Civic Intelligence

Mission Regan Inc

990EZ • Fiscal year 2017 • EIN 80-0860021

Jan 01, 2017 to Dec 31, 2017 • Filed on May 10, 2018

330 Industrial Boulevard 111Mckinney, TX 75069-7344

(972) 569-3929

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 2017

Liabilities / Revenue

Score unavailable

No value available

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

Source year 2017

Net Margin

73rd percentile

17%

Higher net margin than 73% of similar nonprofits.

2017 filings • 501(c)3 • <$500k nonprofits • Source year 2017

Top Officer Pay

92nd percentile

$49,561

Higher top officer pay than 92% of similar nonprofits.

Top officer pay equals 37.5% of source-year revenue.

2017 filings • 501(c)3 • <$500k nonprofits • Source year 2017

Asset Growth

82nd percentile

41%

Faster asset growth than 82% of similar nonprofits.

2017 filings • 501(c)3 • <$500k nonprofits • Annualized from 2016 to 2017

Revenue Growth

65th percentile

12%

Faster revenue growth than 65% of similar nonprofits.

2017 filings • 501(c)3 • <$500k nonprofits • Annualized from 2016 to 2017

Assets

Up

$77,986

Up $22,669 (+41%) from 2016

Net Assets

Up

$77,986

Up $22,669 (+41%) from 2016

Liabilities

-

No earlier filing loaded for comparison.

Revenue

Up

$132,182

Up $14,278 (+12%) from 2016

Expenses

Up

$109,514

Up $19,515 (+22%) from 2016

Net Income

Down

$22,668

Down $5,237 (-19%) from 2016

Historical Trend

Balance Sheet Trend

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

$600K$400K$200K$0Assets 2015: $27,411Net Assets 2015: $27,4112015Assets 2016: $55,317Net Assets 2016: $55,3172016Assets 2017: $77,986Net Assets 2017: $77,9862017Assets 2018: $68,449Liabilities 2018: $0Net Assets 2018: $68,4492018Assets 2019: $219,497Liabilities 2019: $0Net Assets 2019: $219,4972019Assets 2020: $467,557Liabilities 2020: $0Net Assets 2020: $467,5572020Assets 2021: $544,067Liabilities 2021: $12,000Net Assets 2021: $532,0672021Assets 2022: $501,236Liabilities 2022: $0Net Assets 2022: $501,2362022Assets 2023: $472,861Liabilities 2023: $0Net Assets 2023: $472,8612023Assets 2024: $464,463Liabilities 2024: $734Net Assets 2024: $463,7292024

Highlighted filing

2017

Assets$77,986
Liabilities-
Net Assets$77,986

Operations Trend

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

$600K$400K$200K$0-$200KRevenue 2015: $92,510Expenses 2015: $81,337Net Income 2015: $11,1732015Revenue 2016: $117,904Expenses 2016: $89,999Net Income 2016: $27,9052016Revenue 2017: $132,182Expenses 2017: $109,514Net Income 2017: $22,6682017Revenue 2018: $229,286Expenses 2018: $239,725Net Income 2018: -$10,4392018Revenue 2019: $439,595Expenses 2019: $287,941Net Income 2019: $151,6542019Revenue 2020: $495,912Expenses 2020: $247,853Net Income 2020: $248,0592020Revenue 2021: $468,331Expenses 2021: $403,821Net Income 2021: $64,5102021Revenue 2022: $393,157Expenses 2022: $423,988Net Income 2022: -$30,8312022Revenue 2023: $517,007Expenses 2023: $545,382Net Income 2023: -$28,3752023Revenue 2024: $508,129Expenses 2024: $517,261Net Income 2024: -$9,1322024

Highlighted filing

2017

Revenue$132,182
Expenses$109,514
Net Income$22,668
Jump To
Filing Snapshot
Filing Period
Jan 1, 2017 to Dec 31, 2017
Signed
May 10, 2018
Return Version
2017v2.3
Gross Receipts
$139,611
Mission and Program Overview

Mission

Redistribute medical supplies locally and globally to individuals and organizations in need.

