Civic Intelligence

Christ Lutheran Early Childhood Development Program Inc.

990EZ • Fiscal year 2015 • EIN 27-4184675

Jan 01, 2015 to Dec 31, 2015 • Filed on Mar 02, 2016

PO Box 593Frisco, CO 80443

(970) 270-1786

Siviq Scores

Precomputed percentiles for this filing year versus similar nonprofits in the same peer cohort.

Liabilities / Assets

79th percentile

0.14x

Higher debt load relative to assets than 79% of similar nonprofits.

2015 filings • 501(c)3 • <$500k nonprofits • Source year 2015

Liabilities / Revenue

78th percentile

0.06x

Higher debt load relative to revenue than 78% of similar nonprofits.

2015 filings • 501(c)3 • <$500k nonprofits • Source year 2015

Net Margin

46th percentile

1.6%

Higher net margin than 46% of similar nonprofits.

2015 filings • 501(c)3 • <$500k nonprofits • Source year 2015

Top Officer Pay

75th percentile

$0

Higher top officer pay than 75% of similar nonprofits.

Top officer pay equals 0.0% of source-year revenue.

2015 filings • 501(c)3 • <$500k nonprofits • Source year 2015

Asset Growth

30th percentile

-9.0%

Faster asset growth than 30% of similar nonprofits.

2015 filings • 501(c)3 • <$500k nonprofits • Annualized from 2014 to 2015

Revenue Growth

24th percentile

-19%

Faster revenue growth than 24% of similar nonprofits.

2015 filings • 501(c)3 • <$500k nonprofits • Annualized from 2014 to 2015

Assets

Down

$85,417

Down $8,478 (-9.0%) from 2014

Net Assets

Up

$73,833

Up $2,939 (+4.1%) from 2014

Liabilities

Down

$11,584

Down $11,417 (-50%) from 2014

Revenue

Down

$181,301

Down $42,667 (-19%) from 2014

Expenses

Down

$178,362

Down $24,975 (-12%) from 2014

Net Income

Down

$2,939

Down $17,692 (-86%) from 2014

Historical Trend

Balance Sheet Trend

The highlighted filing sits inside the broader history for assets, liabilities, and net assets.

$600K$400K$200K$0Assets 2012: $32,989Liabilities 2012: $5,120Net Assets 2012: $27,8692012Assets 2013: $54,778Liabilities 2013: $4,538Net Assets 2013: $50,2402013Assets 2014: $93,895Liabilities 2014: $23,001Net Assets 2014: $70,8942014Assets 2015: $85,417Liabilities 2015: $11,584Net Assets 2015: $73,8332015Assets 2016: $121,036Liabilities 2016: $4,122Net Assets 2016: $116,9142016Assets 2017: $197,817Liabilities 2017: $6,073Net Assets 2017: $191,7442017Assets 2018: $269,328Liabilities 2018: $6,416Net Assets 2018: $262,9122018Assets 2019: $333,990Liabilities 2019: $10,575Net Assets 2019: $323,4152019Assets 2020: $337,701Liabilities 2020: $53,948Net Assets 2020: $283,7532020Assets 2021: $348,652Liabilities 2021: $9,477Net Assets 2021: $339,1752021Assets 2022: $329,899Liabilities 2022: $11,610Net Assets 2022: $318,2892022Assets 2023: $365,943Liabilities 2023: $9,911Net Assets 2023: $356,0322023Assets 2024: $420,895Liabilities 2024: $8,568Net Assets 2024: $412,3272024

Highlighted filing

2015

Assets$85,417
Liabilities$11,584
Net Assets$73,833

Operations Trend

Revenue, expenses, and net income across loaded years, with this filing highlighted.

$600K$400K$200K$0-$200KExpenses 2012: $249,8072012Revenue 2013: $256,557Expenses 2013: $235,462Net Income 2013: $21,0952013Revenue 2014: $223,968Expenses 2014: $203,337Net Income 2014: $20,6312014Revenue 2015: $181,301Expenses 2015: $178,362Net Income 2015: $2,9392015Revenue 2016: $203,272Expenses 2016: $160,191Net Income 2016: $43,0812016Revenue 2017: $278,874Expenses 2017: $204,044Net Income 2017: $74,8302017Revenue 2018: $323,254Expenses 2018: $252,086Net Income 2018: $71,1682018Revenue 2019: $364,659Expenses 2019: $304,156Net Income 2019: $60,5032019Revenue 2020: $325,406Expenses 2020: $365,068Net Income 2020: -$39,6622020Revenue 2021: $398,354Expenses 2021: $342,932Net Income 2021: $55,4222021Revenue 2022: $378,794Expenses 2022: $399,680Net Income 2022: -$20,8862022Revenue 2023: $500,026Expenses 2023: $462,283Net Income 2023: $37,7432023Revenue 2024: $569,271Expenses 2024: $512,976Net Income 2024: $56,2952024

