Civic Intelligence

Medical Simulation International

990EZ • Fiscal year 2014 • EIN 45-5257939

Jan 01, 2014 to Dec 31, 2014 • Filed on Jul 14, 2015

Organization ProfileWWW.MEDSIMINTL.ORG
5345 Clinton AveMinneapolis, MN 55419

(612) 889-3744

Siviq Scores

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

Liabilities / Assets

55th percentile

0.00x

Tied with the lowest-debt nonprofits in its peer group.

2014 filings • 501(c)3 • <$500k nonprofits • Source year 2014

Liabilities / Revenue

55th percentile

0.00x

Tied with the lowest-debt nonprofits in its peer group.

2014 filings • 501(c)3 • <$500k nonprofits • Source year 2014

Net Margin

92nd percentile

49%

Higher net margin than 92% of similar nonprofits.

2014 filings • 501(c)3 • <$500k nonprofits • Source year 2014

Top Officer Pay

74th percentile

$0

Higher top officer pay than 74% of similar nonprofits.

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

2014 filings • 501(c)3 • <$500k nonprofits • Source year 2014

Asset Growth

Score unavailable

No value available

No earlier valid filing was available within the previous three public years.

Source year 2014

Revenue Growth

Score unavailable

No value available

No earlier valid filing was available within the previous three public years.

Source year 2014

Balance Sheet
Liabilities / Assets55th percentile

Assets

$95,193

No earlier filing loaded for comparison.

Net Assets

$95,193

No earlier filing loaded for comparison.

Liabilities

$0

No earlier filing loaded for comparison.

Revenue And Expenses
Liabilities / Revenue55th percentileNet Margin92nd percentile

Revenue

$146,732

No earlier filing loaded for comparison.

Expenses

$74,286

No earlier filing loaded for comparison.

Net Income

$72,446

No earlier filing loaded for comparison.

Historical Trend

Balance Sheet Trend

Asset GrowthScore unavailable

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

$150K$100K$50K$0Assets 2014: $95,193Liabilities 2014: $0Net Assets 2014: $95,1932014Assets 2015: $82,872Liabilities 2015: $0Net Assets 2015: $82,8722015Assets 2016: $73,075Liabilities 2016: $0Net Assets 2016: $73,0752016Assets 2017: $81,114Liabilities 2017: $0Net Assets 2017: $81,1142017Assets 2018: $74,278Liabilities 2018: $0Net Assets 2018: $74,2782018Assets 2019: $75,187Liabilities 2019: $0Net Assets 2019: $75,1872019Assets 2020: $83,234Liabilities 2020: $0Net Assets 2020: $83,2342020Assets 2021: $91,567Liabilities 2021: $1Net Assets 2021: $91,5672021Assets 2022: $99,662Liabilities 2022: $2Net Assets 2022: $99,6602022Assets 2023: $107,578Liabilities 2023: $1Net Assets 2023: $107,5772023Assets 2024: $113,956Liabilities 2024: $2Net Assets 2024: $113,9542024

Highlighted filing

2014

Assets$95,193
Liabilities$0
Net Assets$95,193
Open 2014 Filing

Operations Trend

Revenue GrowthScore unavailable

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

$150K$100K$50K$0-$50KRevenue 2014: $146,732Expenses 2014: $74,286Net Income 2014: $72,4462014Revenue 2015: $40,500Expenses 2015: $52,821Net Income 2015: -$12,3212015Revenue 2016: $16,056Expenses 2016: $25,853Net Income 2016: -$9,7972016Revenue 2017: $10,017Expenses 2017: $1,978Net Income 2017: $8,0392017Revenue 2018: $36,876Expenses 2018: $43,712Net Income 2018: -$6,8362018Revenue 2019: $10,657Expenses 2019: $9,748Net Income 2019: $9092019Revenue 2020: $10,140Expenses 2020: $2,093Net Income 2020: $8,0472020Revenue 2021: $10,056Expenses 2021: $1,723Net Income 2021: $8,3332021Revenue 2022: $10,000Expenses 2022: $1,907Net Income 2022: $8,0932022Revenue 2023: $9,662Expenses 2023: $1,745Net Income 2023: $7,9172023Revenue 2024: $10,409Expenses 2024: $4,032Net Income 2024: $6,3772024

Highlighted filing

2014

Revenue$146,732
Expenses$74,286
Net Income$72,446
Open 2014 Filing
Jump To
Filing Snapshot
Filing Period
Jan 1, 2014 to Dec 31, 2014
Signed
Jul 14, 2015
Return Version
2014v5.0
Gross Receipts
$146,732
Mission and Program Overview

Mission

To improve the ability of local medical personnel to address and treat critical conditions in underdeveloped regions of the world through the use of medical simulation technologies.

