Skip to content
Nonprofiteer
← ESTELLE PEABODY MEMORIAL HOME INC

Form 990 for tax year 2022

Filed by ESTELLE PEABODY MEMORIAL HOME INC.

Totals

Total revenue
$22,571,561
Total expenses
$24,206,391
Contributions and grants received
$23,250
Grants paid
$0
Program service revenue
$22,397,903
Investment income
$150,408
Other revenue
$0
Total assets, end of year
$31,918,301
Total liabilities, end of year
$27,737,712
Net assets or fund balances, end of year
$4,180,589
Program services expenses (Part IX)
$21,083,690
Management and general expenses
$3,098,075
Fundraising expenses
$24,626
Program service expenses (Part III)
$21,083,690

Program services were 87.1% 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.

  • 1d · Related organizations

    $23,250

  • 1g · Noncash contributions included above

    $15,142

  • 2a · Program service revenue: MANAGEMENT OF SERVICES REVENUE

    total $21,557,221 · related or exempt $21,557,221

  • 2b · Program service revenue: PATIENT AND RESIDENT SERVICE REVE

    total $840,682 · related or exempt $840,682

  • 3 · Investment income

    total $264 · excluded $264

  • 7a · Gross sales of assets other than inventory

    other assets $187,250

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

    other assets $37,106

  • 7c · Gain or loss

    other assets $150,144

  • 7d · Net gain or loss

    total $150,144 · related or exempt $150,144

Functional expenses

Part IX, the statement of functional expenses.

  • 5 · Compensation of officers, directors and key employees

    total $233,338 · program services $214,430 · management and general $18,667 · fundraising $241

  • 7 · Other salaries and wages

    total $8,375,658 · program services $7,691,111 · management and general $670,053 · fundraising $14,494

  • 9 · Other employee benefits

    total $750,782 · program services $689,945 · management and general $60,062 · fundraising $775

  • 10 · Payroll taxes

    total $628,668 · program services $577,726 · management and general $50,293 · fundraising $649

  • 11a · Fees: management

    total $776,488 · management and general $776,488

  • 12 · Advertising and promotion

    total $227,224 · management and general $221,222 · fundraising $6,002

  • 16 · Occupancy

    total $1,155,858 · program services $1,062,241 · management and general $93,513 · fundraising $104

  • 20 · Interest

    total $1,190,436 · program services $1,172,346 · management and general $17,577 · fundraising $513

  • 22 · Depreciation, depletion and amortization

    total $2,403,572 · program services $2,066,014 · management and general $336,500 · fundraising $1,058

  • 23 · Insurance

    total $301,843 · program services $257,533 · management and general $43,887 · fundraising $423

  • 24a · Other expenses: PURCHASED SERVICES

    total $6,141,047 · program services $5,355,767 · management and general $785,280

  • 24b · Other expenses: SUPPLIES

    total $1,196,822 · program services $1,171,922 · management and general $24,533 · fundraising $367

  • 24c · Other expenses: FOOD EXPENSE

    total $824,655 · program services $824,655

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $6,403,997 · end of year $5,790,149

  • 2 · Savings and temporary cash investments

    beginning of year $127,352 · end of year $120,496

  • 4 · Accounts receivable

    beginning of year $1,189,429 · end of year $1,148,224

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

    $73,940,210

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

    $49,958,159

  • 10c · Land, buildings and equipment, net

    beginning of year $26,091,087 · end of year $23,982,051

  • 12 · Investments: other securities

    beginning of year $114,981 · end of year $193,979

  • 15 · Other assets

    beginning of year $20,015 · end of year $683,402

  • 17 · Accounts payable and accrued expenses

    beginning of year $370,664 · end of year $317,324

  • 19 · Deferred revenue

    beginning of year $973,819 · end of year $986,807

  • 20 · Tax-exempt bond liabilities

    beginning of year $25,571,572 · end of year $24,782,007

  • 25 · Other liabilities

    beginning of year $2,647,358 · end of year $1,651,574

  • 27 · Net assets without donor restrictions

    beginning of year $4,121,409 · end of year $4,180,589

  • 28 · Net assets with donor restrictions

    beginning of year $262,039 · end of year $0

Mission and programs · 2022

Mission

PEABODY RETIREMENT COMMUNITY PROVIDES INNOVATIVE LIVING OPTIONS FOR SENIORS THROUGH COMPREHENSIVE SERVICES FOUNDED ON GRACE, COMPASSION, RESPECT, AND DIGNITY. THEY ARE COMMITTED TO THE ENRICHMENT OF LIFE, SUPPORTING INDIVIDUAL CHOICE, AND CELEBRATING THE AGELESS SPIRIT.

