Cheyenne Board of Realtors (EIN 830249080) - 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

1959

Legal Domicile

Principal Officer

Pam Pafford

Phone

3076340363

Tax Period

2024-01-01 to 2024-12-31

Cheyenne Board of Realtors, founded in 1959, is a small nonprofit that reported $289K in total revenue in fiscal year 2024. Revenue grew 11% year-over-year, indicating healthy expansion. The organization ran a surplus of $85K, a strong 29% operating margin.

Mission

To provide a supportive professional real estate organization with the highest ethical standards.

🔒

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 (2024)

Revenue Breakdown

Contributions & Grants $0

Program Service Revenue $257,817

Investment Income $31,576

Other Revenue $0

TOTAL REVENUE $289,393

Expense Breakdown

Grants Paid $0

Salaries & Benefits $0

Fundraising Expenses $0

Program Expenses $54,992

Other Expenses $204,685

TOTAL EXPENSES $204,685

Year-over-Year Comparison

	2024	2023	Change
Revenue	$289,393	$260,030	+0.1%
Expenses	$204,685	$226,390	-0.1%
Net Income	$84,708	$33,640	+1.5%

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

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	Role	Reportable Comp	Other Comp	Total
Phillip Bowling	President	Officer Director	$0	$0	$0
Garry Chadwick	President Elect	Officer Director	$0	$0	$0
Pam Pafford	VP/Treasurer	Officer Director	$0	$0	$0
Rob Higgins	Past President	Director	$0	$0	$0
Belinda Sawyer	MLS President	Director	$0	$0	$0
Jon Pietsch	Director	Director	$0	$0	$0
Stephanie Van Veckhoven	Director	Director	$0	$0	$0
Jesse Martinez	Director	Director	$0	$0	$0
Pat Simental	Director	Director	$0	$0	$0
Kristen Boyles	Affiliate Committee	Director	$0	$0	$0
Ben Rayl	Public Policy Committee	Director	$0	$0	$0
Brady Koerwitz	Public Relations Committee	Director	$0	$0	$0
Brenton Leavitt	Professional Development Committee	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	$289,393	$204,685	$1,562,782	$84,708
2023	$260,030	$226,390	$1,459,364	$33,640
2022	$275,968	$211,824	$1,442,892	$64,144
2021	$241,275	$159,279	$1,403,976	$81,996
2020	$198,356	$136,545	$1,309,823	$61,811
2019	$200,196	$169,088	$1,138,366	$31,108
2018	$157,472	$144,865	$1,117,260	$12,607

Cheyenne Board of Realtors