Program Services

DescriptionGrantsExpenses
PROGRESS WAS MADE TOWARDS THE COMPLETION OF THE FISTULA REPAIR SIMULATOR. THE OUTSIDE SOFTWARE DEVELOPMENT COMPANY WORKED ON VIDEO COMPOSITING, DEVELOPMENT OF SURGICAL INSTRUMENT IMAGES AND ADDING VOICE CONTENT TO THE TRAINER. ANATOMY TESTING WAS INTEGRATED INTO THE SOFTWARE AS WELL. TESTING OF THE SOFTWARE COMMENCED AND HAS RESULTED IN PROGRAM UPDATES.$60,000-
THE MEDICAL DIRECTOR ATTENDED A FIGO FISTULA COMMITTEE CONFERENCE IN DAR ES SALAAM, TANZANIA. THE PURPOSE OF THE MEETING WAS TO DEMONSTRATE OUR SIMULATOR AND RECEIVE FEEDBACK FROM CENTRAL FIGURES IN THE GLOBAL FISTULA COMMUNITY.$8,367-
A FULL LENGTH DIGITAL ANIMATION SEQUENCE WAS DEVELOPED BY STAFF AT THE UNIVERISITY OF MINNESOTA TO BE INCORPORATED INTO THE SIMULATION TECHNOLOGIES.$5,000-
Compensation and Service Providers
Top Officer Pay74th percentile

Employees

NameTitleFull / Part TimeBaseOtherTotal
JOHN HEHREPresident-$0--
PETER MELCHERTVP/Medical DirectorPT$0--
CHRISTINE HEHRESecretary-$0--
LORA STEGE KOPPELDirector-$0--
Filing and Contact Details

Filer

Filer Name
Medical Simulation International
EIN
45-5257939
Phone
6128893744
Address
5345 CLINTON AVE, MINNEAPOLIS, MN 55419

Signing Officer

Name
John Hehre
Title
President
Signed
2015-07-14
Discuss with paid preparer
Yes

Preparer

Firm
Mcmanus Babcock & Co Ltd
Address
5701 KENTUCKY AVE N STE 200, CRYSTAL, MN 55428-3370
Preparer
Carmen Ouverson
Phone
7635353600
Supplemental Narrative

Additional Explanations

Other Expenses.1003

“Information Technology $174”

Other Expenses.1005

“Travel $8367”

Other Expenses.1

“Development expenses $642”

Other Expenses.2

“BANK FEES $78”

Other Expenses.3

“State registration fee $25”

