Beulah Community Nursing Home (EIN 450277390) - 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

1960

Legal Domicile

Principal Officer

Blake Kragnes

Phone

7018733175

Tax Period

2024-07-01 to 2025-06-30

Beulah Community Nursing Home, founded in 1960, is a mid-sized nonprofit that reported $13.1M in total revenue in fiscal year 2024.

Mission

To provide family centered compassionate care in a therapeutic and safe environment.

🔒

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 $141,607

Program Service Revenue $12,816,302

Investment Income $92,622

Other Revenue $0

TOTAL REVENUE $13,050,531

Expense Breakdown

Grants Paid $0

Salaries & Benefits $7,022,675

Fundraising Expenses $0

Program Expenses $11,602,723

Other Expenses $5,741,917

TOTAL EXPENSES $12,764,592

Year-over-Year Comparison

	2024	2023	Change
Revenue	$13,050,531	$12,087,967	+0.1%
Expenses	$12,764,592	$11,800,253	+0.1%
Net Income	$285,939	$287,714	0.0%

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

177

Volunteers

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

$177,803

Total Directors

Key Employees

Highest Compensated

reported

Name	Title	Hours/Week	Role	Reportable Comp	Other Comp	Total
Darrold Bertsch	President	1.50	Officer Director	$0	$0	$0
Bruce Mohl	Vice President	1.00	Officer Director	$0	$0	$0
Leanne Stiefel	Secretary	1.00	Officer Director	$0	$0	$0
Bonnie Knell	Director (July-Oct)	1.00	Director	$0	$0	$0
Bonnie Krause	Director	1.00	Director	$0	$0	$0
Gary Emter	Director	1.00	Director	$0	$0	$0
Jessica Unruh Bell	Director (July-Oct)	1.00	Director	$0	$0	$0
Kristin Lamsters Geiger	Director (July-Dec)	1.00	Director	$0	$0	$0
Mary Jo Larson	Director (Starting Oct)	1.00	Director	$0	$0	$0
Pam Fitzgerald	Director (Starting Oct)	1.00	Director	$0	$0	$0
Blake Kragnes	Administrator	40.00	Officer	$139,034	$38,769	$177,803
Kareen Kim Chiu Sia Tan	MDS Coordinator/RN	47.40	Highest	$118,722	$19,096	$137,818
Christina Kuntz	Director of Nurses	40.00	Highest	$107,818	$4,313	$112,131

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	$13,050,531	$12,764,592	$11,006,626	$285,939
2024	No data	No data	No data	No data
2023	$13,208,166	$11,557,524	$11,083,631	$1,650,642
2022	$10,834,879	$9,810,540	$9,353,635	$1,024,339
2021	$11,721,572	$9,667,724	$8,598,770	$2,053,848
2020	$9,415,428	$9,171,956	$8,561,699	$243,472
2019	$8,889,411	$8,827,674	$7,554,210	$61,737
2018	$8,632,711	$9,082,049	$8,123,479	$-449,338

Beulah Community Nursing Home