Civic Intelligence

Medical Simulation International

990EZ • Fiscal year 2016 • EIN 45-5257939

Jan 01, 2016 to Dec 31, 2016 • Filed on Jul 18, 2017

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

56th percentile

0.00x

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

2016 filings • 501(c)3 • <$500k nonprofits • Source year 2016

Liabilities / Revenue

55th percentile

0.00x

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

2016 filings • 501(c)3 • <$500k nonprofits • Source year 2016

Net Margin

7th percentile

-61%

Higher net margin than 7% of similar nonprofits.

2016 filings • 501(c)3 • <$500k nonprofits • Source year 2016

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.

2016 filings • 501(c)3 • <$500k nonprofits • Source year 2016

Asset Growth

27th percentile

-12%

Faster asset growth than 27% of similar nonprofits.

2016 filings • 501(c)3 • <$500k nonprofits • Annualized from 2015 to 2016

Revenue Growth

7th percentile

-60%

Faster revenue growth than 7% of similar nonprofits.

2016 filings • 501(c)3 • <$500k nonprofits • Annualized from 2015 to 2016

Balance Sheet
Liabilities / Assets56th percentile

Assets

Down

$73,075

Down $9,797 (-12%) from 2015

Net Assets

Down

$73,075

Down $9,797 (-12%) from 2015

Liabilities

Flat

$0

Flat from 2015

Revenue And Expenses
Liabilities / Revenue55th percentileNet Margin7th percentile

Revenue

Down

$16,056

Down $24,444 (-60%) from 2015

Expenses

Down

$25,853

Down $26,968 (-51%) from 2015

Net Income

Up

-$9,797

Up $2,524 (+20%) from 2015

Historical Trend

Balance Sheet Trend

Asset Growth27th percentile

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

2016

Assets$73,075
Liabilities$0
Net Assets$73,075
Open 2016 Filing

Operations Trend

Revenue Growth7th percentile

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

2016

Revenue$16,056
Expenses$25,853
Net Income-$9,797
Open 2016 Filing
Jump To
Filing Snapshot
Filing Period
Jan 1, 2016 to Dec 31, 2016
Signed
Jul 18, 2017
Return Version
2016v3.0
Gross Receipts
$16,056
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
THE FISTULA REPAIR SIMULATOR WAS RELEASED IN 2016. THE SIMULATOR PROVIDES SIMULATION AND VIDEO TRAINING FOR MEDICAL PROFESSIONALS ALLOWING THEM TO PROVIDE FISTULA SURGICAL CARE WITHIN THEIR COUNTRIES. ADDITIONAL WORK WAS COMPLETED INCLUDING THE FINAL EDITING, DEVELOPMENT OF COLLATERAL MATERIAL, COMPLETION OF TRAINING PROGRAMS AND UPDATING THE WEBSITE.$13,250-
THE MEDICAL DIRECTOR TRAVELED TO ABUJA, NIGERIA TO LEAD A TRAINING SESSION WITH OVER 30 SURGEONS ON THE USE OF THE FISTULA REPAIR PLATFORM. TRAVEL COSTS WERE INCURRED AS WELL AS EXPENSES PAID FOR FACILITY USE, EQUIPMENT AND SUPPLIES USED IN THE TRAINING.$10,807-
Compensation and Service Providers
Top Officer Pay75th percentile

Employees

NameTitleFull / Part TimeBaseOtherTotal
JOHN HEHREPresidentPT$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
2017-07-18
Discuss with paid preparer
Yes

Preparer

Firm
Ouverson Tax & Accounting LLC
Address
9125 Kingsview Ln N, Maple Grove, MN 55369
Preparer
Carmen M Ouverson
Phone
7633018655
Supplemental Narrative

Additional Explanations

Other Expenses.1003

“Information Technology $150”

Other Expenses.1005

“Travel $6205”

Other Expenses.1

“Supplies & equipment $2625”

Other Expenses.3

“BANK FEES $72”

Other Expenses.4

“State registration fee $25”

