BOX ELDER COMMUNITY PANTRY

🔒

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

1969

Legal Domicile

Principal Officer

MIKE ARRINGTON

Phone

4357231449

Tax Period

2023-01-01 to 2023-12-31

BOX ELDER COMMUNITY PANTRY, founded in 1969, is a community nonprofit that reported $1.1M in total revenue in fiscal year 2023. Revenue decreased 8% compared to the prior year. Expenses of $1.3M exceeded revenue, resulting in a 24% operating deficit.

Mission

PROVIDING FOOD FOR PUBLIC IN NORTHERN BOX ELDER COUNTY.

Program Service Accomplishments

Program 1

Expenses: $1,304,028 Revenue: $872,622

IN 2023 THE PANTRY RECEIVED 570,341 POUNDS OF DONATED FOOD VALUED AT $872,622 USING A RATE OF $1.53/POUND, PER THE INFORMATION OBTAINED FROM THE UTAH FOOD BANK INDICATING THE COST OF FEDERAL FOOD...

IN 2023 THE PANTRY RECEIVED 570,341 POUNDS OF DONATED FOOD VALUED AT $872,622 USING A RATE OF $1.53/POUND, PER THE INFORMATION OBTAINED FROM THE UTAH FOOD BANK INDICATING THE COST OF FEDERAL FOOD PROGRAMS. ACCORDING TO THE MONTHLY RECORDS SHEETS FOR 2023 WE DISTRIBUTED 714,362 POUNDS OF GOOD VALUED AT $1,092,974.FOOD WAS GIVEN TO 3,981 INDIVIDUALS. THE AMOUNT OF FOOD GIVEN DEPENDS UPON FAMILY SIZE. CLIENTS ARE COUNTED EACH TIME THEY RECEIVE FOOD SO THE ACTUAL NUMBGER OF INDIVIDUALS IS LESS THAN THE NUMBER REPORTED. EACH ELIGIBLE INDIVIDUAL OR FAMILY CAN RECIEVED FOOD ONE A MONTH. OTHER INDIVIDUALS HELPED WERE PART OF GROUPS SUCH AS THE BOYS AND GIRLS CLUB, THE ACTS VI SOUP KITCHEN, THE SENIOR CENTER AND OTHER FOOD PANTRY'S. THESE ARE NOT INCLUDED IN THE TOTALS ABOVE.

🔒

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 $1,070,644

Program Service Revenue $0

Investment Income $288

Other Revenue $9,844

TOTAL REVENUE $1,080,776

Expense Breakdown

Grants Paid $0

Salaries & Benefits $187,912

Fundraising Expenses $18,849

Program Expenses $1,304,028

Other Expenses $1,150,795

TOTAL EXPENSES $1,338,707

Year-over-Year Comparison

	2023	2022	Change
Revenue	$1,080,776	$1,180,352	-0.1%
Expenses	$1,338,707	$1,186,485	+0.1%
Net Income	$-257,931	$-6,133	+41.1%

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

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
JOLEEN GROBERG	KEY EMPLOYEE	40.00		$44,122	$0	$44,122
DEBRA A DOUCETTE	KEY EMPLOYEE	40.00		$41,559	$0	$41,559
DENNIS A MEMMOTT	KEY EMPLOYEE	40.00		$29,689	$0	$29,689
MIKE ARRINGTON	Treasurer	4.00	Director	$0	$0	$0
LAURA STELLMON	Secretary	2.00	Director	$0	$0	$0
BRAD BARBER	BOARD MEMBER	2.00	Director	$0	$0	$0
TONYA GAIL LUCAS SMITH	BOARD MEMBER	2.00	Director	$0	$0	$0
MANDY GARCIA	BOARD MEMBER	2.00	Director	$0	$0	$0
JOHN RENNEMEYER	BOARD MEMBER	4.00	Director	$0	$0	$0
BILL MUNSON	President	4.00	Officer	$0	$0	$0
WAYNE RENNERMEYER	Vice President	8.00	Officer	$0	$0	$0
CHRIS BOLIEAU	BOARD MEMBER	8.00	Officer	$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	$1,080,776	$1,338,707	$531,886	$-257,931
2022	$1,180,352	$1,186,485	$777,643	$-6,133
2021	$1,657,216	$1,764,713	$792,493	$-107,497
2020	$2,006,729	$1,913,357	$893,613	$93,372
2020	$2,006,729	$1,913,357	$893,613	$93,372