Totals
- Total revenue
- $4,975,270
- Total expenses
- $4,089,330
- Contributions and grants received
- $4,694,370
- Grants paid
- $133,315
- Program service revenue
- $0
- Investment income
- $61,362
- Other revenue
- $219,538
- Total assets, end of year
- $15,100,089
- Total liabilities, end of year
- $1,434,010
- Net assets or fund balances, end of year
- $13,666,079
- Program services expenses (Part IX)
- $3,335,050
- Management and general expenses
- $239,287
- Fundraising expenses
- $514,993
- Program service expenses (Part III)
- $3,335,050
Program services were 81.6% 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.
-
1f · All other contributions, gifts and grants
$4,694,370
-
1g · Noncash contributions included above
$1,838,515
-
3 · Investment income
total $56,244 · excluded $56,244
-
4 · Income from investment of tax-exempt bond proceeds
total $0
-
5 · Royalties
total $0
-
6d · Net rental income or loss
total $0
-
7a · Gross sales of assets other than inventory
securities $15,115
-
7b · Less cost or other basis and sales expenses
securities $9,997
-
7c · Gain or loss
securities $5,118
-
7d · Net gain or loss
total $5,118 · related or exempt $5,118
-
8a · Fundraising events: gross income
$73,252
-
8b · Fundraising events: direct expenses
$37,241
-
8c · Net income from fundraising events
total $36,011
-
9c · Net income from gaming
total $0
-
10a · Gross sales of inventory
$1,907,252
-
10b · Cost of goods sold
$1,723,725
-
10c · Net income from sales of inventory
total $183,527 · related or exempt $183,527
-
11e · Other revenue, total
$0
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $0
-
2 · Grants to domestic individuals
total $133,315 · program services $133,315
-
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 $1,762,397 · program services $1,609,544 · management and general $49,930 · fundraising $102,923
-
8 · Pension plan contributions
total $0
-
9 · Other employee benefits
total $373,116 · program services $348,393 · management and general $11,020 · fundraising $13,703
-
10 · Payroll taxes
total $196,471 · program services $160,061 · management and general $14,900 · fundraising $21,510
-
11a · Fees: management
total $0
-
11b · Fees: legal
total $540 · management and general $540
-
11c · Fees: accounting
total $14,250 · management and general $14,250
-
11d · Fees: lobbying
total $0
-
11e · Fees: professional fundraising services
total $49,350 · fundraising $49,350
-
11f · Fees: investment management
total $0
-
11g · Fees: other
total $97,395 · program services $8,518 · management and general $42,323 · fundraising $46,554
-
12 · Advertising and promotion
total $0
-
13 · Office expenses
total $172,738 · program services $106,275 · management and general $47,568 · fundraising $18,895
-
14 · Information technology
total $0
-
15 · Royalties
total $0
-
16 · Occupancy
total $344,952 · program services $328,622 · management and general $9,230 · fundraising $7,100
-
17 · Travel
total $0
-
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 $296,455 · program services $290,122 · fundraising $6,333
-
23 · Insurance
total $0
-
24a · Other expenses: Operations Expenses
total $386,294 · program services $291,515 · management and general $30,741 · fundraising $64,038
-
24b · Other expenses: Printing and Publications
total $176,473 · program services $3,776 · fundraising $172,697
-
24c · Other expenses: Staff Development
total $41,061 · program services $20,583 · management and general $17,532 · fundraising $2,946
-
24d · Other expenses: Guest Development
total $24,400 · program services $23,593 · management and general $227 · fundraising $580
-
24e · All other expenses
total $20,123 · program services $10,733 · management and general $1,026 · fundraising $8,364
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $196,836 · end of year $129,728
-
2 · Savings and temporary cash investments
beginning of year $2,182,828 · end of year $2,547,508
-
3 · Pledges and grants receivable
beginning of year $94,161 · end of year $40,000
-
4 · Accounts receivable
beginning of year $14,803 · end of year $0
-
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
beginning of year $2,500 · end of year $2,500
-
9 · Prepaid expenses and deferred charges
beginning of year $3,337 · end of year $2,727
-
10a · Land, buildings and equipment: cost or other basis
$11,493,722
-
10b · Land, buildings and equipment: accumulated depreciation
$1,284,246
-
10c · Land, buildings and equipment, net
beginning of year $7,265,796 · end of year $10,209,476
-
11 · Investments: publicly traded securities
beginning of year $1,551,318 · end of year $1,686,037
-
12 · Investments: other securities
end of year $0
-
13 · Investments: program-related
end of year $0
-
14 · Intangible assets
end of year $0
-
15 · Other assets
beginning of year $2,756,989 · end of year $482,113
-
17 · Accounts payable and accrued expenses
beginning of year $205,872 · end of year $169,720
-
19 · Deferred revenue
end of year $1,500
-
23 · Secured mortgages and notes payable
beginning of year $1,217,438 · end of year $959,119
-
25 · Other liabilities
end of year $303,671
-
27 · Net assets without donor restrictions
beginning of year $11,685,572 · end of year $13,496,141
-
28 · Net assets with donor restrictions
beginning of year $959,686 · end of year $169,938
Mission and programs · 2022
Mission
Wyoming Rescue Mission restores homeless lives back to community independence with the love of Christ.
-
Park Street Center Operates three Programs.Emergency Services Program provides 36,000 nights of shelter, 72,742 nutritious hot meals, 11,180 weekly case management to gain secure housing and employment, and connection to community services. Discipleship Recovery Program provides intensive Christian case management, life-skills classes, Bible studies, and work therapy to learn healthy work habits and new skills, in addition to all the services in the Emergency Services Program.Mercy Services provides emergency overnight shelter for those refusing case management.
Expenses $1,538,724 · Grants $94,315
-
Rescued Treasures WRM operates two Rescued Treasures Thrift Stores, which provide an environment to teach healthy work habits and vocational skills in to individuals in our Discipleship Recovery Program. Rescued Treasures also distributes clothing and household items free of charge to qualified men, women and families through vouchers. Remaining donated clothing and household goods are sold to generate revenue for the program services.
Expenses $1,444,749
-
The Hilltop Bank Kitchen - The Hilltop Bank Kitchen provides three nutritious hot meals a day for all the programs of WRM and any community guests in need. The Hilltop Bank Kitchen also provides food boxes for Thanksgiving to Community members in need.
Expenses $351,577 · Grants $39,000
As filed on the 2022 return.
Listed in Part VII
-
Brandy Loe
Member
- Total calculated
- $0
- Hours/week
- 0
-
Amy White
Member
- Total calculated
- $0
- Hours/week
- 0
-
Darren Adwalpalker
Member
- Total calculated
- $0
- Hours/week
- 0
-
Ginny Walker
Member
- Total calculated
- $0
- Hours/week
- 0
-
Kevin Bromley
Member
- Total calculated
- $0
- Hours/week
- 0
-
Bob Lemmon
Chairman
- Total calculated
- $0
- Hours/week
- 0
-
Howard Andrews
Vice Chairman
- Total calculated
- $0
- Hours/week
- 0
-
Sandy Sowder Miller
Treasurer
- Total calculated
- $0
- Hours/week
- 0
-
Eric Valdez
Secretary
- Total calculated
- $0
- Hours/week
- 0
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
- 19 February 2024
- IRS schema version
- 2022v5.0
- Source object
- 202440509349301154
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.