Civic Intelligence

Mission Media

990EZ • Fiscal year 2022 • EIN 82-0447997

Jan 01, 2022 to Dec 31, 2022 • Filed on Aug 02, 2023

3505 E Monarch Sky Lane 210Meridian, ID 83646

(208) 602-9090

Siviq Scores

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

Liabilities / Assets

99th percentile

9.82x

Higher debt load relative to assets than 99% of similar nonprofits.

2022 filings • 501(c)3 • <$500k nonprofits • Source year 2022

Liabilities / Revenue

85th percentile

0.16x

Higher debt load relative to revenue than 85% of similar nonprofits.

2022 filings • 501(c)3 • <$500k nonprofits • Source year 2022

Net Margin

10th percentile

-51%

Higher net margin than 10% of similar nonprofits.

2022 filings • 501(c)3 • <$500k nonprofits • Source year 2022

Top Officer Pay

98th percentile

$109,615

Higher top officer pay than 98% of similar nonprofits.

Top officer pay equals 64.8% of source-year revenue.

2022 filings • 501(c)3 • <$500k nonprofits • Source year 2022

Asset Growth

3rd percentile

-96%

Faster asset growth than 3% of similar nonprofits.

2022 filings • 501(c)3 • <$500k nonprofits • Annualized from 2021 to 2022

Revenue Growth

28th percentile

-14%

Faster revenue growth than 28% of similar nonprofits.

2022 filings • 501(c)3 • <$500k nonprofits • Annualized from 2021 to 2022

Assets

Down

$2,799

Down $75,007 (-96%) from 2021

Net Assets

Down

-$24,701

Down $86,005 (-140%) from 2021

Liabilities

Up

$27,500

Up $10,998 (+67%) from 2021

Revenue

Down

$169,077

Down $27,438 (-14%) from 2021

Expenses

Down

$255,082

Down $15,889 (-5.9%) from 2021

Net Income

Down

-$86,005

Down $11,549 (-16%) from 2021

Historical Trend

Balance Sheet Trend

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

$2.0M$1.0M$0-$1.0MAssets 2010: $35,173Liabilities 2010: $2362010Assets 2011: $0Liabilities 2011: $02011Assets 2017: $1,223Liabilities 2017: $922017Assets 2019: $4,301Liabilities 2019: $5,7982019Assets 2020: $142,262Liabilities 2020: $6,5022020Assets 2021: $77,806Liabilities 2021: $16,502Net Assets 2021: $61,3042021Assets 2022: $2,799Liabilities 2022: $27,500Net Assets 2022: -$24,7012022Assets 2023: $14,603Liabilities 2023: $315,789Net Assets 2023: -$301,1862023Assets 2024: $1,818,949Liabilities 2024: $1,229,240Net Assets 2024: $589,7092024

Highlighted filing

2022

Assets$2,799
Liabilities$27,500
Net Assets-$24,701

Operations Trend

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

$2.0M$1.5M$1.0M$500K$0-$500KRevenue 2010: $207,320Expenses 2010: $204,609Net Income 2010: $2,7112010Revenue 2011: $0Expenses 2011: $0Net Income 2011: $02011Revenue 2017: $34,502Expenses 2017: $34,452Net Income 2017: $502017Revenue 2019: $3,501Expenses 2019: $6,061Net Income 2019: -$2,5602019Revenue 2020: $153,003Expenses 2020: $15,746Net Income 2020: $137,2572020Revenue 2021: $196,515Expenses 2021: $270,971Net Income 2021: -$74,4562021Revenue 2022: $169,077Expenses 2022: $255,082Net Income 2022: -$86,0052022Revenue 2023: $133,022Expenses 2023: $543,463Net Income 2023: -$410,4412023Revenue 2024: $1,502,898Expenses 2024: $612,003Net Income 2024: $890,8952024

Highlighted filing

2022

Revenue$169,077
Expenses$255,082
Net Income-$86,005
Jump To
Filing Snapshot
Filing Period
Jan 1, 2022 to Dec 31, 2022
Signed
Aug 2, 2023
Return Version
2022v5.0
Gross Receipts
$169,077
Mission and Program Overview

Mission

Mission 17, inc. (dba mission media) collaborates with local churches across denominations to foster unity and enhance collective outreach. The organization utilizes technology to produce video content and help churches better engage with their communities trhough mobile-first platforms.

