Form 990 for tax year 2024

Revenue

Part VIII, the statement of revenue.

• 1c · Fundraising events

  $1,607,743

• 1f · All other contributions, gifts and grants

  $3,251,526

• 1g · Noncash contributions included above

  $61,073

• 2a · Program service revenue: TUITION

  total $1,721,116 · related or exempt $1,721,116

• 2b · Program service revenue: PROGRAM FEES

  total $43,627 · related or exempt $43,627

• 3 · Investment income

  total $284,734 · excluded $284,734

• 6a · Gross rents

  real property $116,813

• 6b · Less rental expenses

  real property $0

• 6c · Rental income or loss

  real property $116,813

• 6d · Net rental income or loss

  total $116,813 · related or exempt $116,813

• 7a · Gross sales of assets other than inventory

  securities $4,412,919

• 7b · Less cost or other basis and sales expenses

  securities $4,005,502

• 7c · Gain or loss

  securities $407,417

• 7d · Net gain or loss

  total $407,417 · excluded $407,417

• 8a · Fundraising events: gross income

  $64,750

• 8a · Fundraising events: contributions included on line 1c

  $1,607,743

• 8b · Fundraising events: direct expenses

  $454,156

• 8c · Net income from fundraising events

  total -$389,406 · excluded -$389,406

• 10a · Gross sales of inventory

  $1,054,298

• 10b · Cost of goods sold

  $513,860

• 10c · Net income from sales of inventory

  total $540,438 · related or exempt $655,618 · excluded -$115,180

• 11a · Other revenue: OTHER REVENUE

  total $140,999 · excluded $140,999

• 11e · Other revenue, total

  $140,999

Functional expenses

Part IX, the statement of functional expenses.

• 2 · Grants to domestic individuals

  total $324,970 · program services $324,970

• 5 · Compensation of officers, directors and key employees

  total $712,337 · program services $391,292 · management and general $221,639 · fundraising $99,406

• 7 · Other salaries and wages

  total $2,590,450 · program services $1,406,808 · management and general $789,838 · fundraising $393,804

• 8 · Pension plan contributions

  total $43,413 · program services $16,774 · management and general $24,479 · fundraising $2,160

• 9 · Other employee benefits

  total $299,822 · program services $194,610 · management and general $78,984 · fundraising $26,228

• 10 · Payroll taxes

  total $238,987 · program services $124,576 · management and general $93,864 · fundraising $20,547

• 11b · Fees: legal

  total $11,920 · management and general $11,920

• 11c · Fees: accounting

  total $56,401 · management and general $56,401

• 11f · Fees: investment management

  total $66,631 · management and general $66,631

• 11g · Fees: other

  total $779,516 · program services $591,361 · management and general $131,634 · fundraising $56,521

• 12 · Advertising and promotion

  total $86,847 · program services $71,300 · management and general $8,020 · fundraising $7,527

• 13 · Office expenses

  total $380,635 · program services $221,139 · management and general $85,537 · fundraising $73,959

• 14 · Information technology

  total $156,706 · program services $37,405 · management and general $116,827 · fundraising $2,474

• 15 · Royalties

  total $172,515 · program services $124,657 · fundraising $47,858

• 16 · Occupancy

  total $706,258 · program services $502,194 · management and general $141,480 · fundraising $62,584

• 17 · Travel

  total $226,143 · program services $177,553 · management and general $42,389 · fundraising $6,201

• 20 · Interest

  total $12,290 · management and general $12,290

• 22 · Depreciation, depletion and amortization

  total $458,382 · program services $371,824 · management and general $86,558

• 23 · Insurance

  total $195,973 · program services $92,481 · management and general $103,492

• 24a · Other expenses: MISCELLANEOUS EXPENSES

  total $74,148 · program services $30,885 · management and general $37,490 · fundraising $5,773

Balance sheet

Part X, book values.

• 1 · Cash, non-interest-bearing

  beginning of year $199,959 · end of year $432,606

• 2 · Savings and temporary cash investments

  beginning of year $799,254 · end of year $329,292

• 3 · Pledges and grants receivable

  beginning of year $1,563,166 · end of year $2,119,070

• 4 · Accounts receivable

  beginning of year $35,103 · end of year $4,951

• 7 · Other notes and loans receivable

  beginning of year $3,357 · end of year $2,398

• 8 · Inventories for sale or use

  beginning of year $304,692 · end of year $316,820

• 10a · Land, buildings and equipment: cost or other basis

  $13,296,023

• 10b · Land, buildings and equipment: accumulated depreciation

  $9,174,966

• 10c · Land, buildings and equipment, net

  beginning of year $4,416,791 · end of year $4,121,057

• 11 · Investments: publicly traded securities

  beginning of year $11,470,860 · end of year $13,009,992

• 15 · Other assets

  beginning of year $846,201 · end of year $1,137,549

• 17 · Accounts payable and accrued expenses

  beginning of year $282,036 · end of year $330,317

• 19 · Deferred revenue

  beginning of year $308,973 · end of year $318,920

• 23 · Secured mortgages and notes payable

  beginning of year $468,985 · end of year $455,800

• 27 · Net assets without donor restrictions

  beginning of year $5,655,146 · end of year $5,538,480

• 28 · Net assets with donor restrictions

  beginning of year $12,924,243 · end of year $14,830,218

The filer's explanations (Part III)

PART I, LINE 1A

THE RANCH PROVIDED HOUSING TO ANDREA WALLACE AND ASHLEY TODEY AT A VALUE OF $42,000 AND $25,000, RESPECTIVELY,FOR THE YEAR ENDED DECEMBER 31, 2024.

PART I, LINE 3

AN INDEPENDENT COMPENSATION ANALYSIS WAS COMPLETED IN THE THIRD QUARTER OF 2023.

PART I, LINE 7

BONUSES RECEIVED BY EMPLOYEES WERE PAID BASED ON PERFORMANCE OF DUTIES AS WELL AS OTHER DISCRETIONARY CRITERIA. DURING THE YEAR ENDED DECEMBER 31, 2024, THE FOLLOWING PEOPLE RECEIVED BONUSES IN THE FOLLOWIGN AMOUNTS: PETER WAANDERS, $13,100 AND ASHLEY TODEY, $10,000.