Memorial Home Inc
- Assets
- $12.1m
- Revenue
- $8.2m
- Investments
- $0.0
- Employees
- 261
- Location
- Moundridge, KS
- Founding
- 03/1961
- Data as of
- 12/2021
- EIN
- 48-0643239
Organization Overview
Memorial Home Inc, operating under the name Pine Village, is located in Moundridge, KS. The organization was established in 1961. According to its NTEE Classification (P75) the organization is classified as: Supportive Housing for Older Adults, under the broad grouping of Human Services and related organizations. As of 12/2021, Pine Village employed 261 individuals. This organization is an independent organization and not affiliated with a larger national or regional group of organizations. Pine Village is a 501(c)(3) and as such, is described as a "Charitable or Religous organization or a private foundation" by the IRS.
For the year ending 12/2021, Pine Village generated $8.2m in total revenue. This represents relatively stable growth, over the past 7 years the organization has increased revenue by an average of 3.6% each year. All expenses for the organization totaled $8.0m during the year ending 12/2021. While expenses have increased by 2.6% per year over the past 7 years. They've been increasing with an increasing level of total revenue. You can explore the organizations financials more deeply in the financial statements section below.
Form
990
Mission & Program ActivityExcerpts From the 990 Filing
TAX YEAR
2021
Describe the Organization's Mission:
Part 3 - Line 1
TO PROVIDE A CONTINUUM OF LONG-TERM CARE SERVICES FOR THE AGED AND HANDICAPPED PERSONS WHO COME TO OUR FACILITIES, AND TO DO SO WITHIN A FRAMEWORK OF CHRISTIAN CONCERN.
Describe the Organization's Program Activity:
Part 3 - Line 4a
SKILLED NURSING - PROVIDE FULL SERVICE HEALTHCARE INCLUDING DEMENTIA CARE TO RESIDENTS IN NEED OF CARE AND SERVICES.
ASSISTED LIVING - PROVIDE ALL MEALS, ASSISTANCE WITH MEDICATION AND OTHER SERVICES FOR THOSE NOT NEEDING FULL HEALTHCARE.
INDEPENDENT LIVING - ON CAMPUS ARE 75 INDEPENDENT LIVING UNITS FROM CONGREGATE APARTMENTS TO SINGLE HOMES FOR THOSE THAT WANT SERVICES SUCH AS LAWN CARE, SNOW REMOVAL, REPAIR AND UPKEEP ON HOMES, ETC.
Get More from Intellispect for FreeCreate a free account to get more data, nonprofit salaries, advanced search and more.
Board, Officers & Key Employees
| Name (title) | Role | Hours | Compensation |
|---|---|---|---|
Alejandro Nieto Administrato | Officer | 40 | $137,769 |
Jason T Stucky CFO | Officer | 40 | $81,083 |
Bruce Stucky President | OfficerTrustee | 1.5 | $0 |
Craig Miller Vice Preside | OfficerTrustee | 1.5 | $0 |
Erin Rosfeld Secretary | OfficerTrustee | 1.5 | $0 |
Richard Zerger Treasurer | OfficerTrustee | 1.5 | $0 |
Outside Vendors & Contractors
| Vendor Name (Service) | Service Year | Compensation |
|---|---|---|
Fuqua Construction Inc Construction | 12/30/20 | $1,135,870 |
Genesis Eldercare Rehab Srvcs Rehabilitation Services Health Care | 12/30/20 | $154,295 |
Financial Statements
| Statement of Revenue | |
|---|---|
| Federated campaigns | $0 |
| Membership dues | $0 |
| Fundraising events | $0 |
| Related organizations | $46,000 |
| Government grants | $559,294 |
| All other contributions, gifts, grants, and similar amounts not included above | $117,783 |
| Noncash contributions included in lines 1a–1f | $0 |
| Total Revenue from Contributions, Gifts, Grants & Similar | $723,077 |
| Total Program Service Revenue | $7,470,097 |
| Investment income | $6,789 |
| Tax Exempt Bond Proceeds | $0 |
| Royalties | $0 |
| Net Rental Income | $0 |
| Net Gain/Loss on Asset Sales | $1,749 |
| Net Income from Fundraising Events | $0 |
| Net Income from Gaming Activities | $0 |
| Net Income from Sales of Inventory | $0 |
| Miscellaneous Revenue | $0 |
| Total Revenue | $8,217,398 |
| Statement of Expenses | |
|---|---|
| Grants and other assistance to domestic organizations and domestic governments. | $0 |
| Grants and other assistance to domestic individuals. | $0 |
| Grants and other assistance to Foreign Orgs/Individuals | $0 |
| Benefits paid to or for members | $0 |