Activities or mission (Part I)

PEABODY RETIREMENT COMMUNITY PROVIDES COMPREHENSIVE SERVICES FOR OLDER ADULTS AND SELECTED SERVICES TO OTHERS WITH GRACE, COMPASSION AND RESPECT FOR THE DIGNITY OF INDIVIDUALS, THEIR FAMILIES, AND COMMUNITIES.

  • THE PEABODY RETIREMENT COMMUNITY (PEABODY) UNDERSTANDS THAT EACH INDIVIDUAL HAS UNIQUE NEEDS, AN EXCITING HISTORY, AND HOLDS BELIEFS ABOUT HOW THEIR CARE SHOULD BE DELIVERED. TO MEET THIS END, PEABODY PROVIDES FIVE VERY DIFFERENT LEVELS OF RESIDENCE FROM INDEPENDENT LIVING 'COTTAGE HOMES' TO A SPECIALLY EQUIPPED MEMORY ENHANCED NEIGHBORHOOD. PEABODY IS DEDICATED TO THE GOAL OF CREATING A MODEL CAMPUS PROVIDING COST EFFECTIVE INDIVIDUALIZED CARE THAT REACHES FAR BEYOND THE MINIMAL STANDARDS. ADDITIONAL SERVICES PROVIDED TO RESIDENTS INCLUDE ONSITE THERAPIES, NUTRITIONAL SERVICES, PASTORAL SERVICES, SOCIAL SERVICES, AND RECREATIONAL SERVICES. RESIDENTIAL SERVICES INCLUDES COTTAGE HOMES AS WELL AS RESIDENTIAL APARTMENTS AND ASSISTED LIVING UNITS. COTTAGE HOMES - THE 57 INDEPENDENT LIVING COTTAGES OFFER THE FREEDOM OF MAINTENANCE FREE LIVING ALONG WITH THE COMPANY OF INTERESTING NEIGHBORS WHO CHERISH THEIR INDEPENDENCE AND ARE ALWAYS READY TO LEND A HAND. RESIDENTIAL APARTMENTS AND ASSISTED LIVING CENTER - PEABODY OFFERS 118 RESIDENTIAL AND ASSISTED LIVING UNITS. THE SOUTH HOUSE RESIDENTIAL APARTMENTS OFFER THE CONVENIENCE OF VARIOUS CAMPUS SERVICES, ALONG WITH THE INDEPENDENCE OF YOUR OWN RESIDENCE. SKILLED HEALTH CENTER - PEABODY'S HEALTH CENTER HAS 192 LICENSED HEALTH CARE BEDS DESIGNED TO HELP INDIVIDUALS ENJOY BETTER QUALITY OF LIVING THROUGH LATE LIFE. ADDITIONAL SERVICES PROVIDED INCLUDE NUTRITIONAL SERVICES. OUR DINING STAFF WORKS CLOSELY WITH THE NURSING SERVICES AND MEDICAL STAFF TO ENSURE SPECIAL DIETARY GOALS ARE ACCOMPLISHED. THROUGH CAREFUL MEDICATION MANAGEMENT AND MONITORING BY OUR NUTRITIONAL AND NURSING STAFF, OUR RESIDENTS CAN OFTEN ENJOY FOODS THEY WERE NOT ABLE TO ENJOY BEFORE JOINING THE PEABODY FAMILY. THERAPY SERVICES - OUR THERAPIES INCLUDE SPEECH, PHYSICAL, AND OCCUPATIONAL THERAPY, AND ARE AVAILABLE TO BOTH INPATIENT AND OUTPATIENT RESIDENTS. THIS ALLOWS RESIDENTS TO FOREGO THE OFTEN DIFFICULT TASK OF ARRANGING TRANSPORTATION TO AND FROM THERAPY APPOINTMENTS. SOCIAL SERVICES STAFF - SOCIAL WORKERS PROVIDE PEABODY RESIDENTS AND FAMILIES WITH A VARIETY OF SERVICES TO ENSURE THEIR NEEDS AND DESIRES ARE BEING MET ON A DAILY BASIS. SOCIAL SERVICES COORDINATORS PLAY AN ACTIVE ROLE IN THE ADMISSIONS PROCESSES, HELPING TO DETERMINE THE BEST LEVEL OF CARE FOR RESIDENTS, AND PROVIDE EMOTIONAL SUPPORT TO BOTH RESIDENTS AND THEIR FAMILIES DURING TIMES OF TRANSITION. SOCIAL SERVICE COORDINATORS ALSO ASSIST WITH SUPPORTIVE COUNSELING TO INCREASE COPING WITH TRANSITIONS AND ADVOCACY TO ENSURE THAT RESIDENTS' RIGHTS ARE RESPECTED. PASTORAL SERVICES - THE PEABODY MEMORIAL CHAPEL HOLDS SERVICES ON A REGULAR SCHEDULE AND IS CONDUCTED IN THE TRADITION OF VARIOUS DENOMINATIONS. BECAUSE OUR PRIMARY INHOUSE WORSHIP SERVICE IS CONDUCTED ON SUNDAY AFTERNOON, MANY RESIDENTS ARE ABLE TO ENJOY RETURNING TO THEIR HOME CONGREGATION FOR MORNING WORSHIP. RECREATIONAL SERVICES - RESIDENTS ARE ABLE TO PARTICIPATE IN MANY GROUPS AND "CLUBS" RANGING FROM BIBLE STUDY TO QUILTING TO CONTEMPORARY FICTION TO VETERANS. IN ADDITION, PEABODY ALSO PROVIDES RESIDENTS WITH MANY OFF-CAMPUS EXCURSIONS.

