Skip to content
Nonprofiteer
← WYOMING CHILD & FAMILY DEVELOPEMENT INC

Form 990 for tax year 2022

Filed by WYOMING CHILD & FAMILY DEVELOPEMENT INC.

Totals

Total revenue
$14,751,379
Total expenses
$14,954,734
Contributions and grants received
$14,635,479
Grants paid
$0
Program service revenue
$84,600
Investment income
-$4,210
Other revenue
$35,510
Total assets, end of year
$11,203,178
Total liabilities, end of year
$6,000,440
Net assets or fund balances, end of year
$5,202,738
Program services expenses (Part IX)
$13,050,632
Management and general expenses
$1,887,495
Fundraising expenses
$16,607
Program service expenses (Part III)
$13,050,632

Program services were 87.3% 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

    $29,708

  • 1e · Government grants (contributions)

    $14,605,771

  • 1g · Noncash contributions included above

    $174,738

  • 2a · Program service revenue: CHILD CARE REVENUE

    total $84,600 · related or exempt $84,600

  • 3 · Investment income

    total $6,366 · excluded $6,366

  • 7a · Gross sales of assets other than inventory

    other assets $130,244

  • 7b · Less cost or other basis and sales expenses

    other assets $140,820

  • 7c · Gain or loss

    other assets -$10,576

  • 7d · Net gain or loss

    total -$10,576 · related or exempt -$10,576

  • 11a · Other revenue: MISCELLANEOUS

    total $35,510 · related or exempt $35,510

  • 11e · Other revenue, total

    $35,510

Functional expenses

Part IX, the statement of functional expenses.

  • 7 · Other salaries and wages

    total $8,207,346 · program services $7,062,444 · management and general $1,128,295 · fundraising $16,607

  • 9 · Other employee benefits

    total $2,875,214 · program services $2,593,322 · management and general $281,892

  • 11g · Fees: other

    total $582,255 · program services $506,463 · management and general $75,792

  • 16 · Occupancy

    total $818,680 · program services $807,767 · management and general $10,913

  • 17 · Travel

    total $165,037 · program services $135,105 · management and general $29,932

  • 19 · Conferences, conventions and meetings

    total $106,699 · program services $101,379 · management and general $5,320

  • 22 · Depreciation, depletion and amortization

    total $657,955 · program services $577,948 · management and general $80,007

  • 24a · Other expenses: SUPPLIES

    total $1,130,069 · program services $1,127,584 · management and general $2,485

  • 24b · Other expenses: PARENT COSTS

    total $8,869 · management and general $8,869

  • 24c · Other expenses: MISCELLANEOUS

    total $141,139 · program services $138,620 · management and general $2,519

  • 24d · Other expenses: LEASE EXPENSEASC 842

    total $261,471 · management and general $261,471

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $1,682,269 · end of year $1,512,492

  • 3 · Pledges and grants receivable

    beginning of year $571,323 · end of year $591,852

  • 4 · Accounts receivable

    beginning of year $23,689 · end of year $8,718

  • 10a · Land, buildings and equipment: cost or other basis

    $9,835,476

  • 10b · Land, buildings and equipment: accumulated depreciation

    $5,290,221

  • 10c · Land, buildings and equipment, net

    beginning of year $4,576,729 · end of year $4,545,255

  • 15 · Other assets

    beginning of year $76,974 · end of year $4,544,861

  • 17 · Accounts payable and accrued expenses

    beginning of year $733,895 · end of year $857,542

  • 19 · Deferred revenue

    beginning of year $530,101 · end of year $310,317

  • 23 · Secured mortgages and notes payable

    beginning of year $260,895 · end of year $213,799

  • 25 · Other liabilities

    end of year $4,618,782

  • 27 · Net assets without donor restrictions

    beginning of year $5,406,093 · end of year $5,202,738

Mission and programs · 2022

Mission

WYOMING CHILD AND FAMILY DEVELOPMENT, INC IS ORGANIZED TO SERVE THE NEEDS OF RESIDENTS OF NINE WYOMING COUNTIES. WE MAKE A POSITIVE DIFFERENCE FOR YOUNG CHILDREN, FAMILIES AND COMMUNITIES THROUGH PARTNERSHIP AND COMPREHENSIVE EARLY CHILDHOOD DEVELOPMENT SERVICES.

  • HEADSTART - PROGRAM FOR EARLY CHILD DEVELOPMENT FOR DISADVANTAGED CHILDREN AND THEIR FAMILIES

    Expenses $10,114,083 · Revenue $12,244,175

  • DEVELOPMENTAL DISABILITIES ASSISTANCE - DEVELOPMENT AND TRAINING FOR DEVELOPMENTALLY DISABLED CHILDREN AND FAMILIES

    Expenses $1,453,655 · Revenue $1,629,962

  • OTHER PROGRAM SERVICES SUCH AS: TITLE VIB PRESCHOOL SPECIAL EDUCATION, PART C SPECIAL EDUCATION FOR INFANTS & FAMILIES WITH DISABILTIES, CHILD CARE, UNITED WAY PROGRAMS, MEDICAID, AND OTHER GRANT PROGRAMS.

    Expenses $1,174,310 · Revenue $570,456

  • TEMPORARY ASSISTANCE FOR NEEDY FAMILIES (TANF) - DISCOVERY PRESCHOOL PROGRAM FOCUSES ON SCHOOL READINESS AND FAMILYENGAGEMENT SO ALL MEMBERS OF THE FAMILY CAN FULLY REALIZE THEIR GOALS.

    Expenses $308,584 · Revenue $306,786

As filed on the 2022 return.

Listed in Part VII

  • Laura Richins

    DIRECTOR

    Total calculated
    $0
    Hours/week
    3

  • Naomie Niemitalo

    DIRECTOR

    Total calculated
    $0
    Hours/week
    3

  • Shelly Hagen

    DIRECTOR

    Total calculated
    $0
    Hours/week
    3

  • Kari Dickson

    DIRECTOR

    Total calculated
    $0
    Hours/week
    3

  • Jacob Bustos

    DIRECTOR

    Total calculated
    $0
    Hours/week
    3

  • Beth Storer

    DIRECTOR

    Total calculated
    $0
    Hours/week
    3

  • Herbert Doby

    DIRECTOR - LEGAL SPECIALIST

    Total calculated
    $0
    Hours/week
    3

  • Twila Barnette

    DIRECTOR

    Total calculated
    $0
    Hours/week
    3

  • Debbie Brown

    DIRECTOR

    Total calculated
    $0
    Hours/week
    3

  • Elizabeth Roth

    VICE-CHAIRPERSON

    Total calculated
    $0
    Hours/week
    3

  • Daniel Sisson

    CHAIRPERSON

    Total calculated
    $0
    Hours/week
    3

  • Harla Gilbreath

    TREASURER

    Total calculated
    $0
    Hours/week
    3

  • Barbara Frederick

    SECRETARY

    Total calculated
    $0
    Hours/week
    3

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

No itemized grants to organizations on this return.

Provenance

Return type
form_990
Tax year
2022
Filed
14 November 2023
IRS schema version
2022v5.0
Source object
202333219349301413

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.