Totals
- Total revenue
- $30,727,294
- Total expenses
- $33,512,960
- Contributions and grants received
- $2,178,775
- Grants paid
- $0
- Program service revenue
- $28,362,279
- Investment income
- -$3,331,165
- Other revenue
- $3,517,405
- Total assets, end of year
- $75,996,274
- Total liabilities, end of year
- $38,312,215
- Net assets or fund balances, end of year
- $37,684,059
- Program services expenses (Part IX)
- $25,555,518
- Management and general expenses
- $7,957,442
- Fundraising expenses
- $0
- Program service expenses (Part III)
- $25,555,518
Program services were 76.3% 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.
-
1a · Federated campaigns
$0
-
1b · Membership dues
$0
-
1c · Fundraising events
$0
-
1d · Related organizations
$0
-
1e · Government grants (contributions)
$0
-
1f · All other contributions, gifts and grants
$2,178,775
-
1g · Noncash contributions included above
$0
-
2a · Program service revenue: NET RESIDENT SERVICE REVENUE
total $28,194,803 · related or exempt $28,194,803 · unrelated business $0 · excluded $0
-
2b · Program service revenue: ENTRANCE FEE AMORTIZATION
total $167,476 · related or exempt $167,476 · unrelated business $0 · excluded $0
-
2f · All other program service revenue
total $0 · related or exempt $0 · unrelated business $0 · excluded $0
-
3 · Investment income
total $1,641 · related or exempt $0 · unrelated business $0 · excluded $1,641
-
4 · Income from investment of tax-exempt bond proceeds
total $0 · related or exempt $0 · unrelated business $0 · excluded $0
-
5 · Royalties
total $0 · related or exempt $0 · unrelated business $0 · excluded $0
-
6c · Rental income or loss
real property $0 · personal property $0
-
7a · Gross sales of assets other than inventory
securities $0 · other assets $0
-
7b · Less cost or other basis and sales expenses
securities $0 · other assets $3,332,806
-
7c · Gain or loss
securities $0 · other assets -$3,332,806
-
7d · Net gain or loss
total -$3,332,806 · related or exempt -$3,332,806 · unrelated business $0 · excluded $0
-
8a · Fundraising events: contributions included on line 1c
$0
-
11a · Other revenue: ALL OTHER OPERATING INCOME
total $306,592 · related or exempt $306,592 · unrelated business $0 · excluded $0
-
11b · Other revenue: COVID RELIEF RELATED & OTHER
total $3,081,904 · related or exempt $3,081,904 · unrelated business $0 · excluded $0
-
11c · Other revenue: REBATES, REFUNDS AND CASH DISCOUNTS
total $95,070 · related or exempt $95,070 · unrelated business $0 · excluded $0
-
11d · All other revenue
total $33,839 · related or exempt $33,839 · unrelated business $0 · excluded $0
-
11e · Other revenue, total
$3,517,405
Functional expenses
Part IX, the statement of functional expenses.
-
1 · Grants to domestic organizations and governments
total $0 · program services $0
-
2 · Grants to domestic individuals
total $0 · program services $0
-
3 · Grants to foreign organizations and individuals
total $0 · program services $0
-
4 · Benefits paid to or for members
total $0 · program services $0
-
5 · Compensation of officers, directors and key employees
total $0 · program services $0 · management and general $0 · fundraising $0
-
6 · Compensation of disqualified persons
total $0 · program services $0 · management and general $0 · fundraising $0
-
7 · Other salaries and wages
total $15,831,853 · program services $15,273,619 · management and general $558,234 · fundraising $0
-
8 · Pension plan contributions
total $195,695 · program services $188,795 · management and general $6,900 · fundraising $0
-
9 · Other employee benefits
total $1,860,276 · program services $1,794,682 · management and general $65,594 · fundraising $0
-
10 · Payroll taxes
total $1,173,140 · program services $1,131,775 · management and general $41,365 · fundraising $0
-
11a · Fees: management
total $3,719,165 · program services $0 · management and general $3,719,165 · fundraising $0
-
11b · Fees: legal
total $14,896 · program services $0 · management and general $14,896 · fundraising $0
-
11c · Fees: accounting
total $24,443 · program services $0 · management and general $24,443 · fundraising $0
-
11d · Fees: lobbying
total $0 · program services $0 · management and general $0 · fundraising $0
-
11e · Fees: professional fundraising services
total $0 · fundraising $0
-
11f · Fees: investment management
total $0 · program services $0 · management and general $0 · fundraising $0
-
11g · Fees: other
total $0 · program services $0 · management and general $0 · fundraising $0
-
12 · Advertising and promotion
total $0 · program services $0 · management and general $0 · fundraising $0
-
13 · Office expenses
total $86,047 · program services $1,692 · management and general $84,355 · fundraising $0
-
14 · Information technology
total $0 · program services $0 · management and general $0 · fundraising $0
-
15 · Royalties
total $0 · program services $0 · management and general $0 · fundraising $0
-
16 · Occupancy
total $803,429 · program services $612,660 · management and general $190,769 · fundraising $0
-
17 · Travel
total $2,893 · program services $1,636 · management and general $1,257 · fundraising $0
-
18 · Travel or entertainment for public officials
total $0 · program services $0 · management and general $0 · fundraising $0
-
19 · Conferences, conventions and meetings
total $0 · program services $0 · management and general $0 · fundraising $0
-
20 · Interest
total $2,000,897 · program services $1,525,797 · management and general $475,100 · fundraising $0
-
21 · Payments to affiliates
total $0 · program services $0 · management and general $0 · fundraising $0
-
22 · Depreciation, depletion and amortization
total $1,414,485 · program services $1,078,624 · management and general $335,861 · fundraising $0
-
23 · Insurance
total $1,021,813 · program services $913,666 · management and general $108,147 · fundraising $0
-
24a · Other expenses: PURCHASED AND CONTRACTED SERVICES
total $1,084,256 · program services $659,833 · management and general $424,423 · fundraising $0
-
24b · Other expenses: MEDICAL AND OTHER SUPPLIES
total $2,382,170 · program services $2,372,194 · management and general $9,976 · fundraising $0
-
24c · Other expenses: BAD DEBTS, CASH RECEIPTS ASSESSMENT & OTHER
total $1,869,772 · program services $545 · management and general $1,869,227 · fundraising $0
-
24d · Other expenses: DUES
total $23,898 · program services $0 · management and general $23,898 · fundraising $0
-
24e · All other expenses
total $3,832 · program services $0 · management and general $3,832 · fundraising $0
Balance sheet
Part X, book values.