    Expenses $21,083,690 · Revenue $22,548,047

As filed on the 2022 return. The filer continues this part on Schedule O, which is not shown here.

Listed in Part VII

  • Sam Feuer

    PRESIDENT

    Total calculated
    $169,622
    From this org
    $0
    From related orgs
    $169,622
    Other
    $0
    Hours/week
    1 + 40 related

    Schedule J breakdown matched by us

    Base
    $0 + $169,622 related
    Bonus
    $0
    Other
    $0
    Deferred
    $0
    Nontaxable benefits
    $0
    Filer's total
    $0 + $169,622 related
  • Ephram Lahasky

    MEMBER

    Total calculated
    $169,622
    From this org
    $0
    From related orgs
    $169,622
    Other
    $0
    Hours/week
    1 + 40 related

    Schedule J breakdown matched by us

    Base
    $0 + $169,622 related
    Bonus
    $0
    Other
    $0
    Deferred
    $0
    Nontaxable benefits
    $0
    Filer's total
    $0 + $169,622 related
  • Larry Katz

    MEMBER

    Total calculated
    $199,622
    From this org
    $0
    From related orgs
    $199,622
    Other
    $0
    Hours/week
    1 + 40 related

    Schedule J breakdown matched by us

    Base
    $0 + $199,622 related
    Bonus
    $0
    Other
    $0
    Deferred
    $0
    Nontaxable benefits
    $0
    Filer's total
    $0 + $199,622 related
  • Albert J Schlitt

    MEMBER

    Total calculated
    $0
    Hours/week
    1 + 1 related
  • Reverend Thomas E Smith PhD

    MEMBER

    Total calculated
    $0
    Hours/week
    1
  • Gary Friend Resg Jun 2022

    DIRECTOR OF FINANCE

    Total calculated
    $68,278
    From this org
    $68,278
    From related orgs
    $0
    Other
    $0
    Hours/week
    40 + 1 related
  • Rod Craft

    EXECUTIVE DIRECTOR

    Total calculated
    $165,060
    From this org
    $152,579
    From related orgs
    $0
    Other
    $12,481
    Hours/week
    40 + 1 related

    Schedule J breakdown matched by us

    Base
    $152,579
    Bonus
    $0
    Other
    $0
    Deferred
    $0
    Nontaxable benefits
    $12,481
    Filer's total
    $165,060
  • Tracy Irwin

    DIRECTOR OF MARKETING

    Total calculated
    $116,241
    From this org
    $103,569
    From related orgs
    $0
    Other
    $12,672
    Hours/week
    40
  • Andrea Hoffman

    QUALIFIED MEDICATION AIDE

    Total calculated
    $113,038
    From this org
    $107,099
    From related orgs
    $0
    Other
    $5,939
    Hours/week
    40
  • Ann Hill

    DIRECTOR OF NURSING

    Total calculated
    $116,082
    From this org
    $110,143
    From related orgs
    $0
    Other
    $5,939
    Hours/week
    40
  • Ruth Fuchs

    ADMINISTRATOR

    Total calculated
    $184,324
    From this org
    $177,395
    From related orgs
    $0
    Other
    $6,929
    Hours/week
    40

    Schedule J breakdown matched by us

    Base
    $177,395
    Bonus
    $0
    Other
    $0
    Deferred
    $0
    Nontaxable benefits
    $6,929
    Filer's total
    $184,324

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

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
2022
Filed
31 January 2024
IRS schema version
2022v5.0
Source object
202440319349300614

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.