,289,036Expenses 2011: $3,047,933Net Income 2011: $241,1032011Revenue 2012: $3,241,573Expenses 2012: $3,536,693Net Income 2012: -$295,1202012Revenue 2013: $3,456,687Expenses 2013: $3,599,809Net Income 2013: -$143,1222013Revenue 2014: $3,735,632Expenses 2014: $4,025,805Net Income 2014: -$290,1732014Revenue 2015: $4,630,462Expenses 2015: $4,224,480Net Income 2015: $405,9822015Revenue 2016: $4,432,142Expenses 2016: $4,252,044Net Income 2016: $180,0982016Revenue 2017: $4,170,526Expenses 2017: $4,076,806Net Income 2017: $93,7202017Revenue 2018: $3,959,967Expenses 2018: $4,184,822Net Income 2018: -$224,8552018Revenue 2019: $4,296,515Expenses 2019: $4,114,988Net Income 2019: $181,5272019Revenue 2020: $3,975,647Expenses 2020: $3,878,170Net Income 2020: $97,4772020Revenue 2021: $4,941,144Expenses 2021: $3,848,436Net Income 2021: $1,092,7082021Revenue 2022: $5,794,406Expenses 2022: $3,767,382Net Income 2022: $2,027,0242022Revenue 2023: $4,570,456Expenses 2023: $5,134,426Net Income 2023: -$563,9702023Revenue 2024: $0Expenses 2024: $146,832Net Income 2024: -$146,8322024

Highlighted filing

2023

Revenue$4,570,456
Expenses$5,134,426
Net Income-$563,970
Open 2023 Filing
Jump To
Filing Snapshot
Filing Period
Jan 1, 2023 to Dec 31, 2023
Signed
Nov 15, 2024
Return Version
2023v5.1
Gross Receipts
$4,570,456
Mission and Program Overview

Mission

NONE

Broadcasting christian tv channel to deliver the message of christ to the arabic speakers in north and south america.

Balance Sheet Detail
LineBeginningEndChange
Assets
Land, Buildings, and Equipment, Net$3,999,716$3,944,346▼ $55,370
Cash and Non-Interest-Bearing Accounts$3,598,456$3,607,030▲ $8,574
Investments in Publicly Traded Securities$600,691$0▼ $600,691
Accounts Receivable$176,482$90,744▼ $85,738
Prepaid Expenses and Deferred Charges$18,246$27,191▲ $8,945
Total Assets$9,576,826$8,907,485▼ $669,341
Other Assets Total$1,183,235$1,238,174▲ $54,939
Liabilities
Other Liabilities$252,376$278,590▲ $26,214
Accounts Payable and Accrued Expenses$36,739$41,801▲ $5,062
Mortgage Notes Payable Secured by Investment Property$164,807$28,160▼ $136,647
Total Liabilities$453,922$348,551▼ $105,371
Net Assets / Fund Balance
Net Assets Without Donor Restrictions$9,122,904$8,507,924▼ $614,980
Net Assets With Donor Restrictions-$51,010-
Total Net Assets Fund Balance$9,122,904$8,558,934▼ $563,970
Total Liabilities and Net Assets / Fund Balance$9,576,826$8,907,485▼ $669,341

Asset Categories

AssetBook ValueDepreciationBasis
Buildings$1,742,036$944,625$2,686,661
Equipment$57,696$2,058,562$2,116,258
Land$2,050,000-$2,050,000
Other Land Buildings$94,614$84,755$179,369
Other Assets Org$1,156,674--
Compensation and Service Providers
Top Officer Pay40th percentile

Employees

NameTitleFull / Part TimeBaseTotal
Samuel EstefanosFounder and PresidentFT$105,600$105,600

Board Members and Trustees

NameTitle
George BenjaminMember
Shady M SolimanMember
Zizette GabrielMember
Shady a TomaTreasurer
Revenue and Support

Revenue Composition

Contributions and Grants
$4,519,338
Program Service Revenue
$0
Investment Income
$51,118
Other Revenue
$0
All Other Contributions
$4,519,338
Change in Net Assets
$-563,970
Expenses and Functional Allocation

Major Expense Lines

Line ItemAmount
Salaries, Compensation, and Employee Benefits$1,789,768
Other Expenses$1,736,909
Grants and Similar Amounts Paid$1,607,749
Total Fundraising Expense$38,154
Professional Fundraising Fees$0

