BOXLEY MUSIC FUND

🔒

Financial Vulnerability Assessment (Tuckman-Chang)

4 risk indicators measuring financial stability and operational resilience

Sign in with your work email to view Tuckman-Chang indicators

Financial Trends

Organization Details

Formation Year

2010

Legal Domicile

Principal Officer

DANIEL KOLKE

Phone

4252196900

Tax Period

2024-10-01 to 2025-09-30

BOXLEY MUSIC FUND, founded in 2010, is a small nonprofit in the Arts, Culture & Humanities sector that reported $325K in total revenue in fiscal year 2024. Revenue surged 27% from the prior year, signaling strong growth momentum. Expenses of $305K left a modest 6% surplus.

Mission

THE BMF MISSION IS TO SUPPORT LIVE MUSIC PERFORMANCE AND EDUCATION WITHIN SUBURBAN AND RURAL COMMUNITIES.

Program Service Accomplishments

Program 1

Expenses: $53,740 Revenue: $6,685

MUSIC EDUCATION PROGRAMS, CLINICS, AND WORKSHOPS PRIMARILY FOR MIDDLE SCHOOL AND HIGH SCHOOL STUDENTS.

Program 2

Expenses: $73,055 Revenue: $32,894

SUPPORT OF LIVE MUSIC VENUES; PREDOMINENTLY AT THE ORGANIZATION'S NORTH BEND, WA LOCATION, BUT ALSO AT OTHER VENUES WITHIN THE PACIFIC NORTHWEST

Program 3

Expenses: $170,357 Revenue: $156,084

COMMUNITY EVENTS TO PROMOTE JAZZ AND BLUES ART FORMS, AND TO PROMOTE LIVE MUSIC VENUES, PREDOMINATELY AT THE BOXLEY MUSIC VENUE IN NORTH BEND.

🔒

Trantor Score

Financial Health Score (300–850) · Liquidity · Solvency · Sustainability · Efficiency

Sign in to view Trantor Score and financial metrics

Liquidity (40%) • Solvency (30%) • Sustainability (20%) • Efficiency (10%)

Financial Overview (2024)

Revenue Breakdown

Contributions & Grants $116,948

Program Service Revenue $195,663

Investment Income $61

Other Revenue $12,025

TOTAL REVENUE $324,697

Expense Breakdown

Grants Paid $0

Salaries & Benefits $0

Fundraising Expenses $0

Program Expenses $297,152

Other Expenses $305,206

TOTAL EXPENSES $305,206

Year-over-Year Comparison

	2024	2023	Change
Revenue	$324,697	$256,240	+0.3%
Expenses	$305,206	$225,400	+0.4%
Net Income	$19,491	$30,840	-0.4%

Key Indicators

✗ Grants to Organizations ✗ Grants to Individuals ✗ Lobbying ✗ Political Activity ✗ Foreign Activities ✗ Donor Advised Fund ✓ Schedule B Required

🔒

Financial Health Indicators

Comprehensive financial analysis: Altman Z-Score, liquidity, solvency, sustainability, efficiency, and growth metrics

Financial Distress Indicator

Liquidity & Cash Position

Sign in to view all financial metrics

Altman Z-Score • Liquidity Ratios • Solvency Analysis • Growth Indicators • Efficiency Metrics

Governance

Voting Members

Independent Members

Employees

N/A

Volunteers

N/A

Governance Policies

✗ Conflict of Interest Policy

✗ Whistleblower Policy

✗ Document Retention Policy

Special Practices & Reported Activities

✗ Operated a School

✗ Operated a Hospital

✗ Provided First Class Travel

✗ Reported Conflict of Interest

✗ Reported Asset Diversion

✗ Excess Benefit Transaction

✗ Made Political Expenditures

✗ Engaged in Lobbying

✗ Operated Donor Advised Fund

✗ Maintained Art Collections

✗ Filed Form 720

Compensation of Officers, Directors & Key Employees

Total Officers

$10,820

Total Directors

$12,422

Key Employees

Highest Compensated

reported

Name	Title	Hours/Week	Role	Reportable Comp	Other Comp	Total
DANIEL J KOLKE	CHAIRMAN	14.00	Officer Director	$10,820	$0	$10,820
MICHAEL CROAN	PRESIDENT	2.00	Officer Director	$0	$0	$0
THOMAS DANIELS	TREASURER	14.00	Officer Director	$0	$0	$0
LORRAINE THURSTON	SECRETARY	6.00	Officer Director	$0	$0	$0
PATRICK DONKA	BOARD MEMBER	2.00	Director	$0	$0	$0
LINDA GREZ	BOARD MEMBER	2.00	Director	$0	$0	$0
BRIAN LAWRENCE	BOARD MEMBER	2.00	Director	$150	$0	$150
WILLIAM STEWART	BOARD MEMBER	14.00	Director	$0	$0	$0
EMILY HURD	BOARD MEMBER	2.00	Director	$1,452	$0	$1,452

Note: Compensation data is self-reported by the organization on their Form 990. "Reportable Comp" includes salary, bonuses, and other reportable compensation from the organization and related organizations. "Other Comp" includes benefits, deferred compensation, and non-taxable benefits.

Historical Data

Year	Revenue	Expenses	Assets	Net Income
2025	$324,697	$305,206	$152,728	$19,491
2024	$256,240	$225,400	$133,237	$30,840
2022	$205,410	$145,163	$115,699	$60,247
2020	$91,857	$97,486	No data	$-5,629
2019	$168,244	$159,904	No data	$8,340
2018	$171,996	$187,100	No data	$-15,104