Skip to content
Nonprofiteer
← PINE CONE MANOR INC

Form 990 for tax year 2023

Filed by PINE CONE MANOR INC.

Totals

Total revenue
$272,190
Total expenses
$262,994
Contributions and grants received
$50,023
Grants paid
$0
Program service revenue
$220,289
Investment income
$718
Other revenue
$1,160
Total assets, end of year
$664,064
Total liabilities, end of year
$19,087
Net assets or fund balances, end of year
$644,977
Program services expenses (Part IX)
$181,777
Management and general expenses
$81,217
Fundraising expenses
$0
Program service expenses (Part III)
$181,777

Program services were 69.1% 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.

  • 1e · Government grants (contributions)

    $50,023

  • 2a · Program service revenue: RESIDENT REVENUE

    total $216,783 · related or exempt $216,783

  • 2b · Program service revenue: LAUNDRY REVENUE

    total $3,506 · related or exempt $3,506

  • 3 · Investment income

    total $718 · excluded $718

  • 11a · Other revenue: MISCELLANEOUS REVENUE

    total $1,160 · excluded $1,160

  • 11e · Other revenue, total

    $1,160

Functional expenses

Part IX, the statement of functional expenses.

  • 7 · Other salaries and wages

    total $47,470 · program services $22,234 · management and general $25,236

  • 8 · Pension plan contributions

    total $1,530 · program services $774 · management and general $756

  • 9 · Other employee benefits

    total $7,141 · program services $3,977 · management and general $3,164

  • 10 · Payroll taxes

    total $2,864 · program services $2,864

  • 11a · Fees: management

    total $24,760 · management and general $24,760

  • 11c · Fees: accounting

    total $14,755 · management and general $14,755

  • 12 · Advertising and promotion

    total $505 · management and general $505

  • 13 · Office expenses

    total $6,239 · program services $18 · management and general $6,221

  • 14 · Information technology

    total $4,464 · program services $447 · management and general $4,017

  • 16 · Occupancy

    total $69,171 · program services $69,171

  • 17 · Travel

    total $140 · program services $140

  • 19 · Conferences, conventions and meetings

    total $714 · management and general $714

  • 20 · Interest

    total $101 · program services $101

  • 22 · Depreciation, depletion and amortization

    total $53,040 · program services $53,040

  • 23 · Insurance

    total $8,708 · program services $8,708

  • 24a · Other expenses: REPAIRS AND MAINTENANCE

    total $19,337 · program services $19,337

  • 24b · Other expenses: DUES & SUBSCRIPTIONS

    total $1,969 · program services $966 · management and general $1,003

  • 24c · Other expenses: MISCELLANEOUS EXPENSE

    total $86 · management and general $86

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $95 · end of year $824

  • 4 · Accounts receivable

    beginning of year $234 · end of year $622

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

    $1,548,435

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

    $971,595

  • 10c · Land, buildings and equipment, net

    beginning of year $577,357 · end of year $576,840

  • 15 · Other assets

    beginning of year $91,708 · end of year $85,778

  • 17 · Accounts payable and accrued expenses

    beginning of year $9,402 · end of year $8,266

  • 21 · Escrow or custodial account liability

    beginning of year $11,831 · end of year $10,821

  • 25 · Other liabilities

    beginning of year $12,380 · end of year $0

  • 27 · Net assets without donor restrictions

    beginning of year $635,781 · end of year $644,977

Mission and programs · 2023

Mission

PROVIDE ELDERLY AND HANDICAPPED PEOPLE WITH HOUSING FACILITIES AND SERVICES THROUGH THE OPERATION OF A 21-UNIT APARTMENT COMPLEX LOCATED IN ZIMMERMAN, MINNESOTA. THE FACILITIES ARE SPECIALLY DESIGNED TO MEET THE PHYSICAL, SOCIAL AND PSYCHOLOGICAL NEEDS OF THE RESIDENTS AND TO CONTRIBUTE TO THEIR HEALTH, SECURITY AND HAPPINESS.

  • TO PROVIDE ELDERLY AND HANDICAPPED PEOPLE WITH HOUSING FACILITIES AND SERVICES THROUGH THE OPERATION OF A 21-UNIT APARTMENT BUILDING IN ZIMMERMAN, MINNESOTA. THE FACILITIES ARE SPECIALLY DESIGNED TO MEET THE PHYSICAL, SOCIAL AND PSYCHOLOGICAL NEEDS OF THE RESIDENTS AND TO CONTRIBUTE TO THEIR HEALTH, SECURITY AND HAPPINESS.

    Expenses $181,777 · Revenue $220,289

As filed on the 2023 return. The filer continues this part on Schedule O, which is not shown here.

Listed in Part VII

  • Traci Larson

    PRESIDENT/CEO

    Total calculated
    $385,145
    From this org
    $0
    From related orgs
    $366,683
    Other
    $18,462
    Hours/week
    1 + 39 related

    Schedule J breakdown matched by us

    Base
    $0 + $323,933 related
    Bonus
    $0 + $33,750 related
    Other
    $0 + $9,000 related
    Deferred
    $0 + $9,701 related
    Nontaxable benefits
    $0 + $8,761 related
    Filer's total
    $0 + $385,145 related
  • Troy Hanson

    CFO

    Total calculated
    $288,801
    From this org
    $0
    From related orgs
    $254,936
    Other
    $33,865
    Hours/week
    1 + 39 related

    Schedule J breakdown matched by us

    Base
    $0 + $228,937 related
    Bonus
    $0 + $23,952 related
    Other
    $0 + $2,047 related
    Deferred
    $0 + $12,182 related
    Nontaxable benefits
    $0 + $21,683 related
    Filer's total
    $0 + $288,801 related
  • Linda M Krieger

    CHAIR

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Joyce Leclaire

    VICE CHAIR

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Lynn Schuler

    SECRETARY/TREASURER

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Dustin Campbell

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Daryl Herrmann

    DIRECTOR (THRU DEC 2023)

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Bill Hudson

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Trisha Mowry

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Joanie Nichols

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Emily Schroeder

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Arlo Schultz

    DIRECTOR (THRU DEC 2023)

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Gordy Vetsch

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Gail Weber

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1 + 5 related
  • Nick Zerwas

    DIRECTOR

    Total calculated
    $0
    Hours/week
    1 + 5 related

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

None.

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

The filer's explanations (Part III)

PART I, LINE 3
THE PRESIDENT & CEO IS COMPENSATED BY GUARDIAN ANGELS OF ELK RIVER, A RELATED ORGANIZATION. THE FOLLOWING METHODS WERE USED TO ESTABLISH THE CEO'S COMPENSATION: - COMPENSATION COMMITTEE - COMPENSATION SURVEY OR STUDY - APPROVAL BY THE BOARD OR COMPENSATION COMMITTEE

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
2023
Filed
30 July 2025
IRS schema version
2023v6.0
Source object
202532249349302858

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.