-
1 · Cash, non-interest-bearing
beginning of year $554,263 · end of year $1,511,722
-
4 · Accounts receivable
beginning of year $2,258,436 · end of year $1,797,431
-
9 · Prepaid expenses and deferred charges
beginning of year $517,041 · end of year $643,224
-
10a · Land, buildings and equipment: cost or other basis
$64,313,617
-
10b · Land, buildings and equipment: accumulated depreciation
$40,968,238
-
10c · Land, buildings and equipment, net
beginning of year $28,068,313 · end of year $23,345,379
-
12 · Investments: other securities
beginning of year $36,794,348 · end of year $39,708,511
-
15 · Other assets
beginning of year $7,421,256 · end of year $8,990,007
-
17 · Accounts payable and accrued expenses
beginning of year $5,121,210 · end of year $6,488,006
-
19 · Deferred revenue
beginning of year $609,984 · end of year $489,173
-
23 · Secured mortgages and notes payable
beginning of year $23,160,262 · end of year $21,998,755
-
25 · Other liabilities
beginning of year $8,784,044 · end of year $9,336,281
-
27 · Net assets without donor restrictions
beginning of year $1,255,522 · end of year -$1,910,904
-
28 · Net assets with donor restrictions
beginning of year $36,682,635 · end of year $39,594,963
Mission and programs · 2023
Mission
TO SERVE OTHERS THROUGH CHRIST-CENTERED MINISTRIES WHICH PROMOTE HOPE, DIGNITY AND PURPOSEFUL LIVING.
-
ESTABLISH, MAINTAIN AND OPERATE TWO NURSING HOMES FOR THE ELDERLY WHICH INCLUDES FULL TIME MEDICAL CARE AND SUPERVISION.
Expenses $20,302,346 · Revenue $24,903,401
-
ESTABLISH, MAINTAIN AND OPERATE TWO RETIREMENT CAMPUS AND TWO ASSISTED LIVING COMMUNITIES.
Expenses $5,253,172 · Revenue $3,643,477
As filed on the 2023 return.
Listed in Part VII
-
Lisa Haglund
President & CEO
- Total calculated
- $329,522
- From this org
- $0
- From related orgs
- $307,380
- Other
- $22,142
- Hours/week
- 1 + 39 related
Schedule J breakdown matched by us
- Base
- $0 + $300,000 related
- Bonus
- $0
- Other
- $0 + $7,380 related
- Deferred
- $0 + $3,379 related
- Nontaxable benefits
- $0 + $18,763 related
- Filer's total
- $0 + $329,522 related
-
Meghan Aldrich
Chief Operating Officer
- Total calculated
- $260,497
- From this org
- $0
- From related orgs
- $256,426
- Other
- $4,071
- Hours/week
- 1 + 39 related
Schedule J breakdown matched by us
- Base
- $0 + $224,231 related
- Bonus
- $0 + $32,000 related
- Other
- $0 + $195 related
- Deferred
- $0 + $3,238 related
- Nontaxable benefits
- $0 + $833 related
- Filer's total
- $0 + $260,497 related
-
Mark Wilcox
Chief Information Officer
- Total calculated
- $204,457
- From this org
- $0
- From related orgs
- $182,939
- Other
- $21,518
- Hours/week
- 1 + 39 related
Schedule J breakdown matched by us
- Base
- $0 + $176,475 related
- Bonus
- $0
- Other
- $0 + $6,464 related
- Deferred
- $0 + $2,755 related
- Nontaxable benefits
- $0 + $18,763 related
- Filer's total
- $0 + $204,457 related
-
Danielle Bozich
Chief Human Resources Officer
- Total calculated
- $193,883
- From this org
- $0
- From related orgs
- $181,081
- Other
- $12,802
- Hours/week
- 1 + 39 related
Schedule J breakdown matched by us
- Base
- $0 + $180,821 related
- Bonus
- $0
- Other
- $0 + $260 related
- Deferred
- $0 + $2,727 related
- Nontaxable benefits
- $0 + $10,075 related
- Filer's total
- $0 + $193,883 related
-
Samuel Hill
Chief of Mission Advancement
- Total calculated
- $175,404
- From this org
- $0
- From related orgs
- $157,479
- Other
- $17,925
- Hours/week
- 1 + 39 related
Schedule J breakdown matched by us
- Base
- $0 + $157,154 related
- Bonus
- $0
- Other
- $0 + $325 related
- Deferred
- $0 + $2,289 related
- Nontaxable benefits
