CANYON FERRY-BROADWATER COUNTY TRUST ENDOWMENT FUND (EIN 816088917) - Form 990 Financial Analysis & Trantor Score

🔒

Tuckman-Chang Vulnerability Assessment

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

2004

Legal Domicile

Principal Officer

STEVEN MCCULLOUGH

Tax Period

2024-01-01 to 2024-12-31

Canyon Ferry-Broadwater County Trust Endowment Fund, founded in 2004, is a small nonprofit in the Recreation & Sports sector that reported $250K in total revenue in fiscal year 2018. The organization ran a surplus of $218K, a strong 88% operating margin.

Mission

TO IMPROVE RECREATIONAL OPPORTUNITIES

🔒

Trantor Score

Financial Health & Payment Capacity Assessment (FICO Scale: 300–850)

Sign in to view Trantor Score and financial metrics

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

Financial Overview (2024)

Revenue Breakdown

Contributions & Grants $0

Program Service Revenue $0

Investment Income $192,584

Other Revenue $0

TOTAL REVENUE $192,584

Expense Breakdown

Grants Paid $100,000

Salaries & Benefits $7,634

Fundraising Expenses $0

Program Expenses $100,000

Other Expenses $28,752

TOTAL EXPENSES $136,386

Year-over-Year Comparison

	2024	2023	Change
Revenue	$192,584	$202,004	0.0%
Expenses	$136,386	$133,494	+0.0%
Net Income	$56,198	$68,510	-0.2%

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
VIRGIL BINKLEY	VOTING MEMBE	1.00	Director	$0	$0	$0
DOUG BREKER	VOTING MEMBE	1.00	Director	$0	$0	$0
AL CHRISTOPHERSON	VOTING MEMBE	1.00	Director	$0	$0	$0
KIM KONDELIK	VOTING MEMBE	1.00	Director	$0	$0	$0
STEVEN MCCULLOUGH	PRESIDENT	1.00	Officer Director	$0	$0	$0
FIRST PREMIER BANK	TRUSTEE	N/A		$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	$192,584	$136,386	$2,508,211	$56,198
2023	$202,004	$133,494	$2,452,013	$68,510
2022	$164,467	$32,521	$2,383,503	$131,946
2021	$349,299	$534,108	$2,251,557	$-184,809
2020	$284,695	$285,991	$2,436,366	$-1,296
2019	$75,277	$33,198	$2,437,662	$42,079
2018	$249,616	$31,150	$2,395,583	$218,466

CANYON FERRY-BROADWATER COUNTY TRUST ENDOWMENT FUND