Raw XML Appendix146 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/PersonNm0JOHN HEHRE
IRS990EZ/BooksInCareOfDetail/PhoneNum06128893744
IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt05345 CLINTON AVE
IRS990EZ/BooksInCareOfDetail/USAddress/CityNm0MINNEAPOLIS
IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd0MN
IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd055419
IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt022747
IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt095193
IRS990EZ/ChgMadeToOrgnzngDocNotRptInd0false
IRS990EZ/ContributionsGiftsGrantsEtcAmt0146732
IRS990EZ/CostOfGoodsSoldAmt00
IRS990EZ/CostOrOtherBasisExpenseSaleAmt00
IRS990EZ/DonorAdvisedFndsInd0false
IRS990EZ/EngagedInExcessBenefitTransInd0false
IRS990EZ/ExcessOrDeficitForYearAmt072446
IRS990EZ/FeesAndOtherPymtToIndCntrctAmt065000
IRS990EZ/FiledScheduleAInd0true
IRS990EZ/ForeignFinancialAccountInd0false
IRS990EZ/ForeignOfficeInd0false
IRS990EZ/Form1120PolFiledInd0false
IRS990EZ/Form720FiledInd0false
IRS990EZ/Form990TotalAssetsGrp/BOYAmt022747
IRS990EZ/Form990TotalAssetsGrp/EOYAmt095193
IRS990EZ/FundraisingGrossIncomeAmt00
IRS990EZ/GrossReceiptsAmt0146732
IRS990EZ/GrossReceiptsForPublicUseAmt00
IRS990EZ/InfoInScheduleOPartIInd0X
IRS990EZ/InfoInScheduleOPartVInd0X
IRS990EZ/InitiationFeesAndCapContriAmt00
IRS990EZ/LobbyingActivitiesInd0false
IRS990EZ/MadeLoansToFromOfficersInd0false
IRS990EZ/MethodOfAccountingCashInd0X
IRS990EZ/NetAssetsOrFundBalancesBOYAmt022747
IRS990EZ/NetAssetsOrFundBalancesEOYAmt095193
IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt022747
IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt095193
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt04.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt114.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt21.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt30
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt10
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt20
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt30
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm0JOHN HEHRE
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm1PETER MELCHERT
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm2CHRISTINE HEHRE
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm3LORA STEGE KOPPEL
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt0President
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt1VP/MEDICAL DIR.
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt2Secretary
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt3Director
IRS990EZ/OperateHospitalInd0false
IRS990EZ/Organization501c3Ind0X
IRS990EZ/OrganizationDissolvedEtcInd0false
IRS990EZ/OrganizationFiled990TInd0false
IRS990EZ/OrganizationHadUBIInd0false
IRS990EZ/OtherExpensesTotalAmt09286
IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt0NONE
IRS990EZ/PartVIOfCompOfHghstPdEmplTxt0NONE
IRS990EZ/PoliticalCampaignActyInd0false
IRS990EZ/PrimaryExemptPurposeTxt0TO IMPROVE THE ABILITY OF LOCAL MEDICAL PERSONNEL TO ADDRESS AND TREAT CRITICAL CONDITIONS IN UNDERDEVELOPED REGIONS OF THE WORLD THROUGH THE USE OF MEDICAL SIMULATION TECHNOLOGIES.
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt0PROGRESS WAS MADE TOWARDS THE COMPLETION OF THE FISTULA REPAIR SIMULATOR. THE OUTSIDE SOFTWARE DEVELOPMENT COMPANY WORKED ON VIDEO COMPOSITING, DEVELOPMENT OF SURGICAL INSTRUMENT IMAGES AND ADDING VOICE CONTENT TO THE TRAINER. ANATOMY TESTING WAS INTEGRATED INTO THE SOFTWARE AS WELL. TESTING OF THE SOFTWARE COMMENCED AND HAS RESULTED IN PROGRAM UPDATES.
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt1A FULL LENGTH DIGITAL ANIMATION SEQUENCE WAS DEVELOPED BY STAFF AT THE UNIVERISITY OF MINNESOTA TO BE INCORPORATED INTO THE SIMULATION TECHNOLOGIES.
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt2THE MEDICAL DIRECTOR ATTENDED A FIGO FISTULA COMMITTEE CONFERENCE IN DAR ES SALAAM, TANZANIA. THE PURPOSE OF THE MEETING WAS TO DEMONSTRATE OUR SIMULATOR AND RECEIVE FEEDBACK FROM CENTRAL FIGURES IN THE GLOBAL FISTULA COMMUNITY.
IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt060000
IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt15000
IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt28367
IRS990EZ/ProhibitedTaxShelterTransInd0false
IRS990EZ/RelatedOrganizationCtrlEntInd0false
IRS990EZ/RelatedOrgSect527OrgInd0false
IRS990EZ/SchoolOperatingInd0false
IRS990EZ/SpecialEventsDirectExpensesAmt00
IRS990EZ/StatesWhereCopyOfReturnIsFldCd0MN
IRS990EZ/SubjectToProxyTaxInd0false
IRS990EZ/TanningServicesProvidedInd0false
IRS990EZ/TotalExpensesAmt074286
IRS990EZ/TotalProgramServiceExpensesAmt073367
IRS990EZ/TotalRevenueAmt0146732
IRS990EZ/TransactionWithControlEntInd0false
IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd0false
IRS990EZ/TypeOfOrganizationCorpInd0X
IRS990EZ/WebsiteAddressTxt0WWW.MEDSIMINTL.ORG
IRS990ScheduleA/First5Years170Ind0X
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearAmt0146732
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus1YearAmt026000
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus2YearsAmt037557
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/TotalAmt0210289
IRS990ScheduleA/GovtFurnSrvcFcltsVl170Grp/TotalAmt00
IRS990ScheduleA/GrossInvestmentIncome170Grp/TotalAmt00
IRS990ScheduleA/OtherIncome170Grp/TotalAmt00
IRS990ScheduleA/PublicOrganization170Ind0X
IRS990ScheduleA/PublicSupportCY170Pct00.00000
IRS990ScheduleA/PublicSupportTotal170Amt0138701
IRS990ScheduleA/SubstantialContributorsTotAmt071588
IRS990ScheduleA/TaxRevLeviedOrgnztnlBnft170Grp/TotalAmt00
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearAmt0146732
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus1YearAmt026000
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus2YearsAmt037557
IRS990ScheduleA/TotalCalendarYear170Grp/TotalAmt0210289
IRS990ScheduleA/TotalSupportAmt0210289
IRS990ScheduleA/UnrelatedBusinessNetIncm170Grp/TotalAmt00
IRS990ScheduleB/ContributorInformationGrp/ContributorBusinessName/BusinessNameLine10RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorNum0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/AddressLine10RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/AddressLine20RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/City0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/State0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/ZIPCode0RESTRICTED
IRS990ScheduleB/ContributorInformationGrp/TotalContributionsAmt0RESTRICTED
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt0Information Technology $174
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1Travel $8367
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2DEVELOPMENT EXPENSES $642
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3BANK FEES $78
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt4STATE REGISTRATION FEE $25
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc0Other Expenses.1003
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc1Other Expenses.1005
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc2Other Expenses.1
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc3Other Expenses.2
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc4Other Expenses.3
ReturnHeader/BuildTS02016-02-25 16:41:14Z
ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd0true
ReturnHeader/BusinessOfficerGrp/PersonNm0JOHN HEHRE
ReturnHeader/BusinessOfficerGrp/PersonTitleTxt0President
ReturnHeader/BusinessOfficerGrp/SignatureDt02015-07-14
ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt0MEDICAL SIMULATION INTERNATIONAL
ReturnHeader/Filer/BusinessNameControlTxt0MEDI
ReturnHeader/Filer/EIN0455257939
ReturnHeader/Filer/PhoneNum06128893744
ReturnHeader/Filer/USAddress/AddressLine1Txt05345 CLINTON AVE
ReturnHeader/Filer/USAddress/CityNm0MINNEAPOLIS
ReturnHeader/Filer/USAddress/StateAbbreviationCd0MN
ReturnHeader/Filer/USAddress/ZIPCd055419
ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt0MCMANUS BABCOCK & CO LTD
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt05701 KENTUCKY AVE N STE 200
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm0CRYSTAL
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd0MN
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd0554283370
ReturnHeader/PreparerPersonGrp/PhoneNum07635353600
ReturnHeader/PreparerPersonGrp/PreparerPersonNm0Carmen Ouverson
ReturnHeader/ReturnTs02015-07-14T07:09:45-07:00
ReturnHeader/ReturnTypeCd0990EZ
ReturnHeader/TaxPeriodBeginDt02014-01-01
ReturnHeader/TaxPeriodEndDt02014-12-31
ReturnHeader/TaxYr02014

