Skip to content
Nonprofiteer
← MAUNALANI NURSING AND REHABILITATION CENTER

Form 990 for tax year 2023

Filed by MAUNALANI NURSING AND REHABILITATION CENTER.

Totals

Total revenue
$20,173,629
Total expenses
$19,765,043
Contributions and grants received
$778,424
Grants paid
$3,000,000
Program service revenue
$19,168,195
Investment income
$218,243
Other revenue
$8,767
Total assets, end of year
$7,514,243
Total liabilities, end of year
$1,242,478
Net assets or fund balances, end of year
$6,271,765
Program services expenses (Part IX)
$17,497,060
Management and general expenses
$2,267,983
Fundraising expenses
$0
Program service expenses (Part III)
$17,497,060

Program services were 88.5% 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.

  • 1f · All other contributions, gifts and grants

    $778,424

  • 2a · Program service revenue: NET PATIENT REVENUE

    total $18,652,258 · related or exempt $18,652,258

  • 2b · Program service revenue: MISCELLANEOUS PATIENT CHARGES

    total $515,937 · related or exempt $515,937

  • 3 · Investment income

    total $218,243 · excluded $218,243

  • 11a · Other revenue: MISC REVENUE

    total $8,767 · related or exempt $8,767

  • 11e · Other revenue, total

    $8,767

Functional expenses

Part IX, the statement of functional expenses.

  • 1 · Grants to domestic organizations and governments

    total $3,000,000 · program services $3,000,000

  • 5 · Compensation of officers, directors and key employees

    total $310,608 · program services $155,304 · management and general $155,304

  • 7 · Other salaries and wages

    total $8,240,393 · program services $7,610,269 · management and general $630,124

  • 8 · Pension plan contributions

    total $193,682 · program services $179,654 · management and general $14,028

  • 9 · Other employee benefits

    total $927,656 · program services $846,228 · management and general $81,428

  • 10 · Payroll taxes

    total $629,608 · program services $572,268 · management and general $57,340

  • 11b · Fees: legal

    total $2,237 · management and general $2,237

  • 11c · Fees: accounting

    total $43,000 · management and general $43,000

  • 11g · Fees: other

    total $1,594,332 · program services $1,588,107 · management and general $6,225

  • 12 · Advertising and promotion

    total $65,492 · management and general $65,492

  • 13 · Office expenses

    total $46,310 · program services $14,352 · management and general $31,958

  • 14 · Information technology

    total $117,109 · management and general $117,109

  • 16 · Occupancy

    total $1,377,014 · program services $568,941 · management and general $808,073

  • 22 · Depreciation, depletion and amortization

    total $164,341 · program services $132,645 · management and general $31,696

  • 23 · Insurance

    total $313,853 · program services $282,468 · management and general $31,385

  • 24a · Other expenses: FOOD AND SUPPLIES

    total $1,750,859 · program services $1,750,859

  • 24b · Other expenses: SUSTAINABILITY FEE EXPE

    total $776,904 · program services $776,904

  • 24c · Other expenses: GENERAL AND ADMINISTRAT

    total $192,584 · management and general $192,584

  • 24d · Other expenses: BAD DEBT EXPENSE

    total $19,061 · program services $19,061

Balance sheet

Part X, book values.

  • 1 · Cash, non-interest-bearing

    beginning of year $1,015 · end of year $1,016

  • 2 · Savings and temporary cash investments

    beginning of year $2,607,782 · end of year $1,027,053

  • 3 · Pledges and grants receivable

    beginning of year $1,500 · end of year $0

  • 4 · Accounts receivable

    beginning of year $3,009,647 · end of year $4,047,709

  • 8 · Inventories for sale or use

    beginning of year $91,358 · end of year $91,358

  • 9 · Prepaid expenses and deferred charges

    beginning of year $196,464 · end of year $1,079,786

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

    $5,567,325

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

    $4,629,384

  • 10c · Land, buildings and equipment, net

    beginning of year $935,919 · end of year $937,941

  • 15 · Other assets

    beginning of year $323,286 · end of year $329,380

  • 17 · Accounts payable and accrued expenses

    beginning of year $1,063,606 · end of year $1,064,478

  • 19 · Deferred revenue

    beginning of year $206,010 · end of year $178,000

  • 25 · Other liabilities

    beginning of year $34,176 · end of year $0

  • 27 · Net assets without donor restrictions

    beginning of year $5,863,179 · end of year $6,271,765

Mission and programs · 2023

Mission

CARING FOR PEOPLE AND SHIFTING THE PERCEPTION OF LONG-TERM CARE.

  • MAUNALANI NURSING AND REHABILITATION CENTER IS A 100-BED FACILITY LICENSED TO PROVIDE SKILLED, INTERMEDIATE, AND REHABILITATIVE CARE SERVICES. DAILY OCCUPANCY RATE FOR THE CURRENT FISCAL YEAR IS 87.0% WITH AN AVERAGE PER DIEM RATE OF $497.12.

    Expenses $17,497,060 · Grants $3,000,000 · Revenue $19,176,962

As filed on the 2023 return.

Listed in Part VII

  • Sai Chantavy

    CEO & SECRETARY

    Total calculated
    $295,763
    From this org
    $279,891
    From related orgs
    $0
    Other
    $15,872
    Hours/week
    60 + 10 related

    Schedule J breakdown matched by us

    Base
    $254,891
    Bonus
    $25,000
    Other
    $0
    Deferred
    $8,397
    Nontaxable benefits
    $7,475
    Filer's total
    $295,763
  • Jerome Flores

    CFO/COO

    Total calculated
    $194,079
    From this org
    $188,023
    From related orgs
    $0
    Other
    $6,056
    Hours/week
    40

    Schedule J breakdown matched by us

    Base
    $183,023
    Bonus
    $5,000
    Other
    $0
    Deferred
    $5,641
    Nontaxable benefits
    $415
    Filer's total
    $194,079
  • Brandi Sugihara

    DIRECTOR OF NURSING

    Total calculated
    $155,445
    From this org
    $141,750
    From related orgs
    $0
    Other
    $13,695
    Hours/week
    40

    Schedule J breakdown matched by us

    Base
    $141,750
    Bonus
    $0
    Other
    $0
    Deferred
    $4,253
    Nontaxable benefits
    $9,442
    Filer's total
    $155,445
  • Armi Paz

    UNIT MANAGER - 2ND FLOOR

    Total calculated
    $124,139
    From this org
    $120,120
    From related orgs
    $0
    Other
    $4,019
    Hours/week
    40
  • Susan M Hinshaw

    UNIT MANAGER - 3RD FLOOR

    Total calculated
    $128,373
    From this org
    $118,976
    From related orgs
    $0
    Other
    $9,397
    Hours/week
    40
  • Naomi Masuda

    PPS MANAGER

    Total calculated
    $122,532
    From this org
    $118,560
    From related orgs
    $0
    Other
    $3,972
    Hours/week
    40
  • Joseph H Goldcamp

    PRESIDENT

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

    VP AND TREASURER

    Total calculated
    $0
    Hours/week
    1
  • Stanley Lau

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5
  • Roderick J Peroff

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5
  • A James Wriston Jr

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5 + 0.5 related
  • Neal Yasuda

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5
  • Dean Lucas Joined 062024

    DIRECTOR

    Total calculated
    $0
    Hours/week
    0.5

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 committee
  • 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

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
5 March 2025
IRS schema version
2023v6.0
Source object
202520729349300302

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.