| Compensation of current officers, directors, key employees. | $218,852 |
| Compensation of current officers, directors, key employees. | $218,852 |
| Compensation to disqualified persons | $0 |
| Other salaries and wages | $4,252,342 |
| Pension plan accruals and contributions | $37,771 |
| Other employee benefits | $469,537 |
| Payroll taxes | $328,459 |
| Fees for services: Management | $0 |
| Fees for services: Legal | $697 |
| Fees for services: Accounting | $53,731 |
| Fees for services: Lobbying | $0 |
| Fees for services: Fundraising | $0 |
| Fees for services: Investment Management | $0 |
| Fees for services: Other | $257,355 |
| Advertising and promotion | $20,703 |
| Office expenses | $450,070 |
| Information technology | $0 |
| Royalties | $0 |
| Occupancy | $500,084 |
| Travel | $2,795 |
| Payments of travel or entertainment expenses for any federal, state, or local public officials | $0 |
| Conferences, conventions, and meetings | $0 |
| Interest | $21,953 |
| Payments to affiliates | $0 |
| Depreciation, depletion, and amortization | $807,968 |
| Insurance | $153,894 |
| All other expenses | $9,058 |
| Total functional expenses | $8,044,516 |
| Balance Sheet | |
|---|---|
| Cash—non-interest-bearing | $1,139,699 |
| Savings and temporary cash investments | $2,327,977 |
| Pledges and grants receivable | $0 |
| Accounts receivable, net | $371,818 |
| Loans from Officers, Directors, or Controlling Persons | $0 |
| Loans from Disqualified Persons | $0 |
| Notes and loans receivable | $0 |
| Inventories for sale or use | $0 |
| Prepaid expenses and deferred charges | $72,433 |
| Net Land, buildings, and equipment | $8,207,128 |
| Investments—publicly traded securities | $0 |
| Investments—other securities | $0 |
| Investments—program-related | $0 |
| Intangible assets | $0 |
| Other assets | $0 |
| Total assets | $12,119,055 |
| Accounts payable and accrued expenses | $370,816 |
| Grants payable | $0 |
| Deferred revenue | $5,827,517 |
| Tax-exempt bond liabilities | $303,194 |
| Escrow or custodial account liability | $0 |
| Loans and other payables to any current Officer, Director, or Controlling Person | $0 |
| Secured mortgages and notes payable | $0 |
| Unsecured mortgages and notes payable | $0 |
| Other liabilities | $175,915 |
| Total liabilities | $6,677,442 |
| Net assets without donor restrictions | $3,928,541 |
| Net assets with donor restrictions | $1,513,072 |
| Capital stock or trust principal, or current funds | $0 |
| Paid-in or capital surplus, or land, building, or equipment fund | $0 |
| Retained earnings, endowment, accumulated income, or other funds | $0 |
| Total liabilities and net assets/fund balances | $12,119,055 |
Grants Recieved
Over the last fiscal year, we have identified 1 grants that Memorial Home Inc has recieved totaling $119.
| Awarding Organization | Amount |
|---|---|
Amazonsmile Foundation Seattle, WA PURPOSE: GENERAL SUPPORT | $119 |
Endowment Analysis
| Beg. Balance | $1,869,930 |
| Earnings | $61,989 |
| Net Contributions | $44,258 |
| Grants | $46,000 |
| Ending Balance | $2,022,177 |
Peer Organizations
| Organization Name | Assets | Revenue |
|---|---|---|
Bishop Spencer Place Inc Kansas City, MO | $31,543,334 | $13,908,229 |
Bethesda Health Group Inc St Louis, MO | $17,800,638 | $4,853,543 |
Meridian Village Association St Louis, MO | $41,915,755 | $18,412,695 |
United Methodist Homes Inc Topeka, KS | $38,028,666 | $24,626,629 |
The Tulsa Jewish Community Retirement And Health Care Center Tulsa, OK | $24,377,632 | $17,313,763 |
The Sarah Community Bridgeton, MO | $41,387,410 | $17,605,015 |
Mennonite Board Of Missions & Charities Of Kansas Inc Hesston, KS | $29,196,867 | $18,910,402 |
Ascension Living Sherbrooke Village St Louis, MO | $25,585,196 | $12,871,813 |
St Simeons Episcopal Home Inc Tulsa, OK | $25,094,852 | $15,031,463 |
Shalom Park Aurora, CO | $9,949,868 | $15,419,894 |
Kansas Masonic Home Wichita, KS | $41,682,488 | $16,141,019 |
Mary Queen And Mother Association St Louis, MO | $5,283,792 | $16,801,090 |