Totals
- Total revenue
- $8,205,802
- Total expenses
- $5,668,378
- Contributions and grants received
- $5,076,192
- Grants paid
- $2,324,945
- Program service revenue
- $2,715,884
- Investment income
- $4,890
- Other revenue
- $408,836
- Total assets, end of year
- $4,395,929
- Total liabilities, end of year
- $562,606
- Net assets or fund balances, end of year
- $3,833,323
- Program services expenses (Part IX)
- $5,479,706
- Management and general expenses
- $188,672
- Fundraising expenses
- $0
- Program service expenses (Part III)
- $5,479,706
Program services were 96.7% 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.
-
1e · Government grants (contributions)
$5,076,192
-
2a · Program service revenue: VETERAN DIRECTED CARE
total $2,577,302 · related or exempt $2,577,302
-
2b · Program service revenue: CASE MANAGEMENT
total $58,916 · related or exempt $58,916
-
2c · Program service revenue: OMBUDSMAN
total $24,773 · related or exempt $24,773
-
2d · Program service revenue: INFORMATION AND ASSIST
total $17,990 · related or exempt $17,990
-
2e · Program service revenue: RETIRED AND SENIOR VOL
total $14,857 · related or exempt $14,857
-
2f · All other program service revenue
total $22,046 · related or exempt $22,046
-
3 · Investment income
total $4,890 · excluded $4,890
-
11a · Other revenue: OTHER INCOME CARRYOVER
total $279,337 · related or exempt $279,337
-
11b · Other revenue: ADMINISTRATIVE INCOME
total $129,499 · related or exempt $129,499
-
11e · Other revenue, total
$408,836
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $2,324,945 · program services $2,324,945
-
5 · Compensation of officers, directors and key employees
total $74,096 · program services $66,686 · management and general $7,410
-
7 · Other salaries and wages
total $771,647 · program services $694,482 · management and general $77,165
-
8 · Pension plan contributions
total $8,513 · program services $7,662 · management and general $851
-
9 · Other employee benefits
total $138,383 · program services $124,545 · management and general $13,838
-
10 · Payroll taxes
total $57,629 · program services $51,866 · management and general $5,763
-
13 · Office expenses
total $52,399 · program services $35,107 · management and general $17,292
-
16 · Occupancy
total $46,454 · program services $31,124 · management and general $15,330
-
17 · Travel
total $62,654 · program services $56,389 · management and general $6,265
-
22 · Depreciation, depletion and amortization
total $1,605 · program services $1,605
-
23 · Insurance
total $15,777 · program services $12,622 · management and general $3,155
-
24a · Other expenses: CONTRACTED SERVICES EXP
total $1,689,374 · program services $1,689,374
-
24b · Other expenses: CIL CONTRACTED SERVICES
total $294,376 · program services $294,376
-
24c · Other expenses: MISCELLANEOUS
total $95,882 · program services $64,241 · management and general $31,641
-
24d · Other expenses: MINOR EQUIPMENT & REPAI
total $26,476 · program services $17,739 · management and general $8,737
-
24e · All other expenses
total $8,168 · program services $6,943 · management and general $1,225
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $2,343,223 · end of year $4,116,269
-
4 · Accounts receivable
beginning of year $496,510 · end of year $271,629
-
10a · Land, buildings and equipment: cost or other basis
$118,102
-
10b · Land, buildings and equipment: accumulated depreciation
$110,071
-
10c · Land, buildings and equipment, net
beginning of year $9,636 · end of year $8,031
-
17 · Accounts payable and accrued expenses
beginning of year $37,780 · end of year $28,420
-
19 · Deferred revenue
beginning of year $499,801 · end of year $534,186
-
27 · Net assets without donor restrictions
beginning of year $2,311,788 · end of year $3,833,323
Mission and programs · 2022
Mission
TO ASSIST ALL OLDER CITIZENS WITHIN OUR PLANNING AND SERVICE AREA TO MAINTAIN THEIR FREEDOM, INDEPENDENCE, AND FREE EXERCISE OF INDIVIDUAL INITIATIVE NECESSARY FOR THE PLANNING AND MANAGEMENT OF THEIR OWN LIVES THROUGH THE COORDINATION OF ACTUAL DELIVERY OF NEEDED SERVICES.
-
VETERAN DIRECTED CARE PROGRAM EMPOWERS QUALIFYING VETERANS TO HIRE, EMPLOY AND SUPERVISE PERSONAL CARE ATTENDANTS TO HELP WITH DAILY NEEDS IN SUPPORT OF INDEPENDENCE. CASE MANAGERS CONDUCT ASSESSMENTS TO DETERMINE ELIGIBILITY AND LEVEL OF NEED. THEY REVIEW PROGRAM GUIDELINES TO ASSIST WITH THE DEVELOPMENT AND IMPLEMENTATION OF A PLAN OF CARE FOR THE VETERAN THAT BEST SUPPORTS THEM IN MEETING THEIR PERSONAL GOALS.
