Form 990 for tax year 2023
Filed by MAKE-A-WISH FOUNDATION OF NORTH TEXAS.
Totals
- Total revenue
- $11,222,489
- Total expenses
- $12,825,750
- Contributions and grants received
- $10,931,933
- Grants paid
- $6,295,711
- Program service revenue
- $17,750
- Investment income
- $403,486
- Other revenue
- -$130,680
- Total assets, end of year
- $10,510,365
- Total liabilities, end of year
- $1,197,552
- Net assets or fund balances, end of year
- $9,312,813
- Program services expenses (Part IX)
- $8,860,504
- Management and general expenses
- $1,359,300
- Fundraising expenses
- $2,605,946
- Program service expenses (Part III)
- $8,860,504
Program services were 69.1% 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.
-
1a · Federated campaigns
$18,378
-
1c · Fundraising events
$2,912,589
-
1f · All other contributions, gifts and grants
$8,000,966
-
1g · Noncash contributions included above
$2,259,075
-
2a · Program service revenue: WISH ASSIST FEE
total $17,750 · related or exempt $17,750
-
3 · Investment income
total $339,841 · unrelated business -$245 · excluded $340,086
-
7a · Gross sales of assets other than inventory
securities $939,229
-
7b · Less cost or other basis and sales expenses
securities $875,584
-
7c · Gain or loss
securities $63,645
-
7d · Net gain or loss
total $63,645 · excluded $63,645
-
8a · Fundraising events: gross income
$832,637
-
8a · Fundraising events: contributions included on line 1c
$2,912,589
-
8b · Fundraising events: direct expenses
$963,824
-
8c · Net income from fundraising events
total -$131,187 · excluded -$131,187
-
9a · Gaming: gross income
$35,974
-
9b · Gaming: direct expenses
$41,147
-
9c · Net income from gaming
total -$5,173 · excluded -$5,173
-
11a · Other revenue: OTHER INCOME
total $5,680 · excluded $5,680
-
11e · Other revenue, total
$5,680
Functional expenses
Part IX, the statement of functional expenses.
-
2 · Grants to domestic individuals
total $6,295,711 · program services $6,295,711
-
5 · Compensation of officers, directors and key employees
total $927,414 · program services $353,118 · management and general $204,743 · fundraising $369,553
-
7 · Other salaries and wages
total $2,555,115 · program services $960,944 · management and general $569,250 · fundraising $1,024,921
-
8 · Pension plan contributions
total $93,967 · program services $34,920 · management and general $23,325 · fundraising $35,722
-
9 · Other employee benefits
total $158,949 · program services $71,222 · management and general $28,107 · fundraising $59,620
-
10 · Payroll taxes
total $266,559 · program services $103,583 · management and general $58,089 · fundraising $104,887
-
11b · Fees: legal
total $12,193 · management and general $12,193
-
11c · Fees: accounting
total $112,124 · program services $2,939 · management and general $106,919 · fundraising $2,266
-
11f · Fees: investment management
total $22,386 · management and general $22,386
-
11g · Fees: other
total $455,326 · program services $33,531 · management and general $22,516 · fundraising $399,279
-
12 · Advertising and promotion
total $3,954 · fundraising $3,954
-
13 · Office expenses
total $227,332 · program services $157,909 · management and general $39,437 · fundraising $29,986
-
14 · Information technology
total $78,282 · program services $27,235 · management and general $18,286 · fundraising $32,761
-
16 · Occupancy
total $427,263 · program services $204,712 · management and general $63,972 · fundraising $158,579
-
17 · Travel
total $69,229 · program services $4,597 · management and general $34,814 · fundraising $29,818
-
19 · Conferences, conventions and meetings
total $57,392 · program services $861 · management and general $27,939 · fundraising $28,592
-
20 · Interest
total $127 · program services $61 · management and general $19 · fundraising $47
-
22 · Depreciation, depletion and amortization
total $85,001 · program services $40,800 · management and general $12,751 · fundraising $31,450
-
23 · Insurance
total $238 · program services $114 · management and general $36 · fundraising $88
-
24a · Other expenses: CHAPTER DUES
total $811,781 · program services $568,247 · management and general $113,649 · fundraising $129,885
-
24b · Other expenses: MERCHANT FEES
total $109,129 · fundraising $109,129
-
24c · Other expenses: BAD DEBT EXPENSE
total $53,962 · fundraising $53,962
-
24d · Other expenses: MEMBERSHIP DUES
total $2,316 · management and general $869 · fundraising $1,447
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $6,262,505 · end of year $5,227,539
-
2 · Savings and temporary cash investments
beginning of year $79,445 · end of year $83,602
-
3 · Pledges and grants receivable
beginning of year $902,057 · end of year $907,779
-
4 · Accounts receivable
beginning of year $712,590 · end of year $38,346
-
8 · Inventories for sale or use
beginning of year $37,184 · end of year $101,270
-
9 · Prepaid expenses and deferred charges
beginning of year $391,858 · end of year $496,613
-
10a · Land, buildings and equipment: cost or other basis
$682,949
-
10b · Land, buildings and equipment: accumulated depreciation
$544,777
-
10c · Land, buildings and equipment, net
beginning of year $190,934 · end of year $138,172
-
11 · Investments: publicly traded securities
beginning of year $2,542,654 · end of year $2,789,099
-
12 · Investments: other securities
beginning of year $11,450 · end of year $11,450
-
15 · Other assets
beginning of year $1,852,464 · end of year $716,495
-
17 · Accounts payable and accrued expenses
beginning of year $754,444 · end of year $872,805
-
19 · Deferred revenue
beginning of year $18,648 · end of year $13,795
-
25 · Other liabilities
beginning of year $1,525,125 · end of year $310,952
-
27 · Net assets without donor restrictions
beginning of year $7,205,266 · end of year $5,819,208
-
28 · Net assets with donor restrictions
beginning of year $3,479,658 · end of year $3,493,605
Mission and programs · 2023
Mission
TOGETHER, WE CREATE LIFE-CHANGING WISHES FOR CHILDREN WITH CRITICAL ILLNESSES.