Raw XML Appendix150 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/BOYAmt082872
IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt073075
IRS990EZ/ChgMadeToOrgnzngDocNotRptInd0false
IRS990EZ/ContributionsGiftsGrantsEtcAmt016056
IRS990EZ/CostOfGoodsSoldAmt00
IRS990EZ/CostOrOtherBasisExpenseSaleAmt00
IRS990EZ/DonorAdvisedFndsInd0false
IRS990EZ/EngagedInExcessBenefitTransInd0false
IRS990EZ/ExcessOrDeficitForYearAmt0-9797
IRS990EZ/FeesAndOtherPymtToIndCntrctAmt014919
IRS990EZ/FiledScheduleAInd0true
IRS990EZ/ForeignFinancialAccountInd0false
IRS990EZ/ForeignOfficeInd0false
IRS990EZ/Form1120PolFiledInd0false
IRS990EZ/Form720FiledInd0false
IRS990EZ/Form990TotalAssetsGrp/BOYAmt082872
IRS990EZ/Form990TotalAssetsGrp/EOYAmt073075
IRS990EZ/FundraisingGrossIncomeAmt00
IRS990EZ/GrossReceiptsAmt016056
IRS990EZ/GrossReceiptsForPublicUseAmt00
IRS990EZ/InfoInScheduleOPartIInd0X
IRS990EZ/InfoInScheduleOPartVInd0X
IRS990EZ/InitiationFeesAndCapContriAmt00
IRS990EZ/LobbyingActivitiesInd0false
IRS990EZ/MadeLoansToFromOfficersInd0false
IRS990EZ/MethodOfAccountingCashInd0X
IRS990EZ/NetAssetsOrFundBalancesBOYAmt082872
IRS990EZ/NetAssetsOrFundBalancesEOYAmt073075
IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt082872
IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt073075
IRS990EZ/OccupancyRentUtltsAndMaintAmt01467
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt05.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt110.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt21.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt31.00
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/OtherExpensesTotalAmt09077
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/PrintingPublicationsPostageAmt0390
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt0THE FISTULA REPAIR SIMULATOR WAS RELEASED IN 2016. THE SIMULATOR PROVIDES SIMULATION AND VIDEO TRAINING FOR MEDICAL PROFESSIONALS ALLOWING THEM TO PROVIDE FISTULA SURGICAL CARE WITHIN THEIR COUNTRIES. ADDITIONAL WORK WAS COMPLETED INCLUDING THE FINAL EDITING, DEVELOPMENT OF COLLATERAL MATERIAL, COMPLETION OF TRAINING PROGRAMS AND UPDATING THE WEBSITE.
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt1THE MEDICAL DIRECTOR TRAVELED TO ABUJA, NIGERIA TO LEAD A TRAINING SESSION WITH OVER 30 SURGEONS ON THE USE OF THE FISTULA REPAIR PLATFORM. TRAVEL COSTS WERE INCURRED AS WELL AS EXPENSES PAID FOR FACILITY USE, EQUIPMENT AND SUPPLIES USED IN THE TRAINING.
IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt013250
IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt110807
IRS990EZ/ProhibitedTaxShelterTransInd0false
IRS990EZ/RelatedOrganizationCtrlEntInd0false
IRS990EZ/RelatedOrgSect527OrgInd0false
IRS990EZ/SchoolOperatingInd0false
IRS990EZ/SpecialEventsDirectExpensesAmt00
IRS990EZ/StatesWhereCopyOfReturnIsFldCd0MN
IRS990EZ/SubjectToProxyTaxInd0false
IRS990EZ/TanningServicesProvidedInd0false
IRS990EZ/TotalExpensesAmt025853
IRS990EZ/TotalProgramServiceExpensesAmt024057
IRS990EZ/TotalRevenueAmt016056
IRS990EZ/TransactionWithControlEntInd0false
IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd0false
IRS990EZ/TypeOfOrganizationCorpInd0X
IRS990EZ/WebsiteAddressTxt0WWW.MEDSIMINTL.ORG
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearAmt016056
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus1YearAmt040500
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus2YearsAmt0146732
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus3YearsAmt026000
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus4YearsAmt037557
IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/TotalAmt0266845
IRS990ScheduleA/GovtFurnSrvcFcltsVl170Grp/TotalAmt00
IRS990ScheduleA/GrossInvestmentIncome170Grp/TotalAmt00
IRS990ScheduleA/OtherIncome170Grp/TotalAmt00
IRS990ScheduleA/PublicOrganization170Ind0X
IRS990ScheduleA/PublicSupportCY170Pct00.59410
IRS990ScheduleA/PublicSupportTotal170Amt0158530
IRS990ScheduleA/SubstantialContributorsTotAmt0108315
IRS990ScheduleA/TaxRevLeviedOrgnztnlBnft170Grp/TotalAmt00
IRS990ScheduleA/ThirtyThrPctSuprtTestsCY170Ind0X
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearAmt016056
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus1YearAmt040500
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus2YearsAmt0146732
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus3YearsAmt026000
IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus4YearsAmt037557
IRS990ScheduleA/TotalCalendarYear170Grp/TotalAmt0266845
IRS990ScheduleA/TotalSupportAmt0266845
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 $150
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1Travel $6205
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2SUPPLIES & EQUIPMENT $2625
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3BANK FEES $72
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.3
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc4Other Expenses.4
ReturnHeader/BuildTS02017-02-10 21:41:12Z
ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd0true
ReturnHeader/BusinessOfficerGrp/PersonNm0JOHN HEHRE
ReturnHeader/BusinessOfficerGrp/PersonTitleTxt0President
ReturnHeader/BusinessOfficerGrp/SignatureDt02017-07-18
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/BusinessNameLine1Txt0Ouverson Tax & Accounting LLC
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt09125 Kingsview Ln N
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm0Maple Grove
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd0MN
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd055369
ReturnHeader/PreparerPersonGrp/PhoneNum07633018655
ReturnHeader/PreparerPersonGrp/PreparerPersonNm0CARMEN M OUVERSON
ReturnHeader/ReturnTs02017-07-18T10:29:33-07:00
ReturnHeader/ReturnTypeCd0990EZ
ReturnHeader/TaxPeriodBeginDt02016-01-01
ReturnHeader/TaxPeriodEndDt02016-12-31
ReturnHeader/TaxYr02016

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings

Displayed year

2016 • Form 990EZDetailed filing. Detailed filing data is available for this year.

Open filing
Assets
$73,075
Liabilities
$0
Net assets
$73,075
Revenue
$16,056
Expenses
$25,853
Net income
-$9,797
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