Highlighted filing

2015

Revenue$181,301
Expenses$178,362
Net Income$2,939
Jump To
Filing Snapshot
Filing Period
Jan 1, 2015 to Dec 31, 2015
Signed
Mar 2, 2016
Return Version
2015v2.0
Gross Receipts
$181,301
Mission and Program Overview

Mission

To promote quality childcare and early childhood education for the residents of summit county colorado regardless of socio-economic circumstances

Program Services

DescriptionGrantsExpenses
PROVIDED CHILDCARE/EARLY CHILDHOOD EDUCATION FOR 30-50 CHILDREN$151,434-
Compensation and Service Providers

Employees

NameTitleFull / Part TimeBaseOtherTotal
LESLIE WIESETreasurerPT$0--
CHRISTINE KOISBoard Member-$0--
JEANETTE HOLLRAHSecretary-$0--
ALGER MEITZPresidentPT$0--
NAOMI WHITEBoard Member-$0--
NANCY HUETTBoard Member-$0--
Filing and Contact Details

Filer

Filer Name
Christ Lutheran Early Childhood
EIN
27-4184675
Address
PO BOX 593, FRISCO, CO 80443

Signing Officer

Name
Leslie Wiese
Title
Treasurer
Signed
2016-03-02
Discuss with paid preparer
Yes

Preparer

Firm
Swift Snow & Associates LLC
Address
PO BOX 5630, FRISCO, CO 80443-5630
Preparer
Teresia A Swift CPA
Phone
9706685850
Supplemental Narrative

Additional Explanations

Other Expenses.1002

Office Expenses $50

Other Expenses.1005

Travel $83

Other Expenses.1009

Depreciation $4998

Other Expenses.1012

Insurance $9120

Other Expenses.1

SUPPLIES $20426

Other Expenses.2

CHURCH SUPPORT $10000

Other Expenses.3

Telephone, internet $1138

Other Expenses.4

SALES TAX $822

Other Expenses.5

MARKETING $702

Other Expenses.6

LICENSES & DUES $338

Other Expenses.7

OTHER ADMIN $188

Other Expenses.8

BOOK ORDERS $13

Other Assets.1002

Furniture and Fixtures - Beginning $1516 Furniture and Fixtures - Ending $1183

Other Assets.1003

Machinery and Equipment - Beginning $22936 Machinery and Equipment - Ending $18271

Total Liabilities.1001

Accounts Payable and Accrued Expenses - Beginning $1789 Accounts Payable and Accrued Expenses - Ending $710

Total Liabilities.1

PAYROLL LIABILITIES - Beginning $3821 PAYROLL LIABILITIES - Ending $2119

Total Liabilities.2

- Beginning $0 - Ending $0

Total Liabilities.3

MARLIN LEASE PAYABLE - Beginning $17391 MARLIN LEASE PAYABLE - Ending $7971

Raw XML Appendix182 raw XML fields

This appendix keeps the raw XML leaves available for debugging and edge-case review. The human report above is the primary experience.