Functional Expense Allocation

Line ItemProgramManagementFundraisingTotal
Other Salaries and Wages$1,418,322$19,537$19,537$1,457,396
Grants to Domestic Orgs$1,414,277--$1,414,277
Grants to Domestic Individuals$193,472--$193,472
Insurance$189,460--$189,460
Payroll Taxes$105,936$12,463$6,232$124,631
Depreciation Depletion$118,904$3,677-$122,581
Office Expenses$105,791$3,272-$109,063
Current Officers, Directors, Trustees, and Key Employees$105,600--$105,600
Other Employee Benefits$86,820$10,214$5,107$102,141
Other Expenses$85,857$6,895-$85,857
Travel$65,503-$7,278$72,781
All Other Expenses$59,715$93-$59,808
Fees for Services Other$40,704--$40,704
Fees for Services Accounting-$35,973-$35,973
Occupancy$25,476--$25,476
Interest$3,501$108-$3,609
Advertising$75--$75
Total Functional Expenses$5,004,040$92,232$38,154$5,134,426
International Activity

Grant and Assistance Recipients

RecipientLocationCategoryPurposeAmount
Ngm NetworkKansas City, MO-To Provide Quality Christian Programs to Meet the Needs of the Christian Families.$1,414,277
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

Interested-Person Transactions

Interested PartyRelationshipDescriptionShared RevenueAmount
-The AccountantAccountig ServicesNo$16,593
Debt and Bond Financing

Other Reported Liabilities

LiabilityAmount
Other Accrued Expenses$146,522
Short Term Note Payable$132,068
Governance and Compliance

Governance Checklist

Compiled or reviewed by an accountant
No
Annual disclosure for covered persons
No
Business relationship with 35% controlled entity
No
Business relationship with family members
No
Business relationship with organization members
Yes
Material changes to governing documents
No
Compensation from other sources disclosed
No
CEO compensation reviewed
Yes
Other officer compensation reviewed
Yes
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

“HUSBAND & WIFE ON BOARD.”

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

“Financial statements and tax returns are reviewed by the organization board memebers & sub-committee.”

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

“Board members and officers sign the coflict of interest policy, and a statement indicating interests that could give rise to confilcts each year.”

Form 990, Part VI, Section B, Line 15

“The organization have an indepndent commity to review all compensation every year, based on the anual review and the market comp arability”

Form 990, Part VI, Section C, Line 19

“All documents are available during fund raising events, website, monthly newsletter & upon request.”

Filing and Contact Details

Filer

Filer Name
Media Dream
EIN
20-1585986
Phone
7143104342
Address
PO BOX 3610, SEAL BEACH, CA 90740

Signing Officer

Name
Samuel Estefanos
Title
Founder
Phone
7143104342
Signed
2024-11-15
Discuss with paid preparer
Yes

Organization Details

Principal Officer
Samuel Estefanos
Formed
2004
Legal Domicile
CA
Voting Board Members
8
Independent Board Members
5
Employees
0
Volunteers
0

