Music for Seniors
Fiscal Year
Fiscal Year Start
07/01/2023
Fiscal Year End
06/30/2024
Projected Revenue
$680,203.00
Projected Expenses
$680,203.00
Organizational Budgets and Other Documents
| Projected Budget | 2024 |
| Projected Budget | 2023 |
| Projected Budget | 2022 |
| Organizational Budget | 2021 |
| Budget | 2020 |
| Budget | 2019 |
| Budget | 2018 |
IRS Letter of Exemption
| Music for Seniors IRS Letter |
Detailed Financials
Revenue and Expenses
| Fiscal Year | 2023 | 2022 | 2021 |
|---|---|---|---|
| Total Revenue | $487,280.00 | $524,300.00 | $254,532.00 |
| Total Expenses | $563,655.00 | $393,101.00 | $212,053.00 |
| Revenue Less Expenses | ($76,375.00) | $131,199.00 | $42,479.00 |
Revenue Sources
| Fiscal Year | 2023 | 2022 | 2021 |
|---|---|---|---|
| Foundation and Corporation Contributions | $0.00 | $0.00 | $0.00 |
| Government - Federal | $0.00 | $0.00 | $0.00 |
| Government - State | $0.00 | $0.00 | $0.00 |
| Government - Local | $0.00 | $0.00 | $0.00 |
| Government - Unspecified | $139,874.00 | $206,361.00 | $137,080.00 |
| Contributions, Gifts, and Grants | $198,468.00 | $101,875.00 | $31,677.00 |
| Indirect Public Support | $0.00 | $0.00 | $0.00 |
| Earned Revenue | $147,877.00 | $128,860.00 | $37,370.00 |
| Investment Income, Net of Losses | $1,117.00 | $0.00 | $0.00 |
| Membership Dues | $0.00 | $0.00 | $0.00 |
| Special Events | $-56.00 | $0.00 | $0.00 |
| Revenue In-Kind | $0.00 | $33,144.00 | $27,023.00 |
| Other | $0.00 | $54,060.00 | $21,382.00 |
Expense Allocation
| Fiscal Year | 2023 | 2022 | 2021 |
|---|---|---|---|
| Program Expense | $357,640.00 | $249,157.00 | $123,886.00 |
| Administration Expense | $132,226.00 | $131,910.00 | $59,174.00 |
| Fundraising Expense | $73,789.00 | $11,034.00 | $28,993.00 |
| Total Revenue/Total Expenses | 86% | 134% | 120% |
| Program Expense/Total Expenses | 63% | 64% | 58% |
| Fundraising Expense/Contributed Revenue | 13% | 3% | 14% |
Top Funding Sources
| Fiscal Year | 2023 | 2022 | 2021 |
|---|---|---|---|
| Top Funding Source & Dollar Amount | Contributions, Gifts, and Grants $198,468.00 | Government Grants $206,361.00 | Government Grants $137,080.00 |
| Second Highest Funding Source & Dollar Amount | Program Revenue $147,877.00 | Program Revenue $128,860.00 | Program Revenue $37,370.00 |
| Third Highest Funding Source & Dollar Amount | Government Grants $139,874.00 | Contributions, Gifts, and Grants $101,875.00 | Contributions, Gifts, and Grants $31,677.00 |
Assets and Liabilities
| Fiscal Year | 2023 | 2022 | 2021 |
|---|---|---|---|
| Total Assets | $206,142.00 | $272,474.00 | $125,454.00 |
| Current Assets | $202,258.00 | $265,650.00 | $115,662.00 |
| Long-Term Liabilities | $25,933.00 | $25,000.00 | $0.00 |
| Current Liabilities | $30,174.00 | $21,064.00 | $31,243.00 |
| Total Net Assets | $150,035.00 | $226,410.00 | $94,211.00 |
Endowment Info
Do you have an endowment?
No
Capital Campaign Info
Are you currently in a Capital Campaign?
No
Do you anticipate a campaign in the next 5 years?
No
Solicitation Permit Info
State Charitable Solicitations Permit
Yes
Permit Expiration Month
December
Permit Expiration Year
2024
Solicitations Permit
Form 990s
| FY23 ITS 990 | 2023 |
| FY 21-22 IRS 990 | 2022 |
| FY 20-21 IRS 990 (July 1, 2020 - June 30, 2021) | 2021 |
| 2020 Music for Seniors 990 (FY 19-20) | 2020 |
| Form 990 | 2019 |
| 2017-2018 Form 990 | 2018 |
| 2016-2017 Form 990 | 2017 |
| 2015-2016 Form 990 | 2016 |
| 990 | 2015 |
| 990 Schedule A | 2015 |
| 990 Schedule O | 2015 |
Audit Documents
Foundation Staff Comments
| Financial figures taken from Form 990. Foundation and corporate grants may be included in Contributions, Gifts, and Grants sum, as these sums are not separated in Form 990. Form 990 was prepared by Edmondson Betzler & Dame, PLLC. Comments provided by Nicole Rose 01/12/2024. |
