Form 990 for tax year 2023
Filed by CHEYENNE REGIONAL MEDICAL CENTER FOUNDATION.
Totals
- Total revenue
- $3,791,597
- Total expenses
- $3,917,465
- Contributions and grants received
- $2,633,961
- Grants paid
- $3,683,854
- Program service revenue
- $0
- Investment income
- $826,711
- Other revenue
- $330,925
- Total assets, end of year
- $23,402,614
- Total liabilities, end of year
- $1,887,750
- Net assets or fund balances, end of year
- $21,514,864
- Program services expenses (Part IX)
- $3,738,114
- Management and general expenses
- $134,654
- Fundraising expenses
- $44,697
- Program service expenses (Part III)
- $3,738,114
Program services were 95.4% of total expenses calculated — Part IX's program-services column over total expenses, both as filed.
Line items
Every line the filer filed in Parts VIII, IX and X, as filed and in filed order. Blank columns are left out, and the lines are not forced to add up to the totals above.
Revenue
Part VIII, the statement of revenue.
-
1c · Fundraising events
$126,956
-
1d · Related organizations
$141,362
-
1e · Government grants (contributions)
$139,600
-
1f · All other contributions, gifts and grants
$2,226,043
-
1g · Noncash contributions included above
$230,267
-
3 · Investment income
total $984,621 · excluded $984,621
-
7a · Gross sales of assets other than inventory
securities $157,910
-
7b · Less cost or other basis and sales expenses
securities $315,820
-
7c · Gain or loss
securities -$157,910
-
7d · Net gain or loss
total -$157,910 · excluded -$157,910
-
8a · Fundraising events: gross income
$539,123
-
8a · Fundraising events: contributions included on line 1c
$126,956
-
8b · Fundraising events: direct expenses
$208,198
-
8c · Net income from fundraising events
total $330,925 · excluded $330,925
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $3,683,854 · program services $3,683,854
-
11f · Fees: investment management
total $80,711 · management and general $80,711
-
11g · Fees: other
total $7,240 · management and general $7,240
-
12 · Advertising and promotion
total $15,716 · program services $5,752 · management and general $5,296 · fundraising $4,668
-
13 · Office expenses
total $12,879 · program services $4,714 · management and general $4,340 · fundraising $3,825
-
14 · Information technology
total $4,052 · program services $1,483 · management and general $1,366 · fundraising $1,203
-
22 · Depreciation, depletion and amortization
total $870 · program services $318 · management and general $294 · fundraising $258
-
24a · Other expenses: PURCHASED SERVICES
total $72,436 · program services $26,512 · management and general $24,411 · fundraising $21,513
-
24b · Other expenses: MISCELLANEOUS
total $10,953 · program services $4,009 · management and general $3,691 · fundraising $3,253
-
24c · Other expenses: CUSTOMER RELATIONS
total $7,636 · program services $2,795 · management and general $2,573 · fundraising $2,268
-
24d · Other expenses: OUTREACH AND EVENTS
total $7,076 · program services $3,538 · fundraising $3,538
-
24e · All other expenses
total $14,042 · program services $5,139 · management and general $4,732 · fundraising $4,171
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $772,858 · end of year $416,895
-
2 · Savings and temporary cash investments
beginning of year $200,685 · end of year $244,727
-
3 · Pledges and grants receivable
beginning of year $23,321 · end of year $20,077
-
10a · Land, buildings and equipment: cost or other basis
$43,407
-
10b · Land, buildings and equipment: accumulated depreciation
$43,407
-
10c · Land, buildings and equipment, net
beginning of year $870
-
11 · Investments: publicly traded securities
beginning of year $20,640,311 · end of year $22,680,132
-
15 · Other assets
beginning of year $37,558 · end of year $40,783
-
17 · Accounts payable and accrued expenses
beginning of year $26,202 · end of year $26,657
-
18 · Grants payable
beginning of year $1,767,112 · end of year $1,467,093
-
25 · Other liabilities
beginning of year $376,000 · end of year $394,000
-
27 · Net assets without donor restrictions
beginning of year $9,005,721 · end of year $10,851,542
-
28 · Net assets with donor restrictions
beginning of year $10,500,568 · end of year $10,663,322
Mission and programs · 2023
Mission
THE FOUNDATION INFORMS, DEVELOPS AND STEWARDS RESOURCES TO ENABLE THE CHEYENNE REGIONAL HEALTH SYSTEM TO PROVIDE THE BEST POSSIBLE HEALTH CARE.
Activities or mission (Part I)
THE FOUNDATION INFORMS, DEVELOPS AND STEWARDS RESOURCES IN SUPPORT OF THE CHEYENNE REGIONAL HEALTH SYSTEM'S MISSION TO INSPIRE GREAT HEALTH.
-
PURCHASE OF MEDICAL EQUIPMENT AND RELATED EXPENSES IN SUPPORT OF THE CHEYENNE REGIONAL HEALTH SYSTEM. IN 2022 (PAID IN 2023) & 2023, THE FOUNDATION SUPPORTED CRMC'S BEHAVIORAL HEALTH SERVICES(ANNUAL CAMPAIGNS FOR 2022 & 2023), AND ALSO INCLUDED IN EQUIPMENT & PROGRAMS FOR VARIOUS DEPARTMENTS ACCROSS THE HEALTH SYSTEM. IN 2023, 60 NEW GRANTS WERE APPROVED.
Expenses $3,285,259 · Grants $3,230,999
-
ONGOING SUPPORT OF CHEYENNE REGIONAL CANCER CENTER AND DAVIS HOSPICE CENTER PROGRAM AND SERVICES. THIS INCLUDES CONTINUED STEWARDSHIP OF THE DAVIS HOSPICE CENTER PROGRAMS SUCH AS THE "TREE OF REMEMBRANCE" HELD ANNUALLY. THIS ALSO INCLUDES SUPPORT FOR A CANCER PATIENT RELIEF FUND FOR CRMC CANCER CENTER PATIENTS.