Preparer

Firm
Toma CPA Pc
Address
101 S KRAEMER BLVD SUITE 250, PLACENTIA, CA 92870
Preparer
Shady Toma
Phone
7145791740
Raw XML AppendixShowing 400 of 415 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/AccountantCompileOrReviewInd00
IRS990/AccountsPayableAccrExpnssGrp/BOYAmt036739
IRS990/AccountsPayableAccrExpnssGrp/EOYAmt041801
IRS990/AccountsReceivableGrp/BOYAmt0176482
IRS990/AccountsReceivableGrp/EOYAmt090744
IRS990/ActivitiesConductedPrtshpInd00
IRS990/ActivityOrMissionDesc0BROADCASTING CHRISTIAN TV CHANNEL TO DELIVER THE MESSAGE OF CHRIST TO THE ARABIC SPEAKERS IN NORTH AND SOUTH AMERICA.
IRS990/AdvertisingGrp/ProgramServicesAmt075
IRS990/AdvertisingGrp/TotalAmt075
IRS990/AllOtherContributionsAmt04519338
IRS990/AllOtherExpensesGrp/ManagementAndGeneralAmt093
IRS990/AllOtherExpensesGrp/ProgramServicesAmt059715
IRS990/AllOtherExpensesGrp/TotalAmt059808
IRS990/AnnualDisclosureCoveredPrsnInd00
IRS990/BooksInCareOfDetail/BusinessName/BusinessNameLine1Txt0TOMA CPA PC
IRS990/BooksInCareOfDetail/PhoneNum07145791740
IRS990/BooksInCareOfDetail/USAddress/AddressLine1Txt0101 S KRAEMER BLVD SUITE 221
IRS990/BooksInCareOfDetail/USAddress/CityNm0PLACENTIA
IRS990/BooksInCareOfDetail/USAddress/StateAbbreviationCd0CA
IRS990/BooksInCareOfDetail/USAddress/ZIPCd092870
IRS990/BusinessRlnWith35CtrlEntInd00
IRS990/BusinessRlnWithFamMemInd00
IRS990/BusinessRlnWithOrgMemInd01
IRS990/CashNonInterestBearingGrp/BOYAmt03598456
IRS990/CashNonInterestBearingGrp/EOYAmt03607030
IRS990/ChangeToOrgDocumentsInd00
IRS990/CntrctRcvdGreaterThan100KCnt00
IRS990/CollectionsOfArtInd00
IRS990/CompCurrentOfcrDirectorsGrp/ProgramServicesAmt0105600
IRS990/CompCurrentOfcrDirectorsGrp/TotalAmt0105600
IRS990/CompensationFromOtherSrcsInd00
IRS990/CompensationProcessCEOInd01
IRS990/CompensationProcessOtherInd01
IRS990/ConflictOfInterestPolicyInd01
IRS990/ConservationEasementsInd00
IRS990/ConsolidatedAuditFinclStmtInd00
IRS990/CreditCounselingInd00
IRS990/CYBenefitsPaidToMembersAmt00
IRS990/CYContributionsGrantsAmt04519338
IRS990/CYGrantsAndSimilarPaidAmt01607749
IRS990/CYInvestmentIncomeAmt051118
IRS990/CYOtherExpensesAmt01736909
IRS990/CYOtherRevenueAmt00
IRS990/CYProgramServiceRevenueAmt00
IRS990/CYRevenuesLessExpensesAmt0-563970
IRS990/CYSalariesCompEmpBnftPaidAmt01789768
IRS990/CYTotalExpensesAmt05134426
IRS990/CYTotalFundraisingExpenseAmt038154
IRS990/CYTotalProfFndrsngExpnsAmt00
IRS990/CYTotalRevenueAmt04570456
IRS990/DecisionsSubjectToApprovaInd00
IRS990/DeductibleArtContributionInd00
IRS990/DeductibleNonCashContriInd00
IRS990/DelegationOfMgmtDutiesInd00
IRS990/DepreciationDepletionGrp/ManagementAndGeneralAmt03677
IRS990/DepreciationDepletionGrp/ProgramServicesAmt0118904
IRS990/DepreciationDepletionGrp/TotalAmt0122581
IRS990/Desc0TO PROVIDE 24 HOURS A DAY CHISTIAN MINISTRY THROUGH THE USE OF TV CHANNELS AND WEB SITES.
IRS990/DescribedInSection501c3Ind01
IRS990/DisregardedEntityInd00
IRS990/DocumentRetentionPolicyInd01
IRS990/DonorAdvisedFundInd00
IRS990/DonorRestrictionNetAssetsGrp/EOYAmt051010
IRS990/DonorRstrOrQuasiEndowmentsInd00
IRS990/ElectionOfBoardMembersInd00
IRS990/EmployeeCnt00
IRS990/EngagedInExcessBenefitTransInd00
IRS990/ExpenseAmt02634224
IRS990/FamilyOrBusinessRlnInd01
IRS990/FederalGrantAuditRequiredInd00
IRS990/FeesForServicesAccountingGrp/ManagementAndGeneralAmt035973
IRS990/FeesForServicesAccountingGrp/TotalAmt035973
IRS990/FeesForServicesOtherGrp/ProgramServicesAmt040704
IRS990/FeesForServicesOtherGrp/TotalAmt040704
IRS990/ForeignActivitiesInd00
IRS990/ForeignFinancialAccountInd00
IRS990/ForeignOfficeInd00
IRS990/Form8282PropertyDisposedOfInd00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt02.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt110.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt260.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt30.00
