Totals
- Total revenue
- $10,119,462
- Total expenses
- $7,447,156
- Contributions and grants received
- $10,048,732
- Grants paid
- $0
- Program service revenue
- $71,439
- Investment income
- $4,025
- Other revenue
- -$4,734
- Total assets, end of year
- $10,910,826
- Total liabilities, end of year
- $2,603,655
- Net assets or fund balances, end of year
- $8,307,171
- Program services expenses (Part IX)
- $6,113,103
- Management and general expenses
- $1,227,936
- Fundraising expenses
- $106,117
- Program service expenses (Part III)
- $6,113,103
Program services were 82.1% 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
$1,217,811
-
1c · Fundraising events
$46,040
-
1e · Government grants (contributions)
$5,704,204
-
1f · All other contributions, gifts and grants
$3,080,677
-
1g · Noncash contributions included above
$54,822
-
2a · Program service revenue: PROGRAM SERVICE FEES
total $71,439 · related or exempt $71,439
-
3 · Investment income
total $5,115 · excluded $5,115
-
7a · Gross sales of assets other than inventory
securities $51,214
-
7b · Less cost or other basis and sales expenses
securities $52,304
-
7c · Gain or loss
securities -$1,090
-
7d · Net gain or loss
total -$1,090 · excluded -$1,090
-
8a · Fundraising events: gross income
$10,024
-
8a · Fundraising events: contributions included on line 1c
$46,040
-
8b · Fundraising events: direct expenses
$19,425
-
8c · Net income from fundraising events
total -$9,401 · excluded -$9,401
-
11d · All other revenue
total $4,667 · excluded $4,667
-
11e · Other revenue, total
$4,667
Functional expenses
Part IX, the statement of functional expenses.
-
5 · Compensation of officers, directors and key employees
total $230,111 · program services $39,119 · management and general $165,680 · fundraising $25,312
-
7 · Other salaries and wages
total $3,738,841 · program services $2,997,216 · management and general $698,548 · fundraising $43,077
-
8 · Pension plan contributions
total $175,227 · program services $134,052 · management and general $38,155 · fundraising $3,020
-
9 · Other employee benefits
total $463,533 · program services $354,613 · management and general $100,933 · fundraising $7,987
-
10 · Payroll taxes
total $285,127 · program services $218,128 · management and general $62,086 · fundraising $4,913
-
11c · Fees: accounting
total $26,900 · management and general $26,900
-
11g · Fees: other
total $1,895,965 · program services $1,878,201 · management and general $9,397 · fundraising $8,367
-
12 · Advertising and promotion
total $7,536 · program services $7,391 · fundraising $145
-
13 · Office expenses
total $186,735 · program services $162,606 · management and general $17,234 · fundraising $6,895
-
14 · Information technology
total $15,944 · program services $13,867 · management and general $1,347 · fundraising $730
-
16 · Occupancy
total $118,268 · program services $73,677 · management and general $43,038 · fundraising $1,553
-
17 · Travel
total $44,851 · program services $42,522 · management and general $1,712 · fundraising $617
-
19 · Conferences, conventions and meetings
total $13,082 · program services $12,403 · management and general $499 · fundraising $180
-
22 · Depreciation, depletion and amortization
total $183,686 · program services $121,144 · management and general $60,065 · fundraising $2,477
-
23 · Insurance
total $61,350 · program services $58,164 · management and general $2,342 · fundraising $844
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $410,864 · end of year $883,271
-
2 · Savings and temporary cash investments
beginning of year $933,761 · end of year $2,211,356
-
3 · Pledges and grants receivable
beginning of year $752,435 · end of year $2,092,724
-
4 · Accounts receivable
beginning of year $23,651 · end of year $30,944
-
7 · Other notes and loans receivable
beginning of year $500,000 · end of year $0
-
9 · Prepaid expenses and deferred charges
beginning of year $123,892 · end of year $131,759
-
10a · Land, buildings and equipment: cost or other basis
$6,040,571
-
10b · Land, buildings and equipment: accumulated depreciation
$544,825
-
10c · Land, buildings and equipment, net
beginning of year $5,636,897 · end of year $5,495,746
-
11 · Investments: publicly traded securities
beginning of year $0 · end of year $780
-
15 · Other assets
beginning of year $73,995 · end of year $64,246
-
17 · Accounts payable and accrued expenses
beginning of year $1,081,664 · end of year $844,636
-
19 · Deferred revenue
beginning of year $121,038 · end of year $188,769
-
23 · Secured mortgages and notes payable
beginning of year $1,319,365 · end of year $1,270,058
-
25 · Other liabilities
beginning of year $303,064 · end of year $300,192
-
27 · Net assets without donor restrictions
beginning of year $4,716,399 · end of year $5,419,165
-
28 · Net assets with donor restrictions
beginning of year $913,965 · end of year $2,888,006
Mission and programs · 2022
Mission
ADVANCE THE WELLNESS OF CHILDREN, INDIVIDUALS, AND FAMILIES BY PROVIDING EARLY CHILDHOOD AND MENTAL HEALTH SERVICES TO HELP COMMUNITIES AND FAMILIES THRIVE.