Mission media produces video content campaigns branded in participating churches to promote the overall message of biblical, educational, and family oriented values.

Program Services

DescriptionGrantsExpenses
MISSION MEDIA PRODUCES VIDEO CONTENT WHICH BENEFITS THE WHOLE AND NOT ANY SPECIFIC CHARGE OR CHARITABLE ORGANIZATION.SINCE THE COMPANY PRODUCES ITS OWN CONTENT WITH THE USE OF MEDIA PROFESSIONALS, THE GREATEST EXPENSE REPORTED ARE CONSULTING FEES AND PRODUCTION SERVICES TO CREATE AND DISTRIBUTE THE VIDEO CONTENT.EXAMPLES OF SUCCESSFUL CONTENT LAUNCHES INCLUDE: OPERATION SPARK, PRESTONWOOD BAPTIST CHURCH, GATEWAY CHURCH AND LIFE CHURCH.$0$0
Compensation and Service Providers

Employees

NameTitleFull / Part TimeBaseOtherTotal
KENT MEIERExecutive DirectorFT$109,615-$109,615
TIFFANY O'DONNELLProject ManagerFT$29,231-$29,231
MICHAEL BOERNERPresident-$0--
Filing and Contact Details

Filer

Filer Name
Mission Media
EIN
82-0447997
Phone
2086029090
Address
3505 E MONARCH SKY LANE 210, MERIDIAN, ID 83646

Signing Officer

Name
Tim Herode
Title
Director of Operations
Phone
2086029090
Signed
2023-08-02
Discuss with paid preparer
Yes

Preparer

Firm
Ba Harris Llp
Address
1290 W MYRTLE 310, BOISE, ID 83702
Preparer
Tyler Nyman
Phone
2084245177
Supplemental Narrative

Additional Explanations

Form 990-ez, Part I, Line 8 - Other Revenue

Description: refunds. Amount: 2,090.

Form 990-ez, Part I, Line 16 - Other Expenses

Description: bank charges. Amount: 189. Description: licenses & permits. Amount: 630. Description: misc. Amount: 16,173. Description: meals. Amount: 3,187. Description: office expense. Amount: 4,108. Description: service fees. Amount: 1,084. Description: booth expense. Amount: 4,489. Description: travel. Amount: 10,691. Description: utilities. Amount: 1,912. Description: taxes. Amount: 3,389. Description: payroll taxes. Amount: 10,622. Description: unemployment. Amount: 380. Total to form 990-ez, line 16: 56,854.

Form 990-ez, Part II, Line 24 - Other Assets

Description: notes and loans receivable. Beg. Of year amount: 611. End of year amount: 0.

Form 990-ez, Part II, Line 26 - Other Liabilities

Description: unsecured notes and loans payable. Beg. Of year amount: 16,502. End of year amount: 27,500.