IRS990/Form990PartVIISectionAGrp/AverageHoursPerWeekRt44.00
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd0X
IRS990/Form990PartVIISectionAGrp/IndividualTrusteeOrDirectorInd1X
IRS990/Form990PartVIISectionAGrp/OfficerInd0X
IRS990/Form990PartVIISectionAGrp/OfficerInd1X
IRS990/Form990PartVIISectionAGrp/OfficerInd2X
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt00
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt10
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt20
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt30
IRS990/Form990PartVIISectionAGrp/OtherCompensationAmt40
IRS990/Form990PartVIISectionAGrp/PersonNm0ZIZETTE GABRIEL
IRS990/Form990PartVIISectionAGrp/PersonNm1GEORGE BENJAMIN
IRS990/Form990PartVIISectionAGrp/PersonNm2SAMUEL ESTEFANOS
IRS990/Form990PartVIISectionAGrp/PersonNm3SHADY M SOLIMAN
IRS990/Form990PartVIISectionAGrp/PersonNm4SHADY A TOMA
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt00
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt10
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt2105600
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt30
IRS990/Form990PartVIISectionAGrp/ReportableCompFromOrgAmt40
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt00
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt10
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt20
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt30
IRS990/Form990PartVIISectionAGrp/ReportableCompFromRltdOrgAmt40
IRS990/Form990PartVIISectionAGrp/TitleTxt0MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt1MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt2FOUNDER AND PRESIDENT
IRS990/Form990PartVIISectionAGrp/TitleTxt3MEMBER
IRS990/Form990PartVIISectionAGrp/TitleTxt4TREASURER
IRS990/Form990ProvidedToGvrnBodyInd01
IRS990/FormationYr02004
IRS990/FormerOfcrEmployeesListedInd00
IRS990/FSAuditedInd00
IRS990/FundraisingActivitiesInd00
IRS990/GamingActivitiesInd00
IRS990/GoverningBodyVotingMembersCnt08
IRS990/GrantsToDomesticIndividualsGrp/ProgramServicesAmt0193472
IRS990/GrantsToDomesticIndividualsGrp/TotalAmt0193472
IRS990/GrantsToDomesticOrgsGrp/ProgramServicesAmt01414277
IRS990/GrantsToDomesticOrgsGrp/TotalAmt01414277
IRS990/GrantsToIndividualsInd01
IRS990/GrantsToOrganizationsInd01
IRS990/GrantToRelatedPersonInd00
IRS990/GrossReceiptsAmt04570456
IRS990/GroupReturnForAffiliatesInd00
IRS990/IncludeFIN48FootnoteInd00
IRS990/IndependentAuditFinclStmtInd00
IRS990/IndependentVotingMemberCnt05
IRS990/IndivRcvdGreaterThan100KCnt01
IRS990/IndoorTanningServicesInd00
IRS990/InfoInScheduleOPartVIInd0X
IRS990/InsuranceGrp/ProgramServicesAmt0189460
IRS990/InsuranceGrp/TotalAmt0189460
IRS990/InterestGrp/ManagementAndGeneralAmt0108
IRS990/InterestGrp/ProgramServicesAmt03501
IRS990/InterestGrp/TotalAmt03609
IRS990/InvestmentIncomeGrp/TotalRevenueColumnAmt051118
IRS990/InvestmentIncomeGrp/UnrelatedBusinessRevenueAmt051118
IRS990/InvestmentInJointVentureInd00
IRS990/InvestmentsPubTradedSecGrp/BOYAmt0600691
IRS990/InvestmentsPubTradedSecGrp/EOYAmt00
IRS990/IRPDocumentCnt00
IRS990/IRPDocumentW2GCnt00
IRS990/LandBldgEquipAccumDeprecAmt03087942
IRS990/LandBldgEquipBasisNetGrp/BOYAmt03999716
IRS990/LandBldgEquipBasisNetGrp/EOYAmt03944346
IRS990/LandBldgEquipCostOrOtherBssAmt07032288
IRS990/LegalDomicileStateCd0CA
IRS990/LoanOutstandingInd00
IRS990/LobbyingActivitiesInd00
IRS990/LocalChaptersInd01
IRS990/MaterialDiversionOrMisuseInd00
IRS990/MembersOrStockholdersInd00
IRS990/MethodOfAccountingCashInd0X
IRS990/MinutesOfCommitteesInd01
IRS990/MinutesOfGoverningBodyInd01
IRS990/MissionDesc0NONE
IRS990/MoreThan5000KToIndividualsInd00
IRS990/MoreThan5000KToOrgInd00
IRS990/MortgNotesPyblScrdInvstPropGrp/BOYAmt0164807