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings

Displayed year

2014 • Form 990EZDetailed filing. Detailed filing data is available for this year.

Open filing
Assets
$95,193
Liabilities
$0
Net assets
$95,193
Revenue
$146,732
Expenses
$74,286
Net income
$72,446
Balance SheetOperations
YearAssetsLiabilitiesNet AssetsRevenueExpensesNet Income
2024Detailed filing. Detailed filing data is available for this year.$1.14$0.00$1.14$0.10$0.04$0.06
2023Detailed filing. Detailed filing data is available for this year.$1.08$0.00$1.08$0.10$0.02$0.08
2022Detailed filing. Detailed filing data is available for this year.$1.00$0.00$1.00$0.10$0.02$0.08
2021Detailed filing. Detailed filing data is available for this year.$0.92$0.00$0.92$0.10$0.02$0.08
2020Detailed filing. Detailed filing data is available for this year.$0.83$0.00$0.83$0.10$0.02$0.08
2019Detailed filing. Detailed filing data is available for this year.$0.75$0.00$0.75$0.11$0.10$0.01
2018Detailed filing. Detailed filing data is available for this year.$0.74$0.00$0.74$0.37$0.44$0.07
2017Detailed filing. Detailed filing data is available for this year.$0.81$0.00$0.81$0.10$0.02$0.08
2016Detailed filing. Detailed filing data is available for this year.$0.73$0.00$0.73$0.16$0.26$0.10
2015Detailed filing. Detailed filing data is available for this year.$0.83$0.00$0.83$0.41$0.53$0.12
2014Detailed filing. Detailed filing data is available for this year.$0.95$0.00$0.95$1.47$0.74$0.72