Raw XML Appendix168 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
IRS990EZ/ActivitiesNotPreviouslyRptInd00
IRS990EZ/AddressChangeInd0X
IRS990EZ/BooksInCareOfDetail/PersonNm0MICHAEL BOERNER
IRS990EZ/BooksInCareOfDetail/PhoneNum02086029090
IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt03505 E MONARCH SKY LANE STE 210
IRS990EZ/BooksInCareOfDetail/USAddress/CityNm0MERIDIAN
IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd0ID
IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd083646
IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt077195
IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt02799
IRS990EZ/ChgMadeToOrgnzngDocNotRptInd00
IRS990EZ/ContributionsGiftsGrantsEtcAmt073628
IRS990EZ/DirectIndirectPltclExpendAmt00
IRS990EZ/DonorAdvisedFndsInd00
IRS990EZ/EngagedInExcessBenefitTransInd00
IRS990EZ/ExcessOrDeficitForYearAmt0-86005
IRS990EZ/FeesAndOtherPymtToIndCntrctAmt020910
IRS990EZ/FiledScheduleAInd01
IRS990EZ/ForeignFinancialAccountInd00
IRS990EZ/ForeignOfficeInd00
IRS990EZ/Form990TotalAssetsGrp/BOYAmt077806
IRS990EZ/Form990TotalAssetsGrp/EOYAmt02799
IRS990EZ/GrossReceiptsAmt0169077
IRS990EZ/InfoInScheduleOPartIIIInd0X
IRS990EZ/InfoInScheduleOPartIIInd0X
IRS990EZ/InfoInScheduleOPartIInd0X
IRS990EZ/InfoInScheduleOPartVInd0X
IRS990EZ/LobbyingActivitiesInd00
IRS990EZ/MadeLoansToFromOfficersInd00
IRS990EZ/MethodOfAccountingCashInd0X
IRS990EZ/NetAssetsOrFundBalancesBOYAmt061304
IRS990EZ/NetAssetsOrFundBalancesEOYAmt0-24701
IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt061304
IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt0-24701
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt00.50
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt165.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt250.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt1109615
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt229231
IRS990EZ/OfficerDirectorTrusteeEmplGrp/EmployeeBenefitProgramAmt00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/EmployeeBenefitProgramAmt10
IRS990EZ/OfficerDirectorTrusteeEmplGrp/EmployeeBenefitProgramAmt20
IRS990EZ/OfficerDirectorTrusteeEmplGrp/ExpenseAccountOtherAllwncAmt00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/ExpenseAccountOtherAllwncAmt10
IRS990EZ/OfficerDirectorTrusteeEmplGrp/ExpenseAccountOtherAllwncAmt20
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm0MICHAEL BOERNER
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm1KENT MEIER
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm2TIFFANY O'DONNELL
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt0PRESIDENT
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt1EXECUTIVE DIRECTOR
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt2PROJECT MANAGER
IRS990EZ/OperateHospitalInd00
IRS990EZ/Organization501c3Ind0X
IRS990EZ/OrganizationDissolvedEtcInd00
IRS990EZ/OrganizationHadUBIInd00
IRS990EZ/OtherAssetsTotalDetail/BOYAmt0611
IRS990EZ/OtherAssetsTotalDetail/EOYAmt00
IRS990EZ/OtherChangesInNetAssetsAmt00
IRS990EZ/OtherExpensesTotalAmt056854
IRS990EZ/OtherRevenueTotalAmt02090
IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt0NONE
IRS990EZ/PartVIOfCompOfHghstPdEmplTxt0NONE
IRS990EZ/PoliticalCampaignActyInd00
IRS990EZ/PrimaryExemptPurposeTxt0MISSION MEDIA PRODUCES VIDEO CONTENT CAMPAIGNS BRANDED IN PARTICIPATING CHURCHES TO PROMOTE THE OVERALL MESSAGE OF BIBLICAL, EDUCATIONAL, AND FAMILY ORIENTED VALUES.
IRS990EZ/PrintingPublicationsPostageAmt0159
IRS990EZ/ProgramServiceRevenueAmt093359
