Civic Intelligence

Kremmling Preschool

990EZ • Fiscal year 2019 • EIN 84-0644799

Jun 01, 2018 to May 31, 2019 • Filed on Sep 12, 2019

PO Box 636Kremmling, CO 80459

(970) 724-9483

Siviq Scores

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

Liabilities / Assets

Score unavailable

No value available

Liabilities-to-assets requires both liabilities and assets on this filing.

Source year 2019

Liabilities / Revenue

Score unavailable

No value available

Liabilities-to-revenue requires both liabilities and revenue on this filing.

Source year 2019

Net Margin

64th percentile

11%

Higher net margin than 64% of similar nonprofits.

2019 filings • 501(c)3 • <$500k nonprofits • Source year 2019

Top Officer Pay

90th percentile

$40,651

Higher top officer pay than 90% of similar nonprofits.

Top officer pay equals 20.7% of source-year revenue.

2019 filings • 501(c)3 • <$500k nonprofits • Source year 2019

Asset Growth

56th percentile

5.4%

Faster asset growth than 56% of similar nonprofits.

2019 filings • 501(c)3 • <$500k nonprofits • Annualized from 2018 to 2019

Revenue Growth

66th percentile

13%

Faster revenue growth than 66% of similar nonprofits.

2019 filings • 501(c)3 • <$500k nonprofits • Annualized from 2018 to 2019

Assets

Up

$421,067

Up $21,478 (+5.4%) from 2018

Net Assets

Up

$421,067

Up $21,478 (+5.4%) from 2018

Liabilities

-

No earlier filing loaded for comparison.

Revenue

Up

$196,682

Up $22,426 (+13%) from 2018

Expenses

Down

$175,204

Down $2,999 (-1.7%) from 2018

Net Income

Up

$21,478

Up $25,425 (+644%) from 2018

Historical Trend

Balance Sheet Trend

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

$600K$400K$200K$0Assets 2012: $338,729Liabilities 2012: $0Net Assets 2012: $338,7292012Assets 2013: $334,900Net Assets 2013: $334,9002013Assets 2014: $384,624Liabilities 2014: $0Net Assets 2014: $384,6242014Assets 2015: $421,977Net Assets 2015: $421,9772015Assets 2016: $407,649Net Assets 2016: $407,6492016Assets 2017: $403,536Net Assets 2017: $403,5362017Assets 2018: $399,589Net Assets 2018: $399,5892018Assets 2019: $421,067Net Assets 2019: $421,0672019Assets 2020: $432,947Net Assets 2020: $432,9472020Assets 2021: $409,286Net Assets 2021: $409,2862021Assets 2022: $436,442Liabilities 2022: $0Net Assets 2022: $436,4422022Assets 2023: $437,009Liabilities 2023: $0Net Assets 2023: $437,0092023Assets 2024: $466,625Liabilities 2024: $0Net Assets 2024: $466,6252024Assets 2025: $527,109Liabilities 2025: $0Net Assets 2025: $527,1092025

Highlighted filing

2019

Assets$421,067
Liabilities-
Net Assets$421,067

Operations Trend

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

$400K$300K$200K$100K$0-$100KRevenue 2012: $206,163Expenses 2012: $169,283Net Income 2012: $36,8802012Revenue 2013: $165,161Expenses 2013: $168,990Net Income 2013: -$3,8292013Revenue 2014: $204,498Expenses 2014: $154,774Net Income 2014: $49,7242014Revenue 2015: $195,383Expenses 2015: $158,030Net Income 2015: $37,3532015Revenue 2016: $181,580Expenses 2016: $195,908Net Income 2016: -$14,3282016Revenue 2017: $178,752Expenses 2017: $182,865Net Income 2017: -$4,1132017Revenue 2018: $174,256Expenses 2018: $178,203Net Income 2018: -$3,9472018Revenue 2019: $196,682Expenses 2019: $175,204Net Income 2019: $21,4782019Revenue 2020: $192,522Expenses 2020: $180,642Net Income 2020: $11,8802020Revenue 2021: $185,782Expenses 2021: $209,443Net Income 2021: -$23,6612021Revenue 2022: $257,767Expenses 2022: $230,611Net Income 2022: $27,1562022Revenue 2023: $238,182Expenses 2023: $237,615Net Income 2023: $5672023Revenue 2024: $309,955Expenses 2024: $280,339Net Income 2024: $29,6162024Revenue 2025: $331,179Expenses 2025: $270,695Net Income 2025: $60,4842025

Highlighted filing

2019

Revenue$196,682
Expenses$175,204
Net Income$21,478
Jump To
Filing Snapshot
Filing Period
Jun 1, 2018 to May 31, 2019
Signed
Sep 12, 2019
Return Version
2018v3.1
Gross Receipts
$196,682
Mission and Program Overview