- $0 + $15,636 related
- Filer's total
- $0 + $175,404 related
-
Robin DiGregorio
Regional Nursing Home Administrator
- Total calculated
- $167,521
- From this org
- $0
- From related orgs
- $152,678
- Other
- $14,843
- Hours/week
- 1 + 39 related
Schedule J breakdown matched by us
- Base
- $0 + $152,400 related
- Bonus
- $0
- Other
- $0 + $278 related
- Deferred
- $0 + $2,285 related
- Nontaxable benefits
- $0 + $12,558 related
- Filer's total
- $0 + $167,521 related
-
Matthew Boswell
Vice President of Finance
- Total calculated
- $164,122
- From this org
- $0
- From related orgs
- $154,219
- Other
- $9,903
- Hours/week
- 1 + 39 related
Schedule J breakdown matched by us
- Base
- $0 + $154,016 related
- Bonus
- $0
- Other
- $0 + $203 related
- Deferred
- $0 + $2,311 related
- Nontaxable benefits
- $0 + $7,592 related
- Filer's total
- $0 + $164,122 related
-
Richard Whitver
Managing Pharmacist
- Total calculated
- $163,091
- From this org
- $0
- From related orgs
- $160,525
- Other
- $2,566
- Hours/week
- 0 + 40 related
Schedule J breakdown matched by us
- Base
- $0 + $159,367 related
- Bonus
- $0 + $1,000 related
- Other
- $0 + $158 related
- Deferred
- $0 + $2,416 related
- Nontaxable benefits
- $0 + $150 related
- Filer's total
- $0 + $163,091 related
-
Kathy Wetherell
RN Supervisor
- Total calculated
- $143,967
- From this org
- $0
- From related orgs
- $127,527
- Other
- $16,440
- Hours/week
- 1 + 39 related
-
Tracy Nelson
Vice President of Human Resources
- Total calculated
- $130,139
- From this org
- $0
- From related orgs
- $127,206
- Other
- $2,933
- Hours/week
- 1 + 39 related
-
Paul DeSantis
Chief Financial Officer
- Total calculated
- $120,795
- From this org
- $0
- From related orgs
- $114,509
- Other
- $6,286
- Hours/week
- 1 + 39 related
-
Lisa Ressman
Chief Financial Officer
- Total calculated
- $37,798
- From this org
- $0
- From related orgs
- $36,586
- Other
- $1,212
- Hours/week
- 1 + 39 related
-
Walter Fleming
Chair
- Total calculated
- $0
- Hours/week
- 1
-
Susan Wilston
Vice Chair
- Total calculated
- $0
- Hours/week
- 1
-
Honna Curtis
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Janet Snyder
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Larry Roberts
Secretary/Treasurer
- Total calculated
- $0
- Hours/week
- 1
-
Susanne Mohnkern
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Brent Richardson
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Charles Toy
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Joanne Smikle
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Peter Schmitt
Board Member
- Total calculated
- $0
- Hours/week
- 1
-
Judy Rich
Board Member
- 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. 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.
-
HERITAGE MINISTRIES MANAGEMENT CO INC
501(C)(3) · SUPPORTING ORGANIZATION · NY
-
WESTERN NEW YORK MENNONITE RETIREMENT COMMUNITY INC
501(C)(3) · HOUSING FOR SENIORS · NY
-
HERITAGE VILLAGE REHAB & SKILLED NURSING INC
501(C)(3) · HEALTH CARE FOR THE ELDERLY · NY
-
HERITAGE MINISTRIES CHARITABLE CARE NETWORK INC
501(C)(3) · PASSIVE PARENT ORGANIZATION · NY
-
HEARTHSTONE AT SERENITY CREEK INC
501(C)(3) · HEALTH CARE FOR THE ELDERLY · IL
-
WOODSTOCK CHRISTIAN LIFE SERVICES INC
501(C)(3) · HEALTH CARE FOR THE ELDERLY · IL
-
501(C)(3) · HEALTH CARE FOR THE ELDERLY · PA
-
IVES HILL RETIREMENT COMMUNITY INC
501(C)(3) · SENIOR LIVING · NY
-
501(C)(3) · SENIOR CARE · NY
Provenance
- Return type
- form_990
- Tax year
- 2023
- Filed
- 15 November 2024
- IRS schema version
- 2023v5.0
- Source object
- 202433209349312453
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.