IRS990/MortgNotesPyblScrdInvstPropGrp/EOYAmt028160
IRS990/NetAssetsOrFundBalancesBOYAmt09122904
IRS990/NetAssetsOrFundBalancesEOYAmt08558934
IRS990/NetUnrelatedBusTxblIncmAmt00
IRS990/NoDonorRestrictionNetAssetsGrp/BOYAmt09122904
IRS990/NoDonorRestrictionNetAssetsGrp/EOYAmt08507924
IRS990/NoncashContributionsAmt016593
IRS990/NondeductibleContributionsInd00
IRS990/OccupancyGrp/ProgramServicesAmt025476
IRS990/OccupancyGrp/TotalAmt025476
IRS990/OfficeExpensesGrp/ManagementAndGeneralAmt03272
IRS990/OfficeExpensesGrp/ProgramServicesAmt0105791
IRS990/OfficeExpensesGrp/TotalAmt0109063
IRS990/OfficerMailingAddressInd00
IRS990/OperateHospitalInd00
IRS990/Organization501c3Ind0X
IRS990/OrganizationFollowsFASB117Ind0X
IRS990/OtherAssetsTotalGrp/BOYAmt01183235
IRS990/OtherAssetsTotalGrp/EOYAmt01238174
IRS990/OtherChangesInNetAssetsAmt00
IRS990/OtherEmployeeBenefitsGrp/FundraisingAmt05107
IRS990/OtherEmployeeBenefitsGrp/ManagementAndGeneralAmt010214
IRS990/OtherEmployeeBenefitsGrp/ProgramServicesAmt086820
IRS990/OtherEmployeeBenefitsGrp/TotalAmt0102141
IRS990/OtherExpensesGrp/Desc0AIR TIME-BROADCASTING
IRS990/OtherExpensesGrp/Desc1UTILITIES
IRS990/OtherExpensesGrp/Desc2OUTSIDE SERVICES-CONTRA
IRS990/OtherExpensesGrp/Desc3BANK AND CREDIT CARD CH
IRS990/OtherExpensesGrp/ManagementAndGeneralAmt06895
IRS990/OtherExpensesGrp/ProgramServicesAmt0621312
IRS990/OtherExpensesGrp/ProgramServicesAmt1222913
IRS990/OtherExpensesGrp/ProgramServicesAmt2140402
IRS990/OtherExpensesGrp/ProgramServicesAmt385857
IRS990/OtherExpensesGrp/TotalAmt0621312
IRS990/OtherExpensesGrp/TotalAmt1229808
IRS990/OtherExpensesGrp/TotalAmt2140402
IRS990/OtherExpensesGrp/TotalAmt385857
IRS990/OtherLiabilitiesGrp/BOYAmt0252376
IRS990/OtherLiabilitiesGrp/EOYAmt0278590
IRS990/OtherSalariesAndWagesGrp/FundraisingAmt019537
IRS990/OtherSalariesAndWagesGrp/ManagementAndGeneralAmt019537
IRS990/OtherSalariesAndWagesGrp/ProgramServicesAmt01418322
IRS990/OtherSalariesAndWagesGrp/TotalAmt01457396
IRS990/OwnWebsiteInd0X
IRS990/PartialLiquidationInd00
IRS990/PayrollTaxesGrp/FundraisingAmt06232
IRS990/PayrollTaxesGrp/ManagementAndGeneralAmt012463
IRS990/PayrollTaxesGrp/ProgramServicesAmt0105936
IRS990/PayrollTaxesGrp/TotalAmt0124631
IRS990/PoliciesReferenceChaptersInd01
IRS990/PoliticalCampaignActyInd00
IRS990/PrepaidExpensesDefrdChargesGrp/BOYAmt018246
IRS990/PrepaidExpensesDefrdChargesGrp/EOYAmt027191
IRS990/PrincipalOfficerNm0SAMUEL ESTEFANOS
IRS990/ProfessionalFundraisingInd00
IRS990/ProgSrvcAccomActy2Grp/Desc0TO PROVIDE QUALITY CHRISTIAN PROGRAMS TO MEET THE NEEDS OF THE CHRISTIAN FAMILIES.
IRS990/ProgSrvcAccomActy2Grp/ExpenseAmt02369816
IRS990/ProgSrvcAccomActy2Grp/GrantAmt01607749
IRS990/ProgSrvcAccomActy3Grp/Desc0TO PROVIDE SUPPORT AND PRAYERS FOR THE CHRISTIAN COMMUNITY.
IRS990/ProhibitedTaxShelterTransInd00
IRS990/PYBenefitsPaidToMembersAmt00
IRS990/PYContributionsGrantsAmt04755966
IRS990/PYExcessBenefitTransInd00
IRS990/PYGrantsAndSimilarPaidAmt0221470
IRS990/PYInvestmentIncomeAmt01038440
IRS990/PYOtherExpensesAmt01720183
IRS990/PYOtherRevenueAmt00
IRS990/PYProgramServiceRevenueAmt00
IRS990/PYRevenuesLessExpensesAmt02027024
IRS990/PYSalariesCompEmpBnftPaidAmt01825729
IRS990/PYTotalExpensesAmt03767382
IRS990/PYTotalProfFndrsngExpnsAmt00
IRS990/PYTotalRevenueAmt05794406
IRS990/QuidProQuoContributionsInd00
IRS990/ReconcilationRevenueExpnssAmt0-563970
IRS990/RegularMonitoringEnfrcInd01
IRS990/RelatedEntityInd01
IRS990/RelatedOrganizationCtrlEntInd00
IRS990/ReportInvestmentsOtherSecInd00
IRS990/ReportLandBuildingEquipmentInd01
IRS990/ReportOtherAssetsInd01
IRS990/ReportOtherLiabilitiesInd01
IRS990/ReportProgramRelatedInvstInd00
IRS990ScheduleA/ChurchInd0X
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/ScheduleBRequiredInd01
