THORPEWOOD INC

🔒

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

2024

Legal Domicile

Principal Officer

SAM BUHRMAN

Phone

3012712823

Tax Period

2025-01-01 to 2025-12-31

THORPEWOOD INC, founded in 2024, is a small nonprofit in the Environment sector that reported $669K in total revenue in fiscal year 2025. Expenses of $598K left a modest 11% surplus.

Mission

THORPEWOOD'S MISSION IS TO RECONNECT HUMANS AND NATURE TO PROMOTE MENTAL HEALTH, WELLNESS, AND ENVIRONMENTAL STEWARDSHIP.

Program Service Accomplishments

Program 1

Expenses: $387,727

ECOTHERAPY - A NATURE-BASED MENTAL HEALTH AND SOCIAL EMOTIONAL LEARNING PROGRAM FOR ELEMENTARY AND MIDDLE SCHOOL STUDENTS

Program 2

Expenses: $7,551 Revenue: $14,574

UMBRELLA PROJECT - BACKPACKING, HIKING, AND OTHER OUTDOOR ADVENTURE PROGRAMS DESIGNED FOR THE ADULTS WHO ARE GRIEVING THE DEATH OF A LOVED ONE.

Program 3

Expenses: $32

NONCLINICAL COMMUNITY EVENTS AND PROGRAMS: FOCUS ON ENVIRONMENTAL STEWARDSHIP AND NATURE EDUCATION; WELLNESS; WHILE CONTINUING TO PROMOTE WELLNESS, CONNECTION; TEAMBUILDING; AND RECREATION.

🔒

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 (2025)

Revenue Breakdown

Contributions & Grants $653,342

Program Service Revenue $11,005

Investment Income $680

Other Revenue $3,569

TOTAL REVENUE $668,596

Expense Breakdown

Grants Paid $0

Salaries & Benefits $339,510

Fundraising Expenses $25,440

Program Expenses $395,310

Other Expenses $258,086

TOTAL EXPENSES $597,596

Year-over-Year Comparison

	2025	2024	Change
Revenue	$668,596	N/A	N/A
Expenses	$597,596	N/A	N/A
Net Income	$71,000	$0	N/A

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

$84,141

Total Directors

Key Employees

Highest Compensated

reported

Name	Title	Hours/Week	Role	Reportable Comp	Other Comp	Total
PAUL KAZYAK	PRESIDENT	3.00	Officer Director	$0	$0	$0
MELISSA WILLHOUSE	SECRETARY	3.00	Officer Director	$0	$0	$0
KIM WILSON	TREASURER	3.00	Officer Director	$0	$0	$0
ANDY NICHOLS	MEMBER	1.00	Director	$0	$0	$0
PHYLLIS YORK	MEMBER	1.00	Director	$0	$0	$0
DETRIC KEMP	MEMBER	1.00	Director	$0	$0	$0
SAM BUHRMAN	MEMBER	1.00	Director	$0	$0	$0
KRISTEN SPEAR	MEMBER	1.00	Director	$0	$0	$0
KAILI VAN WAVEREN	EXECUTIVE DIRECTOR	40.00	Officer	$84,141	$0	$84,141

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	$668,596	$597,596	$62,843	$71,000