Civic Intelligence

Replication Project Inc.

990EZ • Fiscal year 2020 • EIN 46-3639288

Jan 01, 2020 to Dec 31, 2020 • Filed on May 13, 2021

5960 Dearborn Street Suite 202Mission, KS 66202

(913) 269-2642

Siviq Scores

Scores are not available for this record yet.

Balance Sheet

Assets

Flat

$83,143

Flat from 2020

Net Assets

$83,143

No earlier filing loaded for comparison.

Liabilities

-

No earlier filing loaded for comparison.

Revenue And Expenses

Revenue

Flat

$127,690

Flat from 2020

Expenses

Flat

$105,543

Flat from 2020

Net Income

Flat

$22,147

Flat from 2020

Historical Trend

Balance Sheet Trend

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

$200K$150K$100K$50K$0Assets 2017: $161,685Liabilities 2017: $0Net Assets 2017: $161,6852017Assets 2018: $86,080Liabilities 2018: $0Net Assets 2018: $86,0802018Assets 2019: $73,020Liabilities 2019: $12,024Net Assets 2019: $60,9962019Assets 2020: $83,143Net Assets 2020: $83,1432020Assets 2020: $83,143Liabilities 2020: $02020Assets 2021: $90,669Net Assets 2021: $90,6692021Assets 2022: $105,478Liabilities 2022: $02022Assets 2023: $96,645Liabilities 2023: $02023Assets 2024: $89,336Net Assets 2024: $89,3362024

Highlighted filing

2020

Assets$83,143
Liabilities-
Net Assets$83,143

Operations Trend

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

$200K$100K$0-$100KRevenue 2017: $111,341Expenses 2017: $68,880Net Income 2017: $42,4612017Revenue 2018: $106,596Expenses 2018: $182,330Net Income 2018: -$75,7342018Revenue 2019: $124,796Expenses 2019: $149,880Net Income 2019: -$25,0842019Revenue 2020: $127,690Expenses 2020: $105,543Net Income 2020: $22,1472020Revenue 2020: $127,690Expenses 2020: $105,543Net Income 2020: $22,1472020Revenue 2021: $138,201Expenses 2021: $130,675Net Income 2021: $7,5262021Revenue 2022: $118,148Expenses 2022: $103,964Net Income 2022: $14,1842022Revenue 2023: $122,300Expenses 2023: $130,995Net Income 2023: -$8,6952023Revenue 2024: $138,618Expenses 2024: $146,790Net Income 2024: -$8,1722024

Highlighted filing

2020

Revenue$127,690
Expenses$105,543
Net Income$22,147
Jump To
Filing Snapshot
Filing Period
Jan 1, 2020 to Dec 31, 2020
Signed
May 13, 2021
Return Version
2020v4.0
Gross Receipts
$127,690
Mission and Program Overview

Mission

To establish and maintain support structures for persons with developmental or intellectual disabilities to enable such persons to live independently in a safe environment with the opportunity to engage in meaningful work, social interaction with peers, educational opportunities, physical activities, training, and recreation. This is done by providing safe and timely transportation services to The Mission Project, its participants, and to other similar organizations.

To establish and maintain support structures for persons with developmental or intellectual disabilities to enable such persons to live independently in a safe environment with the opportunity to engage in meaningful work, social interactiion with peers, educational opportunities, physical activities, training and recreation. This is done by providing safe and timely transportation services to the mission project, its participants, and to other similar organizations.

Program Services

DescriptionGrantsExpenses
TRANSPORTATION CAN OFTEN BE A BARRIER TO GETTING TO WORK AND APPOINTMENTS ON TIME. IN 2020, WE PROVIDED 5344 RIDES TO 27 PARTICIPANTS TO GET THEM TO AND FROM WORK AND OTHER ACTIVITIES SAFELY AND ON TIME. SOCIAL INTERACTION IS FREQUENTLY CITED AS ONE OF THE TOP BENEFITS OF INDEPENDENT LIVING. A COMMUNITY OF FRIENDS AND BEING ABLE TO DO THINGS TOGETHER AND SHARE EXPERIENCES ENCOURAGES MEMBERS TO INITIATE ACTIVITIES THEMSELVES BEYOND THE STRUCTURE GROUP EVENTS THE ORGANIZATION PROVIDES.-$97,756
TRANSPORTATION DEPRECIATION.--
Compensation and Service Providers

Employees

NameTitleFull / Part TimeBaseOtherTotal
ALVAN BERRYPresidentPT$0--
ROBERT RANDALLSecretaryPT$0--
JOHN PITTMANTreasurer-$0--
CHESSON YAUKVice-Preside-$0--
LARRY ROUSEDirector-$0--
Filing and Contact Details