IRS990ScheduleD/BuildingsGrp/BookValueAmt01742036
IRS990ScheduleD/BuildingsGrp/DepreciationAmt0944625
IRS990ScheduleD/BuildingsGrp/OtherCostOrOtherBasisAmt02686661
IRS990ScheduleD/EquipmentGrp/BookValueAmt057696
IRS990ScheduleD/EquipmentGrp/DepreciationAmt02058562
IRS990ScheduleD/EquipmentGrp/OtherCostOrOtherBasisAmt02116258
IRS990ScheduleD/LandGrp/BookValueAmt02050000
IRS990ScheduleD/LandGrp/OtherCostOrOtherBasisAmt02050000
IRS990ScheduleD/OtherAssetsOrgGrp/BookValueAmt081500
IRS990ScheduleD/OtherAssetsOrgGrp/BookValueAmt11156674
IRS990ScheduleD/OtherAssetsOrgGrp/Desc0SECURITY DEPOSIT
IRS990ScheduleD/OtherAssetsOrgGrp/Desc1DUE FROM CANADA
IRS990ScheduleD/OtherLandBuildingsGrp/BookValueAmt094614
IRS990ScheduleD/OtherLandBuildingsGrp/DepreciationAmt084755
IRS990ScheduleD/OtherLandBuildingsGrp/OtherCostOrOtherBasisAmt0179369
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Amt0132068
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Amt1146522
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Desc0SHORT TERM NOTE PAYABLE
IRS990ScheduleD/OtherLiabilitiesOrgGrp/Desc1OTHER ACCRUED EXPENSES
IRS990ScheduleD/TotalBookValueLandBuildingsAmt03944346
IRS990ScheduleD/TotalBookValueOtherAssetsAmt01238174
IRS990ScheduleD/TotalLiabilityAmt0278590
IRS990ScheduleI/GrantRecordsMaintainedInd00
IRS990ScheduleI/GrantsOtherAsstToIndivInUSGrp/CashGrantAmt0193472
IRS990ScheduleI/GrantsOtherAsstToIndivInUSGrp/GrantTypeTxt0IN-NEED FAMILIES AND INDIVIDUALS
IRS990ScheduleI/RecipientTable/CashGrantAmt01414277
IRS990ScheduleI/RecipientTable/NonCashAssistanceAmt00
IRS990ScheduleI/RecipientTable/PurposeOfGrantTxt0TO PROVIDE QUALITY CHRISTIAN PROGRAMS TO MEET THE NEEDS OF THE CHRISTIAN FAMILIES.
IRS990ScheduleI/RecipientTable/RecipientBusinessName/BusinessNameLine1Txt0NGM NETWORK
IRS990ScheduleI/RecipientTable/RecipientEIN0933051927
IRS990ScheduleI/RecipientTable/USAddress/AddressLine1Txt0PO BOX 35566
IRS990ScheduleI/RecipientTable/USAddress/CityNm0KANSAS CITY
IRS990ScheduleI/RecipientTable/USAddress/StateAbbreviationCd0MO
IRS990ScheduleI/RecipientTable/USAddress/ZIPCd064134
IRS990ScheduleI/Total501c3OrgCnt01
IRS990/ScheduleJRequiredInd00
IRS990ScheduleL/BusTrInvolveInterestedPrsnGrp/NameOfInterested/BusinessName/BusinessNameLine1Txt0TOMA CPA PC
IRS990ScheduleL/BusTrInvolveInterestedPrsnGrp/RelationshipDescriptionTxt0THE ACCOUNTANT
IRS990ScheduleL/BusTrInvolveInterestedPrsnGrp/SharingOfRevenuesInd00
IRS990ScheduleL/BusTrInvolveInterestedPrsnGrp/TransactionAmt016593
IRS990ScheduleL/BusTrInvolveInterestedPrsnGrp/TransactionDesc0ACCOUNTIG SERVICES
IRS990/ScheduleORequiredInd01
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt0HUSBAND & WIFE ON BOARD.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1FINANCIAL STATEMENTS AND TAX RETURNS ARE REVIEWED BY THE ORGANIZATION BOARD MEMEBERS & SUB-COMMITTEE.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2BOARD MEMBERS AND OFFICERS SIGN THE COFLICT OF INTEREST POLICY, AND A STATEMENT INDICATING INTERESTS THAT COULD GIVE RISE TO CONFILCTS EACH YEAR.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3THE ORGANIZATION HAVE AN INDEPNDENT COMMITY TO REVIEW ALL COMPENSATION EVERY YEAR, BASED ON THE ANUAL REVIEW AND THE MARKET COMP ARABILITY
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt4ALL DOCUMENTS ARE AVAILABLE DURING FUND RAISING EVENTS, WEBSITE, MONTHLY NEWSLETTER & UPON REQUEST.
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 B, LINE 15
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc4FORM 990, PART VI, SECTION C, LINE 19
IRS990ScheduleR/AssetExchangeInd00
IRS990ScheduleR/AssetPurchaseFromOtherOrgInd00
IRS990ScheduleR/AssetSaleToOtherOrgInd00
IRS990ScheduleR/DivRelatedOrganizationInd00
IRS990ScheduleR/GiftGrntCapContriFromOthOrgInd00