Expenses $409,458 · Grants $409,458
-
SUPPORT FOR THE CHEYENNE REGIONAL INJURY PREVENTION PROGRAM. THIS INCLUDES PROGRAMS AND SERVICES PROVIDED AS PART OF THE "SAFE KIDS OF LARAMIE COUNTY" PROGRAM. GOALS OF THIS PROGRAM INCLUDE REDUCTION IN FATALITIES FOR UNRESTRAINED VEHICLE OCCUPANTS AND TO EDUCATE AND PROTECT FAMILIES IN SOUTHEAST WYOMING BY ADDRESSING THE PRIMARY CAUSES OF INJURY TO CHILDREN & ADOLESCENTS.
Expenses $43,397 · Grants $43,397
As filed on the 2023 return.
Listed in Part VII
-
Scott FoxSCOTT FOX
EXECUTIVE DI
- Total calculated
- $159,960
- From this org
- $0
- From related orgs
- $153,295
- Other
- $6,665
- Hours/week
- 40
Schedule J breakdown matched by us
- Base
- not reported + $153,295 related
- Bonus
- not reported
- Other
- not reported
- Deferred
- not reported + $6,665 related
- Nontaxable benefits
- not reported
- Filer's total
- not reported + $159,960 related
-
Victoria Fry JDVICTORIA FRY JD
DIR MAJ GIFT
- Total calculated
- $135,231
- From this org
- $0
- From related orgs
- $101,925
- Other
- $33,306
- Hours/week
- 40
-
Sandra Surbrugg MDSANDRA SURBRUGG MD
CHAIR
- Total calculated
- $0
- Hours/week
- 2
-
Barbara StaffordBARBARA STAFFORD
SECRETARY
- Total calculated
- $0
- Hours/week
- 2
-
David Lind MDDAVID LIND MD
VICE CHAIR
- Total calculated
- $0
- Hours/week
- 2
-
Sue MeccaSUE MECCA
PAST CHAIR
- Total calculated
- $0
- Hours/week
- 2
-
Pj BarrettPJ BARRETT
TREASURER
- Total calculated
- $0
- Hours/week
- 2
-
Megan Romano JDMEGAN ROMANO JD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Harmon Davis II MDHARMON DAVIS II MD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Fran NalerFRAN NALER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Greg VaughnGREG VAUGHN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Sam Bass Dnp RNSAM BASS DNP RN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Mark Howshar MDMARK HOWSHAR MD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Bob JensenBOB JENSEN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Carol MerrellCAROL MERRELL
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Steve Newton EdDSTEVE NEWTON EDD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Ann NorwoodANN NORWOOD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Phyllis Sherard PhDPHYLLIS SHERARD PHD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Linda FinnertyLINDA FINNERTY
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Julie MalmJULIE MALM
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Lorraine SalazarLORRAINE SALAZAR
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Sheridan HansonSHERIDAN HANSON
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Kathlene Mondanaro PhD DoKATHLENE MONDANARO PHD DO
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
David CookDAVID COOK
PRIOR DIRECT
- Total calculated
- $0
- Hours/week
- 1
-
Gary NewGARY NEW
PRIOR DIRECT
- Total calculated
- $0
- Hours/week
- 1
Compensation is as filed in Part VII: reportable pay from this organization and from related organizations, other compensation, and hours per week. The total, marked calculated, is our sum of the three dollar columns, with a blank column counted as $0; the form itself has no total. On a Form 990-EZ the columns are Part IV's instead, and on a Form 990-PF Part VIII's — compensation, contributions to benefit plans, and expense account — and the total sums those. A Schedule J breakdown is as filed: base pay, bonus, other, deferred compensation and nontaxable benefits from this organization, with any from related organizations beside each, and the filer's own total. It is shown with the Part VII listing of the same name on the same return. The form gives no key between the two, so that pairing is ours, and is marked matched by us.
Schedule J
Answered yes
None.
Answered no
- 4a · Severance or change-of-control payment
- 4b · Supplemental nonqualified retirement plan
- 4c · Equity-based compensation arrangement
- 5a · Pay contingent on this organization's revenues
- 5b · Pay contingent on a related organization's revenues
- 6a · Pay contingent on this organization's net earnings
- 6b · Pay contingent on a related organization's net earnings
- 7 · Other non-fixed payments
- 8 · Paid under the initial-contract exception
The filer's explanations (Part III)
- SCHEDULE J, PAGE 1, PART I, LINE 3
- EXECUTIVE DIRECTOR COMPENSATION IS DETERMINED BY THE RELATED ORGANIZATION USING A COMPENSATION SURVEY OR STUDY. IT IS THEN APPROVED ANNUALLY BY THE RELATED ORGANIZATION'S BOARD OF TRUSTEES AS PART OF THE OPERATIONAL BUDGET.
Part I's answers as filed. A line not listed was left unanswered; on lines 1a and 3 that means the box was not checked.
Grants on this return
-
CHEYENNE REGIONAL MEDICAL CENTER
$3,678,518
SUPPORT
Related organizations on this return
Schedule R Part II: tax-exempt organizations related to the filer by control. It does not record shared board members or money.
-
CHEYENNE REGIONAL MEDICAL CENTER
HOSPITAL · WY
Provenance
- Return type
- form_990
- Tax year
- 2023
- Filed
- 30 October 2024
- IRS schema version
- 2023v5.0
- Source object
- 202403099349300720
Check it against the return as filed: the GivingTuesday Data Lake hosts a public copy of the original XML.
The source document this was parsed from is served over the API, which is where bulk and document access live.