-
CHILDREN COME FIRST (CCF) - A PROGRAM FOR CHILDREN WHO ARE LIVING WITH CHRONIC AND PERSISTENT MENTAL HEALTH ISSUES. CCF COORDINATES MENTAL HEALTH SERVICES, COMMUNITY RESOURCES, AND OTHER NEEDED SERVICES TO SUPPORT CHILDREN AND THEIR FAMILIES BY USING A STRENGTHS-BASED APPROACH TO WRAPAROUND CARE COORDINATION. IN 2022 WE PROVIDED COMPREHENSIVE CASE MANAGEMENT, FAMILY ADVOCACY AND WRAPAROUND SERVICES TO 110 CHILDREN AND ADOLESCENTS.
Expenses $2,380,817 · Revenue $47,054
-
EARLY CHILDHOOD INITIATIVE (ECI) - A VOLUNTARY HOME VISITING PROGRAM IN MADISON/DANE COUNTY, WI FOR PREGNANT WOMEN AND FAMILIES WITH CHILDREN AGED 0-4K. ECI SERVICES ARE GROUNDED IN THE KNOWLEDGE THAT FAMILIES ARE MORE SUCCESSFUL WHEN PARENTS AND CHILDREN HAVE ACCESS TO RESPONSIVE, COMPREHENSIVE AND COMMUNITY-BASED SUPPORT. DURING 2022, ECI STAFF WORKED WITH 93 FAMILIES THROUGH THE EARLY CHILDHOOD INITIATIVE PROGRAM.
Expenses $781,679
-
COURT ORDERED EVALUATIONS - PARTNERS WITH MENTAL HEALTH PROFESSIONALS TO PROVIDE OBJECTIVE ASSESSMENTS AND COURT ORDERED EVALUATIONS FOR INDIVIDUALS IN DANE COUNTY UNDER THE FOLLOWING WISCONSIN STATUTES: JUVENILE JUSTICE CODE 938.295, CHILDREN'S CODE 48.295, EMERGENCY DETENTION 51.15, INVOLUNTARY COMMITMENT FOR TREATMENT 51.20 AND GUARDIANSHIP 54/55. WE UTILIZE A DIVERSE PROVIDER NETWORK OF OVER 40 QUALIFIED MENTAL HEALTH PROFESSIONALS INCLUDING MASTER'S LEVEL CLINICIANS, LICENSED PSYCHOLOGISTS, AND LICENSED PSYCHIATRISTS TO CONDUCT THE EVALUATIONS. THESE ASSESSMENTS AND EVALUATIONS ARE THEN USED FOR THE PURPOSES OF TREATMENT PLANNING AND PLACEMENT DECISIONS. FOR 2022, WE COMPLETED ALMOST 900 EVALUATIONS FOR INDIVIDUALS IN DANE COUNTY.
Expenses $712,232 · Revenue $20,485
-
RESPITE - PROVIDES RESPITE AND CRISIS CHILD CARE 24 HOURS A DAY, 7 DAYS A WEEK EXCEPT SUNDAYS FROM 9AM - 4PM, TO FAMILIES EXPERIENCING HIGH LEVELS OF STRESS. THE ORDINARY DEMANDS OF CARING FOR CHILDREN CAN DRAIN A PARENT'S TIME, ATTENTION AND ENERGY. BEING A PARENT BECOMES MORE DIFFICULT WHEN A FAMILY FACES ADDITIONAL CHALLENGES SUCH AS UNEMPLOYMENT, SOCIAL ISOLATION, ALCOHOL AND CHEMICAL DEPENDENCY, POVERTY, CHILDREN WITH SPECIAL NEEDS, DOMESTIC AND COMMUNITY VIOLENCE, MENTAL HEALTH CHALLENGES AND OR THE CONTINUOUS RESPONSIBILITY OF SINGLE PARENTHOOD. THE RESPITE CENTER CAN HELP AND PROVIDED SERVICES TO 1,063 CHILDREN IN 2022.
Expenses $678,948
-
PARENTCHILD+ PROGRAM - AN EVIDENCED-BASED EARLY LITERACY AND SCHOOL READINESS PROGRAM THAT PREPARES YOUNG CHILDREN AGES 2-4 FOR SCHOOL SUCCESS BY STRENGTHENING POSITIVE PARENT-CHILD INTERACTION THROUGH THE DEVELOPMENT OF CRITICAL LANGUAGE AND PRE-LITERACY SKILLS. FAMILIES ARE MATCHED WITH AN EARLY LEARNING SPECIALIST WHO SUPPORTS PARENTS AND CAREGIVERS IN THEIR ROLES AS THEIR CHILD'S FIRST AND MOST IMPORTANT TEACHER. FOR 2022, EARLY LEARNING SPECIALISTS MET WITH 89 CHILDREN AND FAMILIES THROUGHOUT DANE COUNTY TWO TIMES EACH WEEK AND PROVIDED THEM AN EDUCATIONAL BOOK OR TOY TO HELP SUPPORT THE CHILD'S LEARNING.