Path#Value
IRS990EZ/ActivitiesNotPreviouslyRptInd0false
IRS990EZ/BooksInCareOfDetail/PersonNm0LESLIE WIESE
IRS990EZ/BooksInCareOfDetail/PhoneNum09702701786
IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt0PO BOX 24359
IRS990EZ/BooksInCareOfDetail/USAddress/CityNm0SILVERTHORNE
IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd0CO
IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd080498
IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt069443
IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt065963
IRS990EZ/ChgMadeToOrgnzngDocNotRptInd0false
IRS990EZ/ContributionsGiftsGrantsEtcAmt049567
IRS990EZ/CostOfGoodsSoldAmt00
IRS990EZ/CostOrOtherBasisExpenseSaleAmt00
IRS990EZ/DonorAdvisedFndsInd0false
IRS990EZ/EngagedInExcessBenefitTransInd0false
IRS990EZ/ExcessOrDeficitForYearAmt02939
IRS990EZ/FeesAndOtherPymtToIndCntrctAmt05482
IRS990EZ/FiledScheduleAInd0true
IRS990EZ/ForeignFinancialAccountInd0false
IRS990EZ/ForeignOfficeInd0false
IRS990EZ/Form1120PolFiledInd0false
IRS990EZ/Form720FiledInd0false
IRS990EZ/Form990TotalAssetsGrp/BOYAmt093895
IRS990EZ/Form990TotalAssetsGrp/EOYAmt085417
IRS990EZ/FundraisingGrossIncomeAmt02654
IRS990EZ/GrossReceiptsAmt0181301
IRS990EZ/GrossReceiptsForPublicUseAmt00
IRS990EZ/InfoInScheduleOPartIIInd0X
IRS990EZ/InfoInScheduleOPartIInd0X
IRS990EZ/InfoInScheduleOPartVInd0X
IRS990EZ/InitiationFeesAndCapContriAmt00
IRS990EZ/LobbyingActivitiesInd0false
IRS990EZ/MadeLoansToFromOfficersInd0false
IRS990EZ/MethodOfAccountingCashInd0X
IRS990EZ/NetAssetsOrFundBalancesBOYAmt070894
IRS990EZ/NetAssetsOrFundBalancesEOYAmt073833
IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt070894
IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt073833
IRS990EZ/OccupancyRentUtltsAndMaintAmt010285
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt05.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt10.50
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt20.50
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt38.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt40.50
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt50.50
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt10
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt20
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt30
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt40
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt50
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm0LESLIE WIESE
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm1CHRISTINE KOIS
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm2JEANETTE HOLLRAH
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm3ALGER MEITZ
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm4NAOMI WHITE
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm5NANCY HUETT
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt0Treasurer
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt1BOARD MEMBER
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt2Secretary
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt3President
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt4Board Member
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt5BOARD MEMBER
IRS990EZ/OperateHospitalInd0false
IRS990EZ/Organization501c3Ind0X
IRS990EZ/OrganizationDissolvedEtcInd0false
IRS990EZ/OrganizationFiled990TInd0false
IRS990EZ/OrganizationHadUBIInd0false
IRS990EZ/OtherAssetsTotalDetail/BOYAmt024452
IRS990EZ/OtherAssetsTotalDetail/EOYAmt019454
IRS990EZ/OtherExpensesTotalAmt047878
IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt0NONE
IRS990EZ/PartVIOfCompOfHghstPdEmplTxt0NONE
IRS990EZ/PoliticalCampaignActyInd0false
IRS990EZ/PrimaryExemptPurposeTxt0TO PROMOTE QUALITY CHILDCARE AND EARLY CHILDHOOD EDUCATION FOR THE RESIDENTS OF SUMMIT COUNTY COLORADO REGARDLESS OF SOCIO-ECONOMIC CIRCUMSTANCES
IRS990EZ/ProgramServiceRevenueAmt0129080
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt0PROVIDED CHILDCARE/EARLY CHILDHOOD EDUCATION FOR 30-50 CHILDREN
IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt0151434
IRS990EZ/ProhibitedTaxShelterTransInd0false
IRS990EZ/RelatedOrganizationCtrlEntInd0false
IRS990EZ/RelatedOrgSect527OrgInd0false
IRS990EZ/SalariesOtherCompEmplBnftAmt0114717
IRS990EZ/ScheduleBNotRequiredInd0X
IRS990EZ/SchoolOperatingInd0false
IRS990EZ/SpecialEventsDirectExpensesAmt00
IRS990EZ/SpecialEventsNetIncomeLossAmt02654
IRS990EZ/SubjectToProxyTaxInd0false
IRS990EZ/SumOfTotalLiabilitiesGrp/BOYAmt023001
IRS990EZ/SumOfTotalLiabilitiesGrp/EOYAmt011584
IRS990EZ/TanningServicesProvidedInd0false
IRS990EZ/TotalExpensesAmt0178362
IRS990EZ/TotalProgramServiceExpensesAmt0151434
IRS990EZ/TotalRevenueAmt0181301
IRS990EZ/TransactionWithControlEntInd0false
IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd0false
IRS990EZ/TypeOfOrganizationCorpInd0X
IRS990EZ/WebsiteAddressTxt0N/A
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearAmt049567
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus1YearAmt031993
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus2YearsAmt035255
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus3YearsAmt039801
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus4YearsAmt034067
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/TotalAmt0190683
IRS990ScheduleA/GovtFurnSrvcFcltsVl170Grp/TotalAmt00
