JOHNSON MEMORIAL FOUNDATION (EIN 411678372) - Form 990 Financial Analysis & Trantor Score

🔒

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

Crystal M Bothun

Phone

3204448230

Tax Period

2024-10-01 to 2025-09-30

JOHNSON MEMORIAL FOUNDATION, founded in 2010, is a small nonprofit in the Employment sector that reported $156K in total revenue in fiscal year 2024. Revenue fell 35% from the prior year — a significant decline worth monitoring. Expenses of $314K exceeded revenue, resulting in a 101% operating deficit.

Mission

Raise funds to help support our local Hospital District - Johnson Memorial Health Services in rural Minnesota.

🔒

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 $146,305

Program Service Revenue $0

Investment Income $9,805

Other Revenue $0

TOTAL REVENUE $156,110

Expense Breakdown

Grants Paid $278,212

Salaries & Benefits $0

Fundraising Expenses $33,821

Program Expenses $278,212

Other Expenses $35,814

TOTAL EXPENSES $314,026

Year-over-Year Comparison

	2024	2023	Change
Revenue	$156,110	$241,261	-0.4%
Expenses	$314,026	$14,131	+21.2%
Net Income	$-157,916	$227,130	-1.7%

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

Total Directors

Key Employees

Highest Compensated

reported

Name	Title	Hours/Week	Role	Reportable Comp	Other Comp	Total
Kendell Stelter	Vice Chair	0.05	Director	$0	$0	$0
Sandie Club	Officer	0.05	Director	$0	$0	$0
Missy Struxness	Officer	0.05	Director	$0	$0	$0
Carole Femrite	Officer	0.05	Director	$0	$0	$0
Val VanLith	Officer	0.05	Director	$0	$0	$0
Shelby Borg	Officer	0.05	Director	$0	$0	$0
Jamie Clausen	Officer	0.05	Director	$0	$0	$0
Kiona Hermanson	Officer	0.05	Director	$0	$0	$0

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	$156,110	$314,026	$344,338	$-157,916
2024	$241,261	$14,131	$527,059	$227,130

JOHNSON MEMORIAL FOUNDATION