Program Services

DescriptionGrantsExpenses
NONE--
Compensation and Service Providers

Employees

NameTitleFull / Part TimeBaseOtherTotal
JOSHUA WILLISExecutive DiFT$49,561-$49,561
BRENT ARMSTRONGPresident-$0--
COURTNEY WILLISVice PresidePT$0--
ROBERT CAMPTreasurer-$0--
TYLER RICHARDSONDirector-$0--
CARL HANNADirector-$0--
STEWART HAYESDirector-$0--
JOHN ECONOMIDISDirector-$0--
KRISTAL MANTYHDirector-$0--
Fundraising, Events, and Gaming

Fundraising Events

EventGross ReceiptsGross RevenueDirect ExpensesNet Income
Golf Fundraiser$17,251$17,251$5,315$11,936
Total Events$17,251$17,251$5,315$11,936
Filing and Contact Details

Filer

Filer Name
Mission Regan Inc
EIN
80-0860021
Address
330 INDUSTRIAL BOULEVARD 111, MCKINNEY, TX 75069-7344

Signing Officer

Name
Robert Camp
Title
Treasurer
Signed
2018-05-10
Discuss with paid preparer
Yes

Preparer

Firm
Kenneth Springfield Pc
Address
PO BOX 250808, PLANO, TX 75025-0808
Preparer
Kenneth W Springfield CPA
Phone
9723900277
Supplemental Narrative

Additional Explanations

Form 990-ez, Part I, Line 8

Directed giving 16,600 total 16,600

Form 990-ez, Part I, Line 16

Directed giving cost of goods sold 7,200 expenses advertising and promotion 545 office 1,099 auto expenses 5,483 bank charges 113 food/hospitality 1,126 merchant services 1,674 miscellaneous 183 quickbooks online 869 training 198 utilities 2,208 warehouse 2,693 non-investment depreciation 9,242 total 32,633

Form 990-ez, Part II, Line 24

Due from employees 11 0 vehicle 0 15,403 less accumulated depreciation 0 9,242 trailer 0 2,295 less accumulated depreciation 0 2,295 total 11 6,161

Form 990-ez, Part III

Redistribute medical supplies locally and globally to individuals and organizations in need.