Mission

Providing preschool education

Program Services

DescriptionGrantsExpenses
EXPENSES IN CONNECTION WITH OPERATION OF A PRESCHOOL TO PROVIDE QUALITY PRESCHOOL EDUCATION TO 3 AND 4 YEAR OLDS IN THE KREMMLING, COLORADO REGION.$171,404$128,797
Compensation and Service Providers

Employees

NameTitleFull / Part TimeBaseOtherTotal
MICHELE DESANTISchool DirectorFT$40,651-$40,651
CRYSTAL RATCLIFFPresidentPT$0--
KELLY VRBASTreasurerPT$0--
LAUREN BRUCHEZSecretary-$0--
TONYA BAGLEYFundraising-$0--
Filing and Contact Details

Filer

Filer Name
Kremmling Preschool
EIN
84-0644799
Phone
9707249483
Address
PO BOX 636, KREMMLING, CO 80459

Signing Officer

Name
Kelly Vrbas
Title
Treasurer
Signed
2019-09-12
Discuss with paid preparer
Yes

Preparer

Firm
John a Hammerland Jr CPA Pc
Address
10881 W Asbury Ave Ste 235, Lakewood, CO 80227
Preparer
John a Hammerland Jr CPA
Phone
3039881121
Supplemental Narrative

Additional Explanations

Other Revenue.1

Incidental rental income $10200

Other Revenue.2

FUND DRIVES $9431

Other Revenue.3

Miscellaneous income $586

Other Expenses.1001

Advertising and Promotion $986

Other Expenses.1002

Office Expenses $2155

Other Expenses.1003

Information Technology $480

Other Expenses.1005

Travel $32

Other Expenses.1

SUPPLIES $5338

Other Expenses.2

CURRICULUM COSTS $3659

Other Expenses.3

Liability insurance $3468

Other Expenses.4

Workers comp insurance $1369

Other Expenses.5

Dues & subscriptions $1219

Other Expenses.6

Cost of fund raising events $1192

Other Expenses.7

CONTRACT SERVICES $870

Other Expenses.9

LICENSE & PERMITS $488

Raw XML Appendix171 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/PersonNm0KELLY VRBAS
IRS990EZ/BooksInCareOfDetail/PhoneNum09707249483
IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt0PO BOX 636
IRS990EZ/BooksInCareOfDetail/USAddress/CityNm0KREMMLING
IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd0CO
IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd0804590636
IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt0399589
IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt0421067
IRS990EZ/ChgMadeToOrgnzngDocNotRptInd0false
IRS990EZ/ContributionsGiftsGrantsEtcAmt0133973
IRS990EZ/CostOfGoodsSoldAmt00
IRS990EZ/CostOrOtherBasisExpenseSaleAmt00
IRS990EZ/DonorAdvisedFndsInd0false
IRS990EZ/EngagedInExcessBenefitTransInd0false
IRS990EZ/ExcessOrDeficitForYearAmt021478
IRS990EZ/FeesAndOtherPymtToIndCntrctAmt02608
IRS990EZ/FiledScheduleAInd0true
IRS990EZ/ForeignFinancialAccountInd0false
IRS990EZ/ForeignOfficeInd0false
IRS990EZ/Form1120PolFiledInd0false
IRS990EZ/Form720FiledInd0false
IRS990EZ/Form990TotalAssetsGrp/BOYAmt0399589
IRS990EZ/Form990TotalAssetsGrp/EOYAmt0421067
IRS990EZ/FundraisingGrossIncomeAmt00
IRS990EZ/GrossReceiptsAmt0196682
IRS990EZ/GrossReceiptsForPublicUseAmt00
IRS990EZ/InfoInScheduleOPartIInd0X
IRS990EZ/InfoInScheduleOPartVInd0X
IRS990EZ/InitiationFeesAndCapContriAmt00
IRS990EZ/InvestmentIncomeAmt01109
IRS990EZ/LobbyingActivitiesInd0false
IRS990EZ/MadeLoansToFromOfficersInd0false
IRS990EZ/MethodOfAccountingCashInd0X
IRS990EZ/NetAssetsOrFundBalancesBOYAmt0399589
IRS990EZ/NetAssetsOrFundBalancesEOYAmt0421067
IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt0399589
IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt0421067
IRS990EZ/OccupancyRentUtltsAndMaintAmt013543
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt05.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt15.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt21.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt31.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt440.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt10
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt20
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt30
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt440651
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm0CRYSTAL RATCLIFF
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm1KELLY VRBAS
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm2LAUREN BRUCHEZ
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm3TONYA BAGLEY
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm4MICHELE DESANTI
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt0President
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt1Treasurer
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt2Secretary
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt3Fundraising
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt4SCHOOL DIRECTOR
IRS990EZ/OperateHospitalInd0false
IRS990EZ/Organization501c3Ind0X
IRS990EZ/OrganizationDissolvedEtcInd0false
IRS990EZ/OrganizationFiled990TInd0false
IRS990EZ/OrganizationHadUBIInd0false
IRS990EZ/OtherExpensesTotalAmt021256
IRS990EZ/OtherRevenueTotalAmt020217
IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt0NONE
IRS990EZ/PartVIOfCompOfHghstPdEmplTxt0NONE
IRS990EZ/PoliticalCampaignActyInd0false
IRS990EZ/PrimaryExemptPurposeTxt0PROVIDING PRESCHOOL EDUCATION
IRS990EZ/PrintingPublicationsPostageAmt0575
IRS990EZ/ProgramServiceRevenueAmt041383
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt0EXPENSES IN CONNECTION WITH OPERATION OF A PRESCHOOL TO PROVIDE QUALITY PRESCHOOL EDUCATION TO 3 AND 4 YEAR OLDS IN THE KREMMLING, COLORADO REGION.
IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt0171404
IRS990EZ/ProgramSrvcAccomplishmentGrp/ProgramServiceExpensesAmt0128797
IRS990EZ/ProhibitedTaxShelterTransInd0false
IRS990EZ/RelatedOrganizationCtrlEntInd0false
IRS990EZ/RelatedOrgSect527OrgInd0false
IRS990EZ/SalariesOtherCompEmplBnftAmt0137222
IRS990EZ/SchoolOperatingInd0true
IRS990EZ/SpecialEventsDirectExpensesAmt00
IRS990EZ/SubjectToProxyTaxInd0false
IRS990EZ/TanningServicesProvidedInd0false
IRS990EZ/TotalExpensesAmt0175204
IRS990EZ/TotalProgramServiceExpensesAmt0171404