IRS990ScheduleR/GiftGrntOrCapContriToOthOrgInd00
IRS990ScheduleR/IdRelatedTaxExemptOrgGrp/ControlledOrganizationInd00
IRS990ScheduleR/IdRelatedTaxExemptOrgGrp/DisregardedEntityName/BusinessNameLine1Txt0ALKARMA TV CANADA
IRS990ScheduleR/IdRelatedTaxExemptOrgGrp/LegalDomicileForeignCountryCd0CA
IRS990ScheduleR/LoansOrGuaranteesFromOthOrgInd00
IRS990ScheduleR/LoansOrGuaranteesToOtherOrgInd00
IRS990ScheduleR/PaidEmployeesSharingInd00
IRS990ScheduleR/PerformOfServicesByOtherOrgInd00
IRS990ScheduleR/PerformOfServicesForOthOrgInd00
IRS990ScheduleR/ReceiptOfIntAnntsRntsRyltsInd00
IRS990ScheduleR/ReimbursementPaidByOtherOrgInd00
IRS990ScheduleR/ReimbursementPaidToOtherOrgInd00
IRS990ScheduleR/RentalOfFacilitiesToOthOrgInd00
IRS990ScheduleR/RentalOfFcltsFromOthOrgInd00
IRS990ScheduleR/SharingOfFacilitiesInd00
IRS990ScheduleR/TransferFromOtherOrgInd00
IRS990ScheduleR/TransferToOtherOrgInd00
IRS990/SchoolOperatingInd00
IRS990/SignificantChangeInd00
IRS990/SignificantNewProgramSrvcInd00
IRS990/StatesWhereCopyOfReturnIsFldCd0CA
IRS990/SubjectToExcsTaxNetInvstIncInd00
IRS990/SubjectToProxyTaxInd00
IRS990/SubjToTaxRmnrtnExPrchtPymtInd00
IRS990/TaxablePartyNotificationInd00
IRS990/TaxExemptBondsInd00
IRS990/TerminateOperationsInd00
IRS990/TotalAssetsBOYAmt09576826
IRS990/TotalAssetsEOYAmt08907485
IRS990/TotalAssetsGrp/BOYAmt09576826
IRS990/TotalAssetsGrp/EOYAmt08907485
IRS990/TotalCompGreaterThan150KInd00
IRS990/TotalContributionsAmt04519338
IRS990/TotalEmployeeCnt00
IRS990/TotalFunctionalExpensesGrp/FundraisingAmt038154
IRS990/TotalFunctionalExpensesGrp/ManagementAndGeneralAmt092232
IRS990/TotalFunctionalExpensesGrp/ProgramServicesAmt05004040
IRS990/TotalFunctionalExpensesGrp/TotalAmt05134426
IRS990/TotalGrossUBIAmt051118
IRS990/TotalLiabilitiesBOYAmt0453922
IRS990/TotalLiabilitiesEOYAmt0348551
IRS990/TotalLiabilitiesGrp/BOYAmt0453922
IRS990/TotalLiabilitiesGrp/EOYAmt0348551
IRS990/TotalNetAssetsFundBalanceGrp/BOYAmt09122904
IRS990/TotalNetAssetsFundBalanceGrp/EOYAmt08558934
IRS990/TotalOtherCompensationAmt00
IRS990/TotalProgramServiceExpensesAmt05004040
IRS990/TotalReportableCompFromOrgAmt0105600
IRS990/TotalRevenueGrp/ExclusionAmt00
IRS990/TotalRevenueGrp/RelatedOrExemptFuncIncomeAmt00
IRS990/TotalRevenueGrp/TotalRevenueColumnAmt04570456
IRS990/TotalRevenueGrp/UnrelatedBusinessRevenueAmt051118
IRS990/TotalVolunteersCnt00
IRS990/TotLiabNetAssetsFundBalanceGrp/BOYAmt09576826
IRS990/TotLiabNetAssetsFundBalanceGrp/EOYAmt08907485
IRS990/TotReportableCompRltdOrgAmt00
IRS990/TravelGrp/FundraisingAmt07278
IRS990/TravelGrp/ProgramServicesAmt065503
IRS990/TravelGrp/TotalAmt072781
IRS990/TrnsfrExmptNonChrtblRltdOrgInd00
IRS990/TypeOfOrganizationCorpInd0X
IRS990/UnrelatedBusIncmOverLimitInd00
IRS990/UponRequestInd0X
IRS990/USAddress/AddressLine1Txt0PO BOX 3610
IRS990/USAddress/CityNm0SEAL BEACH
IRS990/USAddress/StateAbbreviationCd0CA
IRS990/USAddress/ZIPCd090740
IRS990/VotingMembersGoverningBodyCnt08
IRS990/VotingMembersIndependentCnt05
IRS990/WebsiteAddressTxt0MEDIADREAM.ORG
IRS990/WhistleblowerPolicyInd01
ReturnHeader/BuildTS02024-10-15 13:58:12Z
ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd01
ReturnHeader/BusinessOfficerGrp/PersonNm0SAMUEL ESTEFANOS
ReturnHeader/BusinessOfficerGrp/PersonTitleTxt0FOUNDER
ReturnHeader/BusinessOfficerGrp/PhoneNum07143104342
ReturnHeader/BusinessOfficerGrp/SignatureDt02024-11-15
ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt0MEDIA DREAM
ReturnHeader/Filer/BusinessNameControlTxt0MEDI
ReturnHeader/Filer/EIN0201585986
ReturnHeader/Filer/PhoneNum07143104342
ReturnHeader/Filer/USAddress/AddressLine1Txt0PO BOX 3610
ReturnHeader/Filer/USAddress/CityNm0SEAL BEACH
ReturnHeader/Filer/USAddress/StateAbbreviationCd0CA
ReturnHeader/Filer/USAddress/ZIPCd090740
ReturnHeader/IRSResponsiblePrtyInfoCurrInd01