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt0MISSION MEDIA PRODUCES VIDEO CONTENT WHICH BENEFITS THE WHOLE AND NOT ANY SPECIFIC CHARGE OR CHARITABLE ORGANIZATION.SINCE THE COMPANY PRODUCES ITS OWN CONTENT WITH THE USE OF MEDIA PROFESSIONALS, THE GREATEST EXPENSE REPORTED ARE CONSULTING FEES AND PRODUCTION SERVICES TO CREATE AND DISTRIBUTE THE VIDEO CONTENT.EXAMPLES OF SUCCESSFUL CONTENT LAUNCHES INCLUDE: OPERATION SPARK, PRESTONWOOD BAPTIST CHURCH, GATEWAY CHURCH AND LIFE CHURCH.
IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt00
IRS990EZ/ProgramSrvcAccomplishmentGrp/ProgramServiceExpensesAmt00
IRS990EZ/ProhibitedTaxShelterTransInd00
IRS990EZ/RelatedOrganizationCtrlEntInd00
IRS990EZ/SalariesOtherCompEmplBnftAmt0177159
IRS990EZ/ScheduleBNotRequiredInd0X
IRS990EZ/SchoolOperatingInd00
IRS990EZ/SubjectToProxyTaxInd00
IRS990EZ/SumOfTotalLiabilitiesGrp/BOYAmt016502
IRS990EZ/SumOfTotalLiabilitiesGrp/EOYAmt027500
IRS990EZ/TanningServicesProvidedInd00
IRS990EZ/TaxImposedOnOrganizationMgrAmt00
IRS990EZ/TaxImposedUnderIRC4911Amt00
IRS990EZ/TaxImposedUnderIRC4912Amt00
IRS990EZ/TaxImposedUnderIRC4955Amt00
IRS990EZ/TaxReimbursedByOrganizationAmt00
IRS990EZ/TotalExpensesAmt0255082
IRS990EZ/TotalProgramServiceExpensesAmt00
IRS990EZ/TotalRevenueAmt0169077
IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd00
IRS990EZ/TypeOfOrganizationCorpInd0X
IRS990EZ/WebsiteAddressTxt0N/A
IRS990ScheduleA/AmountsRcvdDsqlfyPersonGrp/TotalAmt00
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearAmt0169077
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus1YearAmt0196515
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus2YearsAmt0153000
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus3YearsAmt03500
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus4YearsAmt02000
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/TotalAmt0524092
IRS990ScheduleA/GrossInvestmentIncome509Grp/CurrentTaxYearMinus1YearAmt04
IRS990ScheduleA/GrossInvestmentIncome509Grp/CurrentTaxYearMinus2YearsAmt03
IRS990ScheduleA/GrossInvestmentIncome509Grp/CurrentTaxYearMinus3YearsAmt01
IRS990ScheduleA/GrossInvestmentIncome509Grp/TotalAmt08
IRS990ScheduleA/InvestmentIncomeAndUBTIGrp/CurrentTaxYearMinus1YearAmt04
IRS990ScheduleA/InvestmentIncomeAndUBTIGrp/CurrentTaxYearMinus2YearsAmt03
IRS990ScheduleA/InvestmentIncomeAndUBTIGrp/CurrentTaxYearMinus3YearsAmt01
IRS990ScheduleA/InvestmentIncomeAndUBTIGrp/TotalAmt08
IRS990ScheduleA/InvestmentIncomeCYPct00.00000
IRS990ScheduleA/PubliclySupportedOrg509a2Ind0X
IRS990ScheduleA/PublicSupportCY509Pct01.00000
IRS990ScheduleA/PublicSupportPY509Pct01.00000
IRS990ScheduleA/PublicSupportTotal509Amt0524092
IRS990ScheduleA/SubstAndDsqlfyPrsnsTotGrp/TotalAmt00
IRS990ScheduleA/SubstantialContributorsAmtGrp/TotalAmt00
IRS990ScheduleA/ThirtyThrPctSuprtTestsCY509Ind0X
IRS990ScheduleA/Total509Grp/CurrentTaxYearAmt0169077
IRS990ScheduleA/Total509Grp/CurrentTaxYearMinus1YearAmt0196515
IRS990ScheduleA/Total509Grp/CurrentTaxYearMinus2YearsAmt0153000
IRS990ScheduleA/Total509Grp/CurrentTaxYearMinus3YearsAmt03500
IRS990ScheduleA/Total509Grp/CurrentTaxYearMinus4YearsAmt02000
IRS990ScheduleA/Total509Grp/TotalAmt0524092
IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearAmt0169077
IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearMinus1YearAmt0196519
IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearMinus2YearsAmt0153003
IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearMinus3YearsAmt03501
IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearMinus4YearsAmt02000
IRS990ScheduleA/TotalSupportCalendarYearGrp/TotalAmt0524100