IRS990EZ/TotalRevenueAmt0196682
IRS990EZ/TransactionWithControlEntInd0false
IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd0false
IRS990EZ/TypeOfOrganizationCorpInd0X
IRS990EZ/WebsiteAddressTxt0N/A
IRS990ScheduleA/SchoolInd0X
IRS990ScheduleE/ComplianceWithRevProc7550Ind0true
IRS990ScheduleE/DiscriminateRaceAdmissPlcyInd0false
IRS990ScheduleE/DiscriminateRaceAthltProgInd0false
IRS990ScheduleE/DiscriminateRaceEducPlcyInd0false
IRS990ScheduleE/DiscriminateRaceEmplmFcultyInd0false
IRS990ScheduleE/DiscriminateRaceOtherActyInd0false
IRS990ScheduleE/DiscriminateRaceSchsInd0false
IRS990ScheduleE/DiscriminateRaceStdntsRghtsInd0false
IRS990ScheduleE/DiscriminateRaceUseOfFcltsInd0false
IRS990ScheduleE/GovernmentFinancialAidRcvdInd0true
IRS990ScheduleE/GovernmentFinancialAidRvkdInd0false
IRS990ScheduleE/MaintainCpyOfAllSolInd0true
IRS990ScheduleE/MaintainCpyOfBrochuresEtcInd0true
IRS990ScheduleE/MaintainRacialCompRecsInd0true
IRS990ScheduleE/MaintainScholarshipsRecsInd0true
IRS990ScheduleE/NondiscriminatoryPolicyStmtInd0true
IRS990ScheduleE/PlcyPblczdViaBroadcastMediaInd0true
IRS990ScheduleE/PolicyStmtInBrochuresEtcInd0true
IRS990ScheduleE/SupplementalInformationDetail/ExplanationTxt0THE ORGANIZATION DOES NOT HAVE A MEDIA SOLICITATION PROGRAM. REGISTRATION MATERIALS DESCRIBE THE SCHOOL'S NONDISCRIMINATORY POLICY OF ACCEPTING CHILDREN OF ALL RACES, CREEDS AND COLORS FOR ENROLLMENT AT THE SCHOOL.
IRS990ScheduleE/SupplementalInformationDetail/ExplanationTxt1THE ORGANIZATION RECEIVES GRANTS FROM A LOCAL SCHOOL TO ASSIST IN PROVIDING PRESCHOOL EDUCATION SERVICES.
IRS990ScheduleE/SupplementalInformationDetail/FormAndLineReferenceDesc0Schedule E, Line 3 - Racially Nondiscriminatory Policy Publicized
IRS990ScheduleE/SupplementalInformationDetail/FormAndLineReferenceDesc1Schedule E, Line 4 - Explanation of Records and Materials Not Maintained
IRS990ScheduleE/SupplementalInformationDetail/FormAndLineReferenceDesc2Schedule E, Line 5 - Explanation of Organization Discrimination by Race
IRS990ScheduleE/SupplementalInformationDetail/FormAndLineReferenceDesc3Schedule E, Line 6 - Explanation of Aid or Assistance from Governmental Agency
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt0INCIDENTAL RENTAL INCOME $10200
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1FUND DRIVES $9431
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2MISCELLANEOUS INCOME $586
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3Advertising and Promotion $986
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt4Office Expenses $2155
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt5Information Technology $480
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt6Travel $32
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt7SUPPLIES $5338
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt8CURRICULUM COSTS $3659
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt9LIABILITY INSURANCE $3468
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt10WORKERS COMP INSURANCE $1369
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt11DUES & SUBSCRIPTIONS $1219
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt12COST OF FUND RAISING EVENTS $1192
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt13CONTRACT SERVICES $870
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt14LICENSE & PERMITS $488
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc0Other Revenue.1
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc1Other Revenue.2
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc2Other Revenue.3
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc3Other Expenses.1001
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc4Other Expenses.1002
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc5Other Expenses.1003
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc6Other Expenses.1005
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc7Other Expenses.1
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc8Other Expenses.2
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc9Other Expenses.3
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc10Other Expenses.4
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc11Other Expenses.5
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc12Other Expenses.6
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc13Other Expenses.7
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc14Other Expenses.9
ReturnHeader/BuildTS02019-02-21 02:37:17Z
ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd0true
ReturnHeader/BusinessOfficerGrp/PersonNm0KELLY VRBAS
ReturnHeader/BusinessOfficerGrp/PersonTitleTxt0Treasurer
ReturnHeader/BusinessOfficerGrp/SignatureDt02019-09-12
ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt0KREMMLING PRESCHOOL
ReturnHeader/Filer/BusinessNameControlTxt0KREM
ReturnHeader/Filer/EIN0840644799
ReturnHeader/Filer/PhoneNum09707249483
ReturnHeader/Filer/USAddress/AddressLine1Txt0PO BOX 636
ReturnHeader/Filer/USAddress/CityNm0KREMMLING
ReturnHeader/Filer/USAddress/StateAbbreviationCd0CO
ReturnHeader/Filer/USAddress/ZIPCd080459
ReturnHeader/PreparerFirmGrp/PreparerFirmEIN0840773065
ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt0JOHN A HAMMERLAND JR CPA PC
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt010881 W Asbury Ave Ste 235
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm0Lakewood
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd0CO
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd080227
ReturnHeader/PreparerPersonGrp/PhoneNum03039881121
ReturnHeader/PreparerPersonGrp/PreparerPersonNm0JOHN A HAMMERLAND JR CPA
ReturnHeader/ReturnTs02019-09-17T10:18:07-07:00
ReturnHeader/ReturnTypeCd0990EZ
ReturnHeader/TaxPeriodBeginDt02018-06-01
ReturnHeader/TaxPeriodEndDt02019-05-31
ReturnHeader/TaxYr02018