-
SEE SCHEDULE O.
Expenses $8,860,504 · Grants $6,295,711 · Revenue $17,750
As filed on the 2023 return. The filer continues this part on Schedule O, which is not shown here.
Listed in Part VII
-
Vikrant BhatiaVIKRANT BHATIA
CHAIR
- Total calculated
- $0
- Hours/week
- 4
-
Joan HolmanJOAN HOLMAN
VICE CHAIR
- Total calculated
- $0
- Hours/week
- 2
-
Enrique Duarte MeloENRIQUE DUARTE MELO
TREASURER
- Total calculated
- $0
- Hours/week
- 3
-
Michelle JordanMICHELLE JORDAN
SECRETARY
- Total calculated
- $0
- Hours/week
- 3
-
Ryan ChismarkRYAN CHISMARK
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Stephanie ChungSTEPHANIE CHUNG
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Charles De WetterCHARLES DE WETTER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Andy DunningANDY DUNNING
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Brian GrossmanBRIAN GROSSMAN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Lawrence KingLAWRENCE KING
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Shari KruegerSHARI KRUEGER
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Grace MullingsGRACE MULLINGS
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Hubie PayneHUBIE PAYNE
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Marissa SolisMARISSA SOLIS
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Steve ProvostSTEVE PROVOST
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Leslie StarrLESLIE STARR
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Ryan SuchalaRYAN SUCHALA
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Russ WebbRUSS WEBB
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Lindsay WilsonLINDSAY WILSON
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Andrea TawneyANDREA TAWNEY
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Maddie BroylesMADDIE BROYLES
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Dan HeinrichDAN HEINRICH
DIRECTOR
- Total calculated
- $0
- Hours/week
- 2
-
Rick CabreraRICK CABRERA
DIRECTOR(THRU 12/31/23)
- Total calculated
- $0
- Hours/week
- 2
-
Rob CalderinROB CALDERIN
DIRECTOR(THRU 1/6/24)
- Total calculated
- $0
- Hours/week
- 2
-
Doug StreetDOUG STREET
DIRECTOR(THRU 1/1/24)
- Total calculated
- $0
- Hours/week
- 2
-
Christina RiccioCHRISTINA RICCIO
DIRECTOR(THRU 8/31/24)
- Total calculated
- $0
- Hours/week
- 2
-
Kimberly ElenezKIMBERLY ELENEZ
PRESIDENT & CEO
- Total calculated
- $334,375
- From this org
- $311,801
- From related orgs
- $0
- Other
- $22,574
- Hours/week
- 50
Schedule J breakdown matched by us
- Base
- $297,161
- Bonus
- $14,640
- Other
- $0
- Deferred
- $13,500
- Nontaxable benefits
- $9,074
- Filer's total
- $334,375
-
Belinda MarshallBELINDA MARSHALL
CHIEF FINANCIAL OFFICER
- Total calculated
- $162,213
- From this org
- $132,071
- From related orgs
- $0
- Other
- $30,142
- Hours/week
- 50
Schedule J breakdown matched by us
- Base
- $124,751
- Bonus
- $7,320
- Other
- $0
- Deferred
- $6,750
- Nontaxable benefits
- $23,392
- Filer's total
- $162,213
-
Murphey SearsMURPHEY SEARS
CHIEF DEVELOPMENT OFFICER
- Total calculated
- $196,586
- From this org
- $160,919
- From related orgs
- $0
- Other
- $35,667
- Hours/week
- 50
Schedule J breakdown matched by us
- Base
- $153,891
- Bonus
- $7,028
- Other
- $0
- Deferred
- $7,535
- Nontaxable benefits
- $28,132
- Filer's total
- $196,586
-
Michael SmithMICHAEL SMITH
CHIEF OPERATING OFFICER
- Total calculated
- $171,023
- From this org
- $164,048
- From related orgs
- $0
- Other
- $6,975
- Hours/week
- 50
Schedule J breakdown matched by us
- Base
- $156,484
- Bonus
- $7,564
- Other
- $0
- Deferred
- $6,975
- Nontaxable benefits
- $0
- Filer's total
- $171,023
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 · Compensation committee
- 3 · Independent compensation consultant
- 3 · Form 990 of other organizations
- 3 · Compensation survey or study
- 3 · Approval by the board or compensation committee
- 7 · Other non-fixed payments
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
- 8 · Paid under the initial-contract exception
The filer's explanations (Part III)
- PART I, LINE 7
- INCENTIVE PROGRAM FOR ALL CHAPTER STAFF, INCLUDING THE LISTED INDIVIDUALS, BASED ON KEY CHAPTER PERFORMANCE METRICS SUCH AS WISHES GRANTED, PROGRAM RATIO, AND MONTHS' LIQUIDITY. NO INCENTIVE PAYMENTS ARE PAID UNLESS REVENUES ARE SUFFICIENT TO OFFSET THE INCREMENTAL COST OF THE INCENTIVE PAYMENTS. METRICS FOR THE CEO'S INCENTIVE PAYOUT ARE APPROVED BY THE BOARD, AND METRICS FOR ALL OTHER STAFF ARE APPROVED BY THE CEO.
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
- 20 May 2025
- IRS schema version
- 2023v6.0
- Source object
- 202531419349301308
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.