Form 990 for tax year 2023
Filed by CENTRAL WYOMING HOSPICE PROGRAM.
Totals
- Total revenue
- $8,292,573
- Total expenses
- $7,754,641
- Contributions and grants received
- $1,423,368
- Grants paid
- $0
- Program service revenue
- $6,656,023
- Investment income
- $126,000
- Other revenue
- $87,182
- Total assets, end of year
- $13,393,437
- Total liabilities, end of year
- $396,656
- Net assets or fund balances, end of year
- $12,996,781
- Program services expenses (Part IX)
- $5,310,134
- Management and general expenses
- $2,305,416
- Fundraising expenses
- $139,091
- Program service expenses (Part III)
- $5,310,134
Program services were 68.5% 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
$154,413
-
1f · All other contributions, gifts and grants
$1,268,955
-
1g · Noncash contributions included above
$46,981
-
2a · Program service revenue: Hospice Home
total $2,687,062 · related or exempt $2,687,062
-
2b · Program service revenue: Hospice Services
total $3,968,961 · related or exempt $3,968,961
-
3 · Investment income
total $126,000 · related or exempt $126,000
-
4 · Income from investment of tax-exempt bond proceeds
total $0
-
5 · Royalties
total $0
-
6d · Net rental income or loss
total $0
-
7d · Net gain or loss
total $0
-
8a · Fundraising events: gross income
$126,501
-
8b · Fundraising events: direct expenses
$42,364
-
8c · Net income from fundraising events
total $84,137
-
9c · Net income from gaming
total $0
-
10c · Net income from sales of inventory
total $0
-
11a · Other revenue: Miscellaneous Income
total $3,045 · related or exempt $3,045
-
11e · Other revenue, total
$3,045
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $0
-
2 · Grants to domestic individuals
total $0
-
3 · Grants to foreign organizations and individuals
total $0
-
4 · Benefits paid to or for members
total $0
-
5 · Compensation of officers, directors and key employees
total $0
-
6 · Compensation of disqualified persons
total $0
-
7 · Other salaries and wages
total $4,252,681 · program services $3,088,276 · management and general $1,116,813 · fundraising $47,592
-
8 · Pension plan contributions
total $0
-
9 · Other employee benefits
total $926,189 · program services $478,139 · management and general $441,123 · fundraising $6,927
-
10 · Payroll taxes
total $341,319 · program services $250,618 · management and general $86,753 · fundraising $3,948
-
11a · Fees: management
total $0
-
11b · Fees: legal
total $0
-
11c · Fees: accounting
total $0
-
11d · Fees: lobbying
total $0
-
11e · Fees: professional fundraising services
total $0
-
11f · Fees: investment management
total $0
-
11g · Fees: other
total $62,604 · program services $49,181 · management and general $12,507 · fundraising $916
-
12 · Advertising and promotion
total $101,175 · management and general $101,175
-
13 · Office expenses
total $44,546 · program services $24,397 · management and general $18,859 · fundraising $1,290
-
14 · Information technology
total $0
-
15 · Royalties
total $0
-
16 · Occupancy
total $121,366 · program services $92,585 · management and general $27,384 · fundraising $1,397
-
17 · Travel
total $115,576 · program services $63,054 · management and general $51,453 · fundraising $1,069
-
18 · Travel or entertainment for public officials
total $0
-
19 · Conferences, conventions and meetings
total $0
-
20 · Interest
total $0
-
21 · Payments to affiliates
total $0
-
22 · Depreciation, depletion and amortization
total $427,966 · program services $290,655 · management and general $136,853 · fundraising $458
-
23 · Insurance
total $46,693 · management and general $46,693
-
24a · Other expenses: Cost of patient drugs
total $232,917 · program services $232,917
-
24b · Other expenses: Contract labor
total $221,067 · program services $221,067
-
24c · Other expenses: Other costs
total $167,570 · program services $83,736 · management and general $72,932 · fundraising $10,902
-
24d · Other expenses: Third party services
total $152,888 · program services $152,888
-
24e · All other expenses
total $540,084 · program services $282,621 · management and general $192,871 · fundraising $64,592
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
end of year $0
-
2 · Savings and temporary cash investments
beginning of year $1,409,514 · end of year $1,307,600
-
3 · Pledges and grants receivable
beginning of year $7,536 · end of year $10,549
-
4 · Accounts receivable
beginning of year $682,596 · end of year $836,375
-
5 · Loans and receivables from officers and key people
end of year $0
-
6 · Loans and receivables from disqualified persons
end of year $0
-
7 · Other notes and loans receivable
end of year $0
-
8 · Inventories for sale or use
end of year $0
-
9 · Prepaid expenses and deferred charges
beginning of year $11,061 · end of year $13,100
-
10a · Land, buildings and equipment: cost or other basis
$12,846,240
-
10b · Land, buildings and equipment: accumulated depreciation
$6,034,634
-
10c · Land, buildings and equipment, net
beginning of year $6,171,804 · end of year $6,811,606
-
11 · Investments: publicly traded securities
end of year $0
-
12 · Investments: other securities
beginning of year $4,026,785 · end of year $4,371,155
-
13 · Investments: program-related
end of year $0
-
14 · Intangible assets
end of year $0
-
15 · Other assets
beginning of year $52,907 · end of year $43,052
-
17 · Accounts payable and accrued expenses
beginning of year $335,358 · end of year $394,006
-
25 · Other liabilities
beginning of year $12,958 · end of year $2,650
-
27 · Net assets without donor restrictions
beginning of year $10,492,346 · end of year $11,405,938
-
28 · Net assets with donor restrictions
beginning of year $1,521,541 · end of year $1,590,843
Mission and programs · 2023
Mission
To companion the end of life journey with skill and compassion.
-
Hospice Home - Inpatient Services
Expenses $2,902,159 · Grants $2,687,062
-
Hospice Services - Outpatient Services
Expenses $2,257,194 · Grants $3,968,961
-
Transitions - A community service program that offers volunteers to provide assistance, companionship, and other free services to individuals who have been diagnosed with a serious or life-limiting illness.
Expenses $150,781
As filed on the 2023 return.
Listed in Part VII
-
Kilty Brown
Executive Dir.
- Total calculated
- $150,890
- From this org
- $134,501
- From related orgs
- $0
- Other
- $16,389
- Hours/week
- 40
Schedule J breakdown matched by us
- Base
- $134,501
- Bonus
- not reported
- Other
- not reported
- Deferred
- $16,389
- Nontaxable benefits
- not reported
- Filer's total
- $150,890
-
Joan Means
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
Stuart Atnip
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
John Griffith
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
Thomas Shanor
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
Tom Noonan
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
Deanna Pickering
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
Rhonda Franzen
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
Sarah Reed
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
Jerod Levin
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
Paula Mongold
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
Michael Miller
Director
- Total calculated
- $0
- Hours/week
- 0.5
-
Scott Sissman
Vice President
- Total calculated
- $0
- Hours/week
- 0.5
-
Ryan Klinger
Secretary
- Total calculated
- $0
- Hours/week
- 0.5
-
Larry Kloster
President
- Total calculated
- $0
- Hours/week
- 0.5
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
- 3 · Approval by the board or compensation committee
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
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
No itemized grants to organizations on this return.
Provenance
- Return type
- form_990
- Tax year
- 2023
- Filed
- 13 September 2024
- IRS schema version
- 2023v5.1
- Source object
- 202412579349301046
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.