IRS990ScheduleA/GrossInvestmentIncome170Grp/CurrentTaxYearMinus4YearsAmt05
IRS990ScheduleA/GrossInvestmentIncome170Grp/TotalAmt05
IRS990ScheduleA/OtherIncome170Grp/TotalAmt00
IRS990ScheduleA/PublicOrganization170Ind0X
IRS990ScheduleA/PublicSupportCY170Pct01.00000
IRS990ScheduleA/PublicSupportTotal170Amt0190683
IRS990ScheduleA/SubstantialContributorsTotAmt00
IRS990ScheduleA/TaxRevLeviedOrgnztnlBnft170Grp/TotalAmt00
IRS990ScheduleA/ThirtyThrPctSuprtTestsCY170Ind0X
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearAmt049567
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus1YearAmt031993
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus2YearsAmt035255
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus3YearsAmt039801
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus4YearsAmt034067
IRS990ScheduleA/TotalCalendarYear170Grp/TotalAmt0190683
IRS990ScheduleA/TotalSupportAmt0190688
IRS990ScheduleA/UnrelatedBusinessNetIncm170Grp/TotalAmt00
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt0Office Expenses $50
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1Travel $83
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2Depreciation $4998
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3Insurance $9120
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt4SUPPLIES $20426
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt5CHURCH SUPPORT $10000
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt6TELEPHONE, INTERNET $1138
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt7SALES TAX $822
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt8MARKETING $702
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt9LICENSES & DUES $338
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt10OTHER ADMIN $188
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt11BOOK ORDERS $13
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt12Furniture and Fixtures - Beginning $1516 Furniture and Fixtures - Ending $1183
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt13Machinery and Equipment - Beginning $22936 Machinery and Equipment - Ending $18271
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt14Accounts Payable and Accrued Expenses - Beginning $1789 Accounts Payable and Accrued Expenses - Ending $710
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt15PAYROLL LIABILITIES - Beginning $3821 PAYROLL LIABILITIES - Ending $2119
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt16- Beginning $0 - Ending $0
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt17MARLIN LEASE PAYABLE - Beginning $17391 MARLIN LEASE PAYABLE - Ending $7971
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc0Other Expenses.1002
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc1Other Expenses.1005
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc2Other Expenses.1009
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc3Other Expenses.1012
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc4Other Expenses.1
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc5Other Expenses.2
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc6Other Expenses.3
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc7Other Expenses.4
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc8Other Expenses.5
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc9Other Expenses.6
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc10Other Expenses.7
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc11Other Expenses.8
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc12Other Assets.1002
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc13Other Assets.1003
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc14Total Liabilities.1001
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc15Total Liabilities.1
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc16Total Liabilities.2
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc17Total Liabilities.3
ReturnHeader/BuildTS02016-09-27 15:27:22Z
ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd0true
ReturnHeader/BusinessOfficerGrp/PersonNm0LESLIE WIESE
ReturnHeader/BusinessOfficerGrp/PersonTitleTxt0Treasurer
ReturnHeader/BusinessOfficerGrp/SignatureDt02016-03-02
ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt0CHRIST LUTHERAN EARLY CHILDHOOD
ReturnHeader/Filer/BusinessName/BusinessNameLine2Txt0DEVELOPMENT PROGRAM INC
ReturnHeader/Filer/BusinessNameControlTxt0CHRI
ReturnHeader/Filer/EIN0274184675
ReturnHeader/Filer/USAddress/AddressLine1Txt0PO BOX 593
ReturnHeader/Filer/USAddress/CityNm0FRISCO
ReturnHeader/Filer/USAddress/StateAbbreviationCd0CO
ReturnHeader/Filer/USAddress/ZIPCd080443
ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt0SWIFT SNOW & ASSOCIATES LLC
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt0PO BOX 5630
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm0FRISCO
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd0CO
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd0804435630
ReturnHeader/PreparerPersonGrp/PhoneNum09706685850
ReturnHeader/PreparerPersonGrp/PreparerPersonNm0Teresia A Swift CPA
ReturnHeader/ReturnTs02016-03-02T13:25:39-08:00
ReturnHeader/ReturnTypeCd0990EZ
ReturnHeader/TaxPeriodBeginDt02015-01-01
ReturnHeader/TaxPeriodEndDt02015-12-31
ReturnHeader/TaxYr02015

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings