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.
-
501(c)(3) · In-Patient Chemical Dependency Treatment Center · MN
-
501(c)(3) · Supporting Organization · MN
Directly controlled by Minnesota Teen Challenge Inc
-
MN Prevention & Recovery Alliance LLC
501(c)(3) · Aid in Prevention/Recovery from Substance Use Disorders · MN
Directly controlled by Freedom and Recovery Services
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.