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt0DESCRIPTION: REFUNDS. AMOUNT: 2,090.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1DESCRIPTION: BANK CHARGES. AMOUNT: 189. DESCRIPTION: LICENSES & PERMITS. AMOUNT: 630. DESCRIPTION: MISC. AMOUNT: 16,173. DESCRIPTION: MEALS. AMOUNT: 3,187. DESCRIPTION: OFFICE EXPENSE. AMOUNT: 4,108. DESCRIPTION: SERVICE FEES. AMOUNT: 1,084. DESCRIPTION: BOOTH EXPENSE. AMOUNT: 4,489. DESCRIPTION: TRAVEL. AMOUNT: 10,691. DESCRIPTION: UTILITIES. AMOUNT: 1,912. DESCRIPTION: TAXES. AMOUNT: 3,389. DESCRIPTION: PAYROLL TAXES. AMOUNT: 10,622. DESCRIPTION: UNEMPLOYMENT. AMOUNT: 380. TOTAL TO FORM 990-EZ, LINE 16: 56,854.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2DESCRIPTION: NOTES AND LOANS RECEIVABLE. BEG. OF YEAR AMOUNT: 611. END OF YEAR AMOUNT: 0.
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3DESCRIPTION: UNSECURED NOTES AND LOANS PAYABLE. BEG. OF YEAR AMOUNT: 16,502. END OF YEAR AMOUNT: 27,500.
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc0FORM 990-EZ, PART I, LINE 8 - OTHER REVENUE
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc1FORM 990-EZ, PART I, LINE 16 - OTHER EXPENSES
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc2FORM 990-EZ, PART II, LINE 24 - OTHER ASSETS
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc3FORM 990-EZ, PART II, LINE 26 - OTHER LIABILITIES
TransferPrsnlBnftContractsDecl/DeclarationDesc0THE ORGANIZATION DID NOT, DURING THE YEAR, RECEIVE ANY FUNDS, DIRECTLY,OR INDIRECTLY, TO PAY PREMIUMS ON A PERSONAL BENEFIT CONTRACT.THE ORGANIZATION, DID NOT, DURING THE YEAR, PAY ANY PREMIUMS, DIRECTLY,OR INDIRECTLY, ON A PERSONAL BENEFIT CONTRACT.
ReturnHeader/AdditionalFilerInformation/TrustedCustomerGrp/AuthenticationAssuranceLevelCd0AAL1
ReturnHeader/AdditionalFilerInformation/TrustedCustomerGrp/IdentityAssuranceLevelCd0IAL1
ReturnHeader/AdditionalFilerInformation/TrustedCustomerGrp/TrustedCustomerCd02
ReturnHeader/BuildTS02023-04-26 12:10:37Z
ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd01
ReturnHeader/BusinessOfficerGrp/PersonNm0TIM HERODE
ReturnHeader/BusinessOfficerGrp/PersonTitleTxt0DIRECTOR OF OPERATIONS
ReturnHeader/BusinessOfficerGrp/PhoneNum02086029090
ReturnHeader/BusinessOfficerGrp/SignatureDt02023-08-02
ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt0MISSION MEDIA
ReturnHeader/Filer/BusinessNameControlTxt0MISS
ReturnHeader/Filer/EIN0820447997
ReturnHeader/Filer/PhoneNum02086029090
ReturnHeader/Filer/USAddress/AddressLine1Txt03505 E MONARCH SKY LANE 210
ReturnHeader/Filer/USAddress/CityNm0MERIDIAN
ReturnHeader/Filer/USAddress/StateAbbreviationCd0ID
ReturnHeader/Filer/USAddress/ZIPCd083646
ReturnHeader/IRSResponsiblePrtyInfoCurrInd00
ReturnHeader/PreparerFirmGrp/PreparerFirmEIN0464364096
ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt0BA HARRIS LLP
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt01290 W MYRTLE 310
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm0BOISE
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd0ID
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd083702
ReturnHeader/PreparerPersonGrp/PhoneNum02084245177
ReturnHeader/PreparerPersonGrp/PreparationDt02023-08-02
ReturnHeader/PreparerPersonGrp/PreparerPersonNm0TYLER NYMAN
ReturnHeader/ReturnTs02023-08-07T16:05:41-05:00
ReturnHeader/ReturnTypeCd0990EZ
ReturnHeader/SigningOfficerGrp/PersonFullName/PersonFirstNm0TIM
ReturnHeader/SigningOfficerGrp/PersonFullName/PersonLastNm0HERODE
ReturnHeader/TaxPeriodBeginDt02022-01-01
ReturnHeader/TaxPeriodEndDt02022-12-31
ReturnHeader/TaxYr02022

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings