Skip to content
Nonprofiteer
← WELLCOME MANOR FAMILY SERVICES

Form 990 for tax year 2024

Filed by WELLCOME MANOR FAMILY SERVICES.

Totals

Total revenue
$5,379,204
Total expenses
$6,506,550
Contributions and grants received
$956,348
Grants paid
$100
Program service revenue
$4,419,344
Investment income
$992
Other revenue
$2,520
Total assets, end of year
$3,122,083
Total liabilities, end of year
$2,449,695
Net assets or fund balances, end of year
$672,388
Program services expenses (Part IX)
$6,152,867
Management and general expenses
$353,683
Fundraising expenses
$0
Program service expenses (Part III)
$6,152,867

Program services were 94.6% 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.

  • 1e · Government grants (contributions)

    $708,607

  • 1f · All other contributions, gifts and grants

    $247,741

  • 2a · Program service revenue: Patient Revenue

    total $4,374,949 · related or exempt $4,374,949

  • 2f · All other program service revenue

    total $44,395 · related or exempt $44,395

  • 3 · Investment income

    total $992 · excluded $992

  • 10a · Gross sales of inventory

    $20,116

  • 10b · Cost of goods sold

    $17,596

  • 10c · Net income from sales of inventory

    total $2,520 · excluded $2,520

Functional expenses

Part IX, the statement of functional expenses.

  • 1 · Grants to domestic organizations and governments

    total $100 · program services $100

  • 5 · Compensation of officers, directors and key employees

    total $175,517 · program services $89,319 · management and general $86,198

  • 7 · Other salaries and wages

    total $3,230,930 · program services $3,172,887 · management and general $58,043

  • 9 · Other employee benefits

    total $318,759 · program services $307,166 · management and general $11,593

  • 10 · Payroll taxes

    total $247,802 · program services $237,354 · management and general $10,448

  • 11c · Fees: accounting

    total $5,000 · program services $4,789 · management and general $211

  • 11g · Fees: other

    total $11,163 · program services $10,692 · management and general $471

  • 13 · Office expenses

    total $15,319 · program services $13,930 · management and general $1,389

  • 14 · Information technology

    total $90,187 · program services $87,497 · management and general $2,690

  • 16 · Occupancy

    total $433,644 · program services $433,644

  • 17 · Travel

    total $32,128 · program services $30,773 · management and general $1,355

  • 19 · Conferences, conventions and meetings

    total $3,772 · program services $3,772

  • 20 · Interest

    total $3,340 · program services $3,340

  • 22 · Depreciation, depletion and amortization

    total $37,545 · program services $37,545

  • 23 · Insurance

    total $30,434 · program services $27,928 · management and general $2,506

  • 24a · Other expenses: Extraordinary Loss

    total $1,512,337 · program services $1,333,803 · management and general $178,534

  • 24b · Other expenses: Food Service

    total $158,095 · program services $158,095

  • 24c · Other expenses: Repair & Maintenance

    total $99,737 · program services $99,492 · management and general $245

  • 24d · Other expenses: Program Expenses

    total $86,337 · program services $86,337

  • 24e · All other expenses

    total $14,404 · program services $14,404

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $8,257 · end of year $210,789

  • 2 · Savings and temporary cash investments

    beginning of year $17,011 · end of year $226,366

  • 3 · Pledges and grants receivable

    beginning of year $226,729

  • 4 · Accounts receivable

    beginning of year $398,722 · end of year $682,878

  • 9 · Prepaid expenses and deferred charges

    end of year $102,252

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

    $142,849

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

    $37,545

  • 10c · Land, buildings and equipment, net

    beginning of year $1,652,763 · end of year $105,304

  • 15 · Other assets

    beginning of year $0 · end of year $1,794,494

  • 17 · Accounts payable and accrued expenses

    beginning of year $6,321 · end of year $225,282

  • 23 · Secured mortgages and notes payable

    end of year $140,970

  • 25 · Other liabilities

    beginning of year $656,577 · end of year $2,083,443

  • 27 · Net assets without donor restrictions

    beginning of year $1,640,584 · end of year $672,388

Mission and programs · 2024

Mission

To operate residential inpatient treatment centers providing treatment for substance use disorders, mental health issues and education regarding parenting and family dynamics in a supportive environment.

