Crossroads at Delta Memory (EIN 471262846) - 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

2014

Legal Domicile

Principal Officer

Susan Bushnell

Tax Period

2023-01-01 to 2023-12-31

Crossroads at Delta Memory, founded in 2014, is a community nonprofit that reported $1.5M in total revenue in fiscal year 2023. Revenue surged 26% from the prior year, signaling strong growth momentum. Expenses of $1.4M left a modest 5% surplus.

Mission

Operation of a Memory Care Assisted Living Facility

🔒

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 (2023)

Revenue Breakdown

Contributions & Grants $0

Program Service Revenue $1,442,761

Investment Income $12,140

Other Revenue $0

TOTAL REVENUE $1,454,901

Expense Breakdown

Grants Paid $0

Salaries & Benefits $542,917

Fundraising Expenses $0

Program Expenses $1,380,311

Other Expenses $837,394

TOTAL EXPENSES $1,380,311

Year-over-Year Comparison

	2023	2022	Change
Revenue	$1,454,901	$1,158,265	+0.3%
Expenses	$1,380,311	$1,011,630	+0.4%
Net Income	$74,590	$146,635	-0.5%

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

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

$270,875

Total Directors

$330,875

Key Employees

Highest Compensated

reported

Name	Title	Hours/Week	Role	Reportable Comp	Other Comp	Total
Michele Strauch	Regional VP	2.50	Highest	$0	$11,070	$139,251
Don Noble	President	1.00	Officer Director	$0	$5,823	$122,289
Kenneth Weiss	SecretaryCOO	1.00	Officer Director	$0	$4,706	$98,833
Elvar Olafsson	Trustee	1.00	Director	$0	$0	$60,000
Susan Bushnell	VP of Finance	1.00	Officer Director	$0	$2,369	$49,753
Donald Lloyd	Trustee	1.00	Director	$0	$0	$0
Robert Bainun	Trustee	1.00	Director	$0	$0	$0
Timothy Bainum	Chairman	1.00	Officer 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
2024	No data	No data	No data	No data
2023	$1,454,901	$1,380,311	$2,974,720	$74,590
2022	$1,158,265	$1,011,630	$3,194,373	$146,635
2021	$848,862	$881,767	$3,173,284	$-32,905
2020	$1,182,848	$1,044,833	$3,644,090	$138,015
2019	$1,139,457	$1,161,938	$3,411,230	$-22,481
2018	$1,058,372	$1,071,865	$3,668,070	$-13,493

Crossroads at Delta Memory