Filer

Filer Name
Replication Project Inc
EIN
46-3639288
Phone
9132692642
Address
5960 DEARBORN STREET SUITE 202, MISSION, KS 66202

Signing Officer

Name
John Pittman
Title
Treasurer
Phone
9132692642
Signed
2021-05-13
Discuss with paid preparer
Yes

Preparer

Firm
Michael L Maddox CPA LLC
Address
11791 W 112TH ST STE 104, OVERLAND PARK, KS 66210-2761
Preparer
Michael L Maddox
Phone
9134921040
Supplemental Narrative

Additional Explanations

Form 990-ez, Part I, Line 16

Expenses office supplies 69 internet access 3,567 scheduling services 726 software 623 gasoline for vehicles 6,284 auto repairs 14,265 registration and auto insur 11,064 workers compensation insuranc 2,616 directors and officers 851 miscellaneous 131 non-investment depreciation 11,636 total 51,832

Form 990-ez, Part II, Line 24

Accounts receivable 2,592 9,153 vehicles 58,178 58,178 less accumulated depreciation 12,347 23,983 total 48,423 43,348

Form 990-ez, Part II, Line 26

Accounts payable and accrued expenses 2,024 0 deferred revenue 10,000 0

Form 990-ez, Part III

To establish and maintain support structures for persons with developmental or intellectual disabilities to enable such persons to live independently in a safe environment with the opportunity to engage in meaningful work, social interactiion with peers, educational opportunities, physical activities, training and recreation. This is done by providing safe and timely transportation services to the mission project, its participants, and to other similar organizations.

Form 990-ez, Part III, Line 28

Transportation can often be a barrier to getting to work and appointments on time. In 2020, we provided 5344 rides to 27 participants to get them to and from work and other activities safely and on time. Social interaction is frequently cited as one of the top benefits of independent living. A community of friends and being able to do things together and share experiences encourages members to initiate activities themselves beyond the structure group events the organization provides.

Form 990-ez, Part III, Line 31

Transportation depreciation.