Raw XML Appendix178 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/PersonNm0AMBER BRUNER
IRS990EZ/BooksInCareOfDetail/PhoneNum09725693929
IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt0330 INDUSTRIAL BLVD STE 111
IRS990EZ/BooksInCareOfDetail/USAddress/CityNm0MCKINNEY
IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd0TX
IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd0750697344
IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt055307
IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt071825
IRS990EZ/ChgMadeToOrgnzngDocNotRptInd0false
IRS990EZ/ContributionsGiftsGrantsEtcAmt0103339
IRS990EZ/CostOfGoodsSoldAmt02114
IRS990EZ/DonorAdvisedFndsInd0false
IRS990EZ/EngagedInExcessBenefitTransInd0false
IRS990EZ/ExcessOrDeficitForYearAmt022668
IRS990EZ/FeesAndOtherPymtToIndCntrctAmt01308
IRS990EZ/FiledScheduleAInd0true
IRS990EZ/ForeignFinancialAccountInd0false
IRS990EZ/ForeignOfficeInd0false
IRS990EZ/Form1120PolFiledInd0false
IRS990EZ/Form990TotalAssetsGrp/BOYAmt055318
IRS990EZ/Form990TotalAssetsGrp/EOYAmt077986
IRS990EZ/FundraisingGrossIncomeAmt019245
IRS990EZ/GrossProfitLossSlsOfInvntryAmt0-1687
IRS990EZ/GrossReceiptsAmt0139611
IRS990EZ/GrossSalesOfInventoryAmt0427
IRS990EZ/InfoInScheduleOPartIIIInd0X
IRS990EZ/InfoInScheduleOPartIIInd0X
IRS990EZ/InfoInScheduleOPartIInd0X
IRS990EZ/LobbyingActivitiesInd0false
IRS990EZ/MadeLoansToFromOfficersInd0false
IRS990EZ/MethodOfAccountingCashInd0X
IRS990EZ/NetAssetsOrFundBalancesBOYAmt055318
IRS990EZ/NetAssetsOrFundBalancesEOYAmt077986
IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt055318
IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt077986
IRS990EZ/OccupancyRentUtltsAndMaintAmt021600
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt03.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt140.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt225.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt31.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt41.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt51.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt61.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt71.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt81.00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt00
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt149561
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt20
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt30
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt40
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt50
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt60
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt70
IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt80
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm0BRENT ARMSTRONG
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm1JOSHUA WILLIS
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm2COURTNEY WILLIS
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm3ROBERT CAMP
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm4TYLER RICHARDSON
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm5CARL HANNA
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm6STEWART HAYES
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm7JOHN ECONOMIDIS
IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm8KRISTAL MANTYH
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt0PRESIDENT
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt1EXECUTIVE DI
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt2VICE PRESIDE
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt3TREASURER
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt4DIRECTOR
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt5DIRECTOR
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt6DIRECTOR
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt7DIRECTOR
IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt8DIRECTOR
IRS990EZ/OperateHospitalInd0false
IRS990EZ/Organization501c3Ind0X
IRS990EZ/OrganizationDissolvedEtcInd0false
IRS990EZ/OrganizationHadUBIInd0false
IRS990EZ/OtherAssetsTotalDetail/BOYAmt011
IRS990EZ/OtherAssetsTotalDetail/EOYAmt06161
IRS990EZ/OtherExpensesTotalAmt032633
IRS990EZ/OtherRevenueTotalAmt016600
IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt0NONE
IRS990EZ/PartVIOfCompOfHghstPdEmplTxt0NONE
IRS990EZ/PoliticalCampaignActyInd0false
IRS990EZ/PrimaryExemptPurposeTxt0REDISTRIBUTE MEDICAL SUPPLIES LOCALLY AND GLOBALLY TO INDIVIDUALS AND ORGANIZATIONS IN NEED.
IRS990EZ/PrintingPublicationsPostageAmt0621
IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt0NONE
IRS990EZ/ProhibitedTaxShelterTransInd0false
IRS990EZ/RelatedOrganizationCtrlEntInd0false
IRS990EZ/SalariesOtherCompEmplBnftAmt053352
IRS990EZ/ScheduleBNotRequiredInd0X
IRS990EZ/SchoolOperatingInd0false
IRS990EZ/SpecialEventsDirectExpensesAmt05315
IRS990EZ/SpecialEventsNetIncomeLossAmt013930
IRS990EZ/SubjectToProxyTaxInd0false
IRS990EZ/TanningServicesProvidedInd0false
IRS990EZ/TotalExpensesAmt0109514
IRS990EZ/TotalRevenueAmt0132182
IRS990EZ/TransactionWithControlEntInd0false
IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd0false
IRS990EZ/TypeOfOrganizationCorpInd0X
IRS990EZ/WebsiteAddressTxt0WWW.MISSIONREGAN.ORG
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearAmt0103339
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus1YearAmt0126401
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus2YearsAmt096574
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/CurrentTaxYearMinus3YearsAmt068476
IRS990ScheduleA/GiftsGrantsContrisRcvd509Grp/TotalAmt0394790
IRS990ScheduleA/GrossReceiptsAdmissionsGrp/CurrentTaxYearAmt036272
IRS990ScheduleA/GrossReceiptsAdmissionsGrp/CurrentTaxYearMinus1YearAmt0223
IRS990ScheduleA/GrossReceiptsAdmissionsGrp/CurrentTaxYearMinus2YearsAmt02609
IRS990ScheduleA/GrossReceiptsAdmissionsGrp/CurrentTaxYearMinus3YearsAmt011388
IRS990ScheduleA/GrossReceiptsAdmissionsGrp/TotalAmt050492
IRS990ScheduleA/InvestmentIncomeCYPct00.00000
IRS990ScheduleA/InvestmentIncomePYPct00.00000
IRS990ScheduleA/PubliclySupportedOrg509a2Ind0X
IRS990ScheduleA/PublicSupportCY509Pct01.00000
IRS990ScheduleA/PublicSupportTotal509Amt0445282
IRS990ScheduleA/ThirtyThrPctSuprtTestsCY509Ind0X
IRS990ScheduleA/Total509Grp/CurrentTaxYearAmt0139611
IRS990ScheduleA/Total509Grp/CurrentTaxYearMinus1YearAmt0126624
IRS990ScheduleA/Total509Grp/CurrentTaxYearMinus2YearsAmt099183
IRS990ScheduleA/Total509Grp/CurrentTaxYearMinus3YearsAmt079864
IRS990ScheduleA/Total509Grp/TotalAmt0445282
IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearAmt0139611
IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearMinus1YearAmt0126624
IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearMinus2YearsAmt099183
IRS990ScheduleA/TotalSupportCalendarYearGrp/CurrentTaxYearMinus3YearsAmt079864
IRS990