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings

Balance SheetOperations
YearAssetsLiabilitiesNet AssetsRevenueExpensesNet Income
2025Facts available. Structured filing facts are available, but richer extracted sections are limited.$5.27$0.00$5.27$3.31$2.71$0.60
2024Detailed filing. Detailed filing data is available for this year.$4.67$0.00$4.67$3.10$2.80$0.30
2023Detailed filing. Detailed filing data is available for this year.$4.37$0.00$4.37$2.38$2.38$0.01
2022Detailed filing. Detailed filing data is available for this year.$4.36$0.00$4.36$2.58$2.31$0.27
2021Detailed filing. Detailed filing data is available for this year.$4.09$4.09$1.86$2.09$0.24
2020Detailed filing. Detailed filing data is available for this year.$4.33$4.33$1.93$1.81$0.12
2019Detailed filing. Detailed filing data is available for this year.$4.21$4.21$1.97$1.75$0.21
2018Detailed filing. Detailed filing data is available for this year.$4.00$4.00$1.74$1.78$0.04
2017Detailed filing. Detailed filing data is available for this year.$4.04$4.04$1.79$1.83$0.04
2016Detailed filing. Detailed filing data is available for this year.$4.08$4.08$1.82$1.96$0.14
2015Detailed filing. Detailed filing data is available for this year.$4.22$4.22$1.95$1.58$0.37
2014Detailed filing. Detailed filing data is available for this year.$3.85$0.00$3.85$2.04$1.55$0.50
2013Facts available. Structured filing facts are available, but richer extracted sections are limited.$3.35$3.35$1.65$1.69$0.04
2012Summary only. Only limited summary data is available for this year.$3.39$0.00$3.39$2.06$1.69$0.37