Raw XML Appendix157 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
CompensationExplanation/CompensationExplanationGrp/PersonNm0ALVAN BERRY
CompensationExplanation/CompensationExplanationGrp/PersonNm1ROBERT RANDALL
CompensationExplanation/CompensationExplanationGrp/PersonNm2JOHN PITTMAN
CompensationExplanation/CompensationExplanationGrp/PersonNm3CHESSON YAUK
CompensationExplanation/CompensationExplanationGrp/PersonNm4LARRY ROUSE
IRS990EZ/ActivitiesNotPreviouslyRptInd0false
IRS990EZ/BooksInCareOfDetail/PersonNm0JOHN PITTMAN
IRS990EZ/BooksInCareOfDetail/PhoneNum09134249707
IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt05960 DEARBORN STREET SUITE 202
IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine2Txt05960 DEARBORN STREET SUITE 202
IRS990EZ/BooksInCareOfDetail/USAddress/CityNm0MISSION
IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd0KS
IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd066202
IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt024597
IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt039795
IRS990EZ/ChgMadeToOrgnzngDocNotRptInd0false
IRS990EZ/DonorAdvisedFndsInd0false
IRS990EZ/EngagedInExcessBenefitTransInd0false
IRS990EZ/ExcessOrDeficitForYearAmt022147
IRS990EZ/FeesAndOtherPymtToIndCntrctAmt06867
IRS990EZ/FiledScheduleAInd0true
IRS990EZ/ForeignFinancialAccountInd0false
IRS990EZ/ForeignOfficeInd0false
IRS990EZ/Form1120PolFiledInd0false
IRS990EZ/Form990TotalAssetsGrp/BOYAmt073020
IRS990EZ/Form990TotalAssetsGrp/EOYAmt083143
IRS990EZ/GrossReceiptsAmt0127690
IRS990EZ/InfoInScheduleOPartIIIInd0X
IRS990EZ/InfoInScheduleOPartIIInd0X
IRS990EZ/InfoInScheduleOPartIInd0X
IRS990EZ/InvestmentIncomeAmt08
IRS990EZ/LobbyingActivitiesInd0false
IRS990EZ/MadeLoansToFromOfficersInd0false
IRS990EZ/MethodOfAccountingAccrualInd0X
IRS990EZ/NetAssetsOrFundBalancesBOYAmt060996
IRS990EZ/NetAssetsOrFundBalancesEOYAmt083143
IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt060996
IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt083143
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt010.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt110.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt23.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt32.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt41.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt10
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt20
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt30
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt40
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm0ALVAN BERRY
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm1ROBERT RANDALL
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm2JOHN PITTMAN
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm3CHESSON YAUK
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm4LARRY ROUSE
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt0PRESIDENT
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt1SECRETARY
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt2TREASURER
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt3VICE-PRESIDE
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt4DIRECTOR
IRS990EZ/OperateHospitalInd0false
IRS990EZ/Organization501c3Ind0X
IRS990EZ/OrganizationDissolvedEtcInd0false
IRS990EZ/OrganizationHadUBIInd0false
IRS990EZ/OtherAssetsTotalDetail/BOYAmt048423
IRS990EZ/OtherAssetsTotalDetail/EOYAmt043348
IRS990EZ/OtherExpensesTotalAmt051832
IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt0NONE
IRS990EZ/PartVIOfCompOfHghstPdEmplTxt0NONE
IRS990EZ/PoliticalCampaignActyInd0false
IRS990EZ/PrimaryExemptPurposeTxt0TO ESTABLISH AND MAINTAIN SUPPORT STRUCTURES FOR PERSONS WITH DEVELOPMENTAL OR INTELLECTUAL DISABILITIES TO ENABLE SUCH PERSONS TO LIVE INDEPENDENTLY IN A SAFE ENVIRONMENT WITH THE OPPORTUNITY TO ENGAGE IN MEANINGFUL WORK, SOCIAL INTERACTIION WITH PEERS, EDUCATIONAL OPPORTUNITIES, PHYSICAL ACTIVITIES, TRAINING AND RECREATION. THIS IS DONE BY PROVIDING SAFE AND TIMELY TRANSPORTATION SERVICES TO THE MISSION PROJECT, ITS PARTICIPANTS, AND TO OTHER SIMILAR ORGANIZATIONS.
IRS990EZ/PrintingPublicationsPostageAmt0110
IRS990EZ/ProgramServiceRevenueAmt0127682
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt0TRANSPORTATION CAN OFTEN BE A BARRIER TO GETTING TO WORK AND APPOINTMENTS ON TIME. IN 2020, WE PROVIDED 5344 RIDES TO 27 PARTICIPANTS TO GET THEM TO AND FROM WORK AND OTHER ACTIVITIES SAFELY AND ON TIME. SOCIAL INTERACTION IS FREQUENTLY CITED AS ONE OF THE TOP BENEFITS OF INDEPENDENT LIVING. A COMMUNITY OF FRIENDS AND BEING ABLE TO DO THINGS TOGETHER AND SHARE EXPERIENCES ENCOURAGES MEMBERS TO INITIATE ACTIVITIES THEMSELVES BEYOND THE STRUCTURE GROUP EVENTS THE ORGANIZATION PROVIDES.
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt1TRANSPORTATION DEPRECIATION.
IRS990EZ/ProgramSrvcAccomplishmentGrp/ProgramServiceExpensesAmt097756
IRS990EZ/ProhibitedTaxShelterTransInd0false
IRS990EZ/RelatedOrganizationCtrlEntInd0false
IRS990EZ/SalariesOtherCompEmplBnftAmt046734
IRS990EZ/ScheduleBNotRequiredInd0X
IRS990EZ/SchoolOperatingInd0false
IRS990EZ/StatesWhereCopyOfReturnIsFldCd0KS
IRS990EZ/SubjectToProxyTaxInd0false
IRS990EZ/SumOfTotalLiabilitiesGrp/BOYAmt012024
IRS990EZ/TanningServicesProvidedInd0false
IRS990EZ/TotalExpensesAmt0105543
IRS990EZ/TotalProgramServiceExpensesAmt097756
IRS990EZ/TotalRevenueAmt0127690
IRS990EZ/TransactionWithControlEntInd0false
IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd0false
IRS990EZ/TypeOfOrganizationCorpInd0X
IRS990EZ/WebsiteAddressTxt0N/A