Expenses $571,478
-
COMPREHENSIVE COMMUNITY SERVICES (CCS) - A MEDICAL ASSISTANCE PROGRAM ADMINISTERED BY DANE COUNTY HUMAN SERVICES (DCHS) TO PROVIDE A FLEXIBLE ARRAY OF INDIVIDUALIZED, COMMUNITY-BASED, PSYCHOSOCIAL REHABILITATION SERVICES TO INDIVIDUALS IN DANE COUNTY WITH MENTAL HEALTH AND/OR SUBSTANCE USE ISSUES ACROSS THE LIFESPAN. KEY FEATURES OF THE PROGRAM INCLUDE A CLIENT-DIRECTED AND INDIVIDUALIZED APPROACH TO CARE COORDINATION, A RECOVERY ORIENTED AND STRENGTHS-BASED APPROACH AND A FOCUS ON COMMUNITY SUPPORTS. SERVICES WERE PROVIDED TO 71 CHILDREN AND YOUNG ADULTS ENROLLED IN THE PROGRAM IN 2022.
Expenses $424,439
-
WELCOME BABY & BEYOND - VISITS PARENTS OR CAREGIVERS WITH CHILDREN AGES 0-5 WEEKLY IN THEIR HOMES TO HELP THEM LEARN AND BUILD CONFIDENCE IN HOW TO TAKE CARE FOR THEIR CHILD, TO TEACH THEM ABOUT CHILD DEVELOPMENT AND HOW TO HELP THEIR CHILD THRIVE THROUGH THE FIRST FIVE YEARS OF THEIR LIFE. THROUGH REGULAR IN-HOME VISITS, FAMILY SUPPORT SPECIALISTS OFFER SUPPORT, SHARE CHILD DEVELOPMENT AND PARENTING INFORMATION, ASSIST PARENTS IN MONITORING THEIR CHILD'S DEVELOPMENT, AND OFFER FUN WAYS FOR PARENTS TO BOND WITH THEIR CHILDREN. IN 2020, WELCOME BABY IN PARTNERSHIP WITH THE UNITED WAY OF DANE COUNTY AND THE ROAD HOME, ANOTHER NON-PROFIT, EXPANDED SERVICES TO THE ROAD HOME PARTICIPANTS IN AN INITIATIVE CALLED BUILDING FUTURES. WELCOME BABY & BEYOND AND BUILDING FUTURES ARE OFFERED TO DANE COUNTY RESIDENTS AND HAD 50 FAMILIES ENROLLED IN 2022.
Expenses $286,286
-
BREAKING THE CYCLE (BTC) - PROVIDES WRAPAROUND CARE, WITH A FOCUS ON TUTORING AND MENTORING SIBLINGS OF JUSTICE-INVOLVED YOUTH IT THE CITY OF MADISON. THIS WAS A PILOT PROGRAM FUNDED BY THE POLICE DEPARTMENT AND THE STATE, AND WILL BE WRAPPING UP IN JUNE 2023.
Expenses $57,989
-
OTHER
Expenses $219,235 · Revenue $3,900
As filed on the 2022 return. The filer continues this part on Schedule O, which is not shown here.
Listed in Part VII
-
Nyra JordanNYRA JORDAN
CHAIR
- Total calculated
- $0
- Hours/week
- 1
-
Andy MuellerANDY MUELLER
VICE CHAIR
- Total calculated
- $0
- Hours/week
- 1
-
Monicka WhiteheadMONICKA WHITEHEAD
SECRETARY
- Total calculated
- $0
- Hours/week
- 1
-
Mark WestoverMARK WESTOVER
TREASURER
- Total calculated
- $0
- Hours/week
- 1
-
Kayla ConklinKAYLA CONKLIN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Mary MichaudMARY MICHAUD
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Teresa HolmesTERESA HOLMES
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Reginald NnazorREGINALD NNAZOR
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Barret Van SicklenBARRET VAN SICKLEN
DIRECTOR (THRU AUG)
- Total calculated
- $0
- Hours/week
- 1
-
Brian BeinbornBRIAN BEINBORN
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
John WeinstockJOHN WEINSTOCK
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Gary PraznikGARY PRAZNIK
DIRECTOR
- Total calculated
- $0
- Hours/week
- 1
-
Scott StrongSCOTT STRONG
EXECUTIVE DIRECTOR
- Total calculated
- $133,902
- From this org
- $125,349
- From related orgs
- $0
- Other
- $8,553
- Hours/week
- 40
-
Kathy PerlebergKATHY PERLEBERG
CFO (THRU OCT)
- Total calculated
- $96,209
- From this org
- $87,287
- From related orgs
- $0
- Other
- $8,922
- 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
No itemized grants to organizations on this return.
Provenance
- Return type
- form_990
- Tax year
- 2022
- Filed
- 12 October 2023
- IRS schema version
- 2022v5.0
- Source object
- 202342869349301564
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.