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings

Displayed year

2023 • Form 990Detailed filing. Detailed filing data is available for this year.

Open filing
Assets
$8,907,485
Liabilities
$348,551
Net assets
$8,558,934
Revenue
$4,570,456
Expenses
$5,134,426
Net income
-$563,970
Balance SheetOperations
YearAssetsLiabilitiesNet AssetsRevenueExpensesNet Income
2024Facts available. Structured filing facts are available, but richer extracted sections are limited.$8.76$0.35$8.41$0.00$0.15$0.15
2023Detailed filing. Detailed filing data is available for this year.$8.91$0.35$8.56$4.57$5.13$0.56
2022XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$9.58$0.45$9.12$5.79$3.77$2.03
2021Facts available. Structured filing facts are available, but richer extracted sections are limited.$7.97$0.87$7.10$4.94$3.85$1.09
2020XML pending. An XML filing is linked for this year, but detailed extraction is still pending.$7.41$1.41$6.00$3.98$3.88$0.10
2019Summary only. Only limited summary data is available for this year.$7.06$1.15$5.91$4.30$4.11$0.18
2018Summary only. Only limited summary data is available for this year.$7.03$1.30$5.72$3.96$4.18$0.22
2017Summary only. Only limited summary data is available for this year.$6.70$1.38$5.32$4.17$4.08$0.09
2016Summary only. Only limited summary data is available for this year.$6.80$1.57$5.22$4.43$4.25$0.18
2015Summary only. Only limited summary data is available for this year.$6.63$1.59$5.04$4.63$4.22$0.41
2014Summary only. Only limited summary data is available for this year.$6.42$1.78$4.64$3.74$4.03$0.29
2013Summary only. Only limited summary data is available for this year.$6.86$1.94$4.93$3.46$3.60$0.14
2012Summary only. Only limited summary data is available for this year.$6.94$1.87$5.07$3.24$3.54$0.30
2011Summary only. Only limited summary data is available for this year.$7.32$1.96$5.36$3.29$3.05$0.24
2010Summary only. Only limited summary data is available for this year.$7.38$2.03$5.36$3.49$2.18$1.31