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearAmt0127882
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus1YearAmt01986
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus2YearsAmt084181
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus3YearsAmt0106706
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus4YearsAmt088282
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/TotalAmt0409037
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearAmt08
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus1YearAmt011
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus2YearsAmt054
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus3YearsAmt035
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus4YearsAmt014
IRS990ScheduleA/GrossInvestmentIncome170Grp/TotalAmt0122
IRS990ScheduleA/GrossReceiptsRltdActivitiesAmt0127690
IRS990ScheduleA/PublicOrganization170Ind0X
IRS990ScheduleA/PublicSupportCY170Pct00.86030
IRS990ScheduleA/PublicSupportTotal170Amt0351990
IRS990ScheduleA/SubstantialContributorsTotAmt057047
IRS990ScheduleA/ThirtyThrPctSuprtTestsCY170Ind0X
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearAmt0127882
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus1YearAmt01986
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus2YearsAmt084181
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus3YearsAmt0106706
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus4YearsAmt088282
IRS990ScheduleA/TotalCalendarYear170Grp/TotalAmt0409037
IRS990ScheduleA/TotalSupportAmt0409159
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt0EXPENSES OFFICE SUPPLIES 69 INTERNET ACCESS 3,567 SCHEDULING SERVICES 726 SOFTWARE 623 GASOLINE FOR VEHICLES 6,284 AUTO REPAIRS 14,265 REGISTRATION AND AUTO INSUR 11,064 WORKERS COMPENSATION INSURANC 2,616 DIRECTORS AND OFFICERS 851 MISCELLANEOUS 131 NON-INVESTMENT DEPRECIATION 11,636 TOTAL 51,832
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1ACCOUNTS RECEIVABLE 2,592 9,153 VEHICLES 58,178 58,178 LESS ACCUMULATED DEPRECIATION 12,347 23,983 TOTAL 48,423 43,348
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2ACCOUNTS PAYABLE AND ACCRUED EXPENSES 2,024 0 DEFERRED REVENUE 10,000 0
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3TO ESTABLISH AND MAINTAIN SUPPORT STRUCTURES FOR PERSONS WITH DEVELOPMENTAL OR INTELLECTUAL DISABILITIES TO ENABLE SUCH PERSONS TO LIVE INDEPENDENTLY IN A SAFE ENVIRONMENT WITH THE OPPORTUNITY TO ENGAGE IN MEANINGFUL WORK, SOCIAL INTERACTIION WITH PEERS, EDUCATIONAL OPPORTUNITIES, PHYSICAL ACTIVITIES, TRAINING AND RECREATION. THIS IS DONE BY PROVIDING SAFE AND TIMELY TRANSPORTATION SERVICES TO THE MISSION PROJECT, ITS PARTICIPANTS, AND TO OTHER SIMILAR ORGANIZATIONS.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt4TRANSPORTATION CAN OFTEN BE A BARRIER TO GETTING TO WORK AND APPOINTMENTS ON TIME. IN 2020, WE PROVIDED 5344 RIDES TO 27 PARTICIPANTS TO GET THEM TO AND FROM WORK AND OTHER ACTIVITIES SAFELY AND ON TIME. SOCIAL INTERACTION IS FREQUENTLY CITED AS ONE OF THE TOP BENEFITS OF INDEPENDENT LIVING. A COMMUNITY OF FRIENDS AND BEING ABLE TO DO THINGS TOGETHER AND SHARE EXPERIENCES ENCOURAGES MEMBERS TO INITIATE ACTIVITIES THEMSELVES BEYOND THE STRUCTURE GROUP EVENTS THE ORGANIZATION PROVIDES.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt5TRANSPORTATION DEPRECIATION.
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc0FORM 990-EZ, PART I, LINE 16
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc1FORM 990-EZ, PART II, LINE 24
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc2FORM 990-EZ, PART II, LINE 26
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc3FORM 990-EZ, PART III
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc4FORM 990-EZ, PART III, LINE 28
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc5FORM 990-EZ, PART III, LINE 31
ReturnHeader/BuildTS02022-09-23 18:48:47Z
ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd0true
ReturnHeader/BusinessOfficerGrp/PersonNm0JOHN PITTMAN
ReturnHeader/BusinessOfficerGrp/PersonTitleTxt0TREASURER
ReturnHeader/BusinessOfficerGrp/PhoneNum09132692642
ReturnHeader/BusinessOfficerGrp/SignatureDt02021-05-13
ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt0REPLICATION PROJECT INC
ReturnHeader/Filer/BusinessNameControlTxt0REPL
ReturnHeader/Filer/EIN0463639288
ReturnHeader/Filer/PhoneNum09132692642
ReturnHeader/Filer/USAddress/AddressLine1Txt05960 DEARBORN STREET SUITE 202
ReturnHeader/Filer/USAddress/CityNm0MISSION
ReturnHeader/Filer/USAddress/StateAbbreviationCd0KS
ReturnHeader/Filer/USAddress/ZIPCd066202
ReturnHeader/PreparerFirmGrp/PreparerFirmEIN0481204754
ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt0MICHAEL L MADDOX CPA LLC
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt011791 W 112TH ST STE 104
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm0OVERLAND PARK
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd0KS
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd0662102761
ReturnHeader/PreparerPersonGrp/PhoneNum09134921040
ReturnHeader/PreparerPersonGrp/PreparationDt02021-05-13
ReturnHeader/PreparerPersonGrp/PreparerPersonNm0MICHAEL L MADDOX
ReturnHeader/ReturnTs02021-05-13T13:56:12-05:00
ReturnHeader/ReturnTypeCd0990EZ
ReturnHeader/SigningOfficerGrp/PersonFullName/PersonFirstNm0JOHN
ReturnHeader/SigningOfficerGrp/PersonFullName/PersonLastNm0PITTMAN
ReturnHeader/TaxPeriodBeginDt02020-01-01
ReturnHeader/TaxPeriodEndDt02020-12-31
ReturnHeader/TaxYr02020

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings