Skip to content
Nonprofiteer
← CEDAR LAKE VILLAGE INC

Form 990 for tax year 2023

Filed by CEDAR LAKE VILLAGE INC.

Totals

Total revenue
$14,703,068
Total expenses
$14,253,012
Contributions and grants received
$31,286
Grants paid
$0
Program service revenue
$14,429,592
Investment income
$239,411
Other revenue
$2,779
Total assets, end of year
$33,372,588
Total liabilities, end of year
$23,887,015
Net assets or fund balances, end of year
$9,485,573
Program services expenses (Part IX)
$12,294,482
Management and general expenses
$1,958,530
Fundraising expenses
$0
Program service expenses (Part III)
$12,294,482

Program services were 86.3% 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.

  • 1f · All other contributions, gifts and grants

    $31,286

  • 2a · Program service revenue: ROOM REV, ANCILL SVCS

    total $14,403,893 · related or exempt $14,403,893

  • 2b · Program service revenue: MEALS, GUEST RM, OTHER

    total $25,699 · related or exempt $25,699

  • 3 · Investment income

    total $252,246 · excluded $252,246

  • 7a · Gross sales of assets other than inventory

    securities $10,820

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

    securities $23,655

  • 7c · Gain or loss

    securities -$12,835

  • 7d · Net gain or loss

    total -$12,835 · excluded -$12,835

  • 11a · Other revenue: EMPLOYEE MEALS

    total $2,779 · excluded $2,779

  • 11e · Other revenue, total

    $2,779

Functional expenses

Part IX, the statement of functional expenses.

  • 11a · Fees: management

    total $779,423 · management and general $779,423

  • 11b · Fees: legal

    total $40 · management and general $40

  • 11c · Fees: accounting

    total $32,431 · management and general $32,431

  • 11f · Fees: investment management

    total $10,555 · management and general $10,555

  • 11g · Fees: other

    total $795,239 · program services $497,836 · management and general $297,403

  • 12 · Advertising and promotion

    total $73,502 · program services $58,421 · management and general $15,081

  • 13 · Office expenses

    total $123,564 · program services $38,650 · management and general $84,914

  • 16 · Occupancy

    total $1,114,466 · program services $1,114,466

  • 17 · Travel

    total $10,441 · program services $3,622 · management and general $6,819

  • 19 · Conferences, conventions and meetings

    total $28,037 · program services $27,820 · management and general $217

  • 20 · Interest

    total $698,840 · program services $698,840

  • 22 · Depreciation, depletion and amortization

    total $1,481,253 · program services $1,481,253

  • 23 · Insurance

    total $263,117 · program services $263,117

  • 24a · Other expenses: CONTRACT SERVICES

    total $6,836,916 · program services $6,322,458 · management and general $514,458

  • 24b · Other expenses: MEDICAL SUPPLIES

    total $1,327,233 · program services $1,326,215 · management and general $1,018

  • 24c · Other expenses: PURCHASED SERVICES - SH

    total $380,534 · program services $380,534

  • 24d · Other expenses: UNCOLLECTIBLE EXPENSE

    total $139,783 · management and general $139,783

  • 24e · All other expenses

    total $157,638 · program services $81,250 · management and general $76,388

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $402,285 · end of year $523,196

  • 4 · Accounts receivable

    beginning of year $555,898 · end of year $631,587

  • 8 · Inventories for sale or use

    beginning of year $43,466 · end of year $4,300

  • 9 · Prepaid expenses and deferred charges

    beginning of year $5,388 · end of year $5,436

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

    $49,606,449

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

    $23,790,848

  • 10c · Land, buildings and equipment, net

    beginning of year $27,087,396 · end of year $25,815,601

  • 12 · Investments: other securities

    beginning of year $5,094,154 · end of year $5,627,818

  • 15 · Other assets

    beginning of year $957,648 · end of year $764,650

  • 17 · Accounts payable and accrued expenses

    beginning of year $394,047 · end of year $508,355

  • 19 · Deferred revenue

    beginning of year $76,879 · end of year $73,440

  • 20 · Tax-exempt bond liabilities

    beginning of year $13,704,075 · end of year $12,891,845

  • 25 · Other liabilities

    beginning of year $11,047,335 · end of year $10,413,375

  • 27 · Net assets without donor restrictions

    beginning of year $8,691,265 · end of year $9,228,747

  • 28 · Net assets with donor restrictions

    beginning of year $232,634 · end of year $256,826

Mission and programs · 2023

Mission

IMPROVING THE WELL-BEING AND QUALITY OF LIFE FOR OLDER PERSONS AND OTHERS IN NEED THROUGH THE PROVISION OF HOUSING, PROGRAMS, AND SERVICES.

Activities or mission (Part I)

HOUSING, PROGRAMS AND SERVICES FOR ELDERLY PERSONS AND OTHER IN NEED

  • PROVIDING HOUSING, PROGRAMS, AND SERVICES IN AN EFFORT TO IMPROVE THE QUALITY OF LIFE FOR OLDER PERSONS AND OTHERS IN NEED. 20,005 ASSISTED LIVING RESIDENT DAYS, 35,767 SENIOR HOUSING RESIDENT DAYS AND 9,397 SKILLED NURSING RESIDENT DAYS IN 2023.

    Expenses $12,294,482 · Revenue $14,429,592

As filed on the 2023 return.

Listed in Part VII

  • Nathan Schema

    TRUSTEE, CHAIR, PRESIDENT

    Total calculated
    $0
    Hours/week
    1
  • Jack Beal

    TRUSTEE, VICE PRESIDENT

    Total calculated
    $0
    Hours/week
    1
  • Joel Fluit

    TRUSTEE, TREASURER - STARTING 6/23

    Total calculated
    $0
    Hours/week
    1
  • Aimee Middleton

    TRUSTEE, SECRETARY

    Total calculated
    $0
    Hours/week
    1
  • Brenda Dykstra

    TRUSTEE

    Total calculated
    $0
    Hours/week
    1
  • Mike Jensen

    TRUSTEE

    Total calculated
    $0
    Hours/week
    1
  • Eric Vanden Hull

    TREASURER - END 06/23

    Total calculated
    $0
    Hours/week
    1

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
2023
Filed
31 October 2024
IRS schema version
2023v5.1
Source object
202423059349301457

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.