Activities or mission (Part I)

To operate residential inpatient treatment centers.

  • Provision of in-patient treatment and daycare services for chemically dependent females. It helps these females overcome addiction and maintain an independent, chemical-free lifestyle.

    Expenses $6,152,867 · Grants $100 · Revenue $4,419,344

As filed on the 2024 return.

Listed in Part VII

  • Randy Zellmer

    President (End Feb)

    Total calculated
    $0
    Hours/week
    1
  • Gregory C Olson

    Vice President (End Feb)

    Total calculated
    $0
    Hours/week
    1
  • Saul Selby

    Secretary

    Total calculated
    $166,297
    From this org
    $0
    From related orgs
    $161,954
    Other
    $4,343
    Hours/week
    1 + 42 related

    Schedule J breakdown matched by us

    Base
    $0 + $145,183 related
    Bonus
    $0 + $16,771 related
    Other
    $0
    Deferred
    $0 + $4,343 related
    Nontaxable benefits
    $0 + $427 related
    Filer's total
    $0 + $166,724 related
  • Mary Brown

    Treasurer

    Total calculated
    $181,281
    From this org
    $0
    From related orgs
    $149,968
    Other
    $31,313
    Hours/week
    1 + 40 related

    Schedule J breakdown matched by us

    Base
    $0 + $133,197 related
    Bonus
    $0 + $16,771 related
    Other
    $0
    Deferred
    $0 + $4,347 related
    Nontaxable benefits
    $0 + $27,393 related
    Filer's total
    $0 + $181,708 related
  • Thomas Truszinski

    Board Member/CEO

    Total calculated
    $244,832
    From this org
    $0
    From related orgs
    $213,820
    Other
    $31,012
    Hours/week
    1 + 40 related

    Schedule J breakdown matched by us

    Base
    $0 + $145,620 related
    Bonus
    $0 + $22,200 related
    Other
    $0 + $46,000 related
    Deferred
    $0 + $5,845 related
    Nontaxable benefits
    $0 + $25,658 related
    Filer's total
    $0 + $245,323 related
  • Dan Wingert

    Board Member

    Total calculated
    $0
    Hours/week
    1
  • Earl Hansen

    Board Member (End Feb)

    Total calculated
    $0
    Hours/week
    1
  • Karen Zuehlke

    Board Member (End Feb)

    Total calculated
    $0
    Hours/week
    1
  • Eric VaglePresident

    (MN Teen Challenge, Inc.)/Chair

    Total calculated
    $227,930
    From this org
    $0
    From related orgs
    $190,861
    Other
    $37,069
    Hours/week
    1 + 40 related

    Schedule J breakdown matched by us

    Base
    $0 + $167,820 related
    Bonus
    $0 + $23,041 related
    Other
    $0
    Deferred
    $0 + $5,133 related
    Nontaxable benefits
    $0 + $32,428 related
    Filer's total
    $0 + $228,422 related
  • Roxie Mell Brandts

    Chief Financial Officer

    Total calculated
    $56,425
    From this org
    $56,425
    From related orgs
    $0
    Other
    $0
    Hours/week
    20
  • Karen Klabunde

    Center Director

    Total calculated
    $119,092
    From this org
    $116,092
    From related orgs
    $0
    Other
    $3,000
    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. 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 survey or study
  • 3 · Approval by the board or compensation committee

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
  • 7 · Other non-fixed payments
  • 8 · Paid under the initial-contract exception

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.

Related organizations on this return

Schedule R Part II: tax-exempt organizations related to the filer by control. It does not record shared board members or money.

Provenance

Return type
form_990
Tax year
2024
Filed
5 November 2025
IRS schema version
2024v5.2
Source object
202513099349302546

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.