Expenses $1,763,006 · Revenue $2,577,301
-
PERSONAL ASSISTANCE SERVICE PROGRAM FOR MEDICAID ELIGIBLE INDIVIDUALS PROVIDED SO THESE INDIVIDUALS COULD REMAIN IN THEIR HOMES INSTEAD OF ENTERING CARE PROVIDER RESIDENCY PROGRAMS SERVING 170 INDIVIDUALS WITH 544.5 UNITS OF SERVICE.
Expenses $1,074,437 · Grants $1,074,437
-
CONGREGATE MEAL SERVICE PROVISION, HOME DELIVERED MEAL PROVISION, AND HEALTH PROMOTION ACTIVITIES WERE PROVIDED TO UNDERSERVED MEMBERS OF THE COMMUNITY FOR THE PURPOSE OF SUPPORTING INDEPENDENT LIVING. HEALTH PROMOTION ACTIVITIES INCLUDE HOME HEALTH AID SERVICES, HOMEMAKER SERVICES, RESPITE CARE, SENIOR CITIZEN CENTER ACTIVITIES, TRANSPORATION SERVICES, AND NUTRITIONAL EDUCATION AS FOLLOWS: HOME DELIVERED MEALS: 6,582 INDIVIDUALS WITH 142,022 UNITS OF SERVICE CONGREGATE MEALS: 10,044 INDIVIDUALS WITH 107,722 UNITS OF SERVICES SKILLED NURSING: 145 INDIVIDUALS WITH 577.25 UNITS OF SERVICEHEALTH SCREENING: 574 INDIVIDUALS WITH 977 UNITS OF SERVICESENIOR CENTER ACTIVITY: 6,678 INDIVIDUALS WITH 44,831 UNITS OF SERVICEHOMEMAKING: 1,392 INDIVIDUALS WITH 9,967 UNITS OF SERVICERESPITE: 4 INDIVIDUALS WITH 36.5 UNITS OF SERVICETRANSPORTATION: 1,274 INDIVIDUALS WITH 20,777 UNITS OF SERVICENUTRITIONAL EDUCATION: 2,683 UNITS OF SERVICE.
Expenses $2,088,051 · Grants $1,240,201 · Revenue $33,471
-
OTHER AREA II AGENCY ON AGING PROGRAMS INCLUDES INFORMATION AND ASSISTANCE, SHIP COUNSELING, OMBUDSMAN SERVICES, GUARDIANSHIP SERVICES, AND RSVP SERVICES .
Expenses $554,212 · Grants $10,307 · Revenue $513,948
As filed on the 2022 return. The filer continues this part on Schedule O, which is not shown here.
Listed in Part VII
-
Kelly GebhardtKELLY GEBHARDT
CHAIRMAN
- Total calculated
- $0
- Hours/week
- 2
-
Bill KennedyBILL KENNEDY
VICE CHAIRMAN
- Total calculated
- $0
- Hours/week
- 2
-
Ross ButcherROSS BUTCHER
SECRETARY
- Total calculated
- $0
- Hours/week
- 2
-
Melanie RoeMELANIE ROE
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Sidney FitzpatrickSIDNEY FITZPATRICK
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Sandy ThompsonSANDY THOMPSON
ADVISORY COUNCIL PRESIDENT
- Total calculated
- $0
- Hours/week
- 2
-
Marcy BrookieMARCY BROOKIE
EXECUTIVE DIRECTOR
- Total calculated
- $83,063
- From this org
- $72,798
- From related orgs
- $0
- Other
- $10,265
- Hours/week
- 40
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.
Grants on this return
-
$777,555
SERVICES FOR SENIOR CITIZENS
-
FERGUS COUNTY COUNCIL ON AGING
$260,103
SERVICES FOR SENIOR CITIZENS
-
$232,888
SERVICES FOR SENIOR CITIZENS
-
BIG HORN COUNTY COUNCIL ON AGING
$101,868
SERVICES FOR SENIOR CITIZENS
-
MUSSELSHELL COUNTY COUNCIL ON AGING
$100,580
SERVICES FOR SENIOR CITIZENS
-
NORTHERN CHEYENNE ELDERLY PROGRAM
$84,555
SERVICES FOR SENIOR CITIZENS
-
WHEATLAND COUNTY SENIOR CITIZENS
$81,972
SERVICES FOR SENIOR CITIZENS
-
SERVICES FOR SENIOR CITIZENS
-
$66,235
SERVICES FOR SENIOR CITIZENS
-
$64,102
SERVICES FOR SENIOR CITIZENS
The 10 largest by cash amount. The API serves every itemized grant.
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 14 May 2024
- IRS schema version
- 2022v5.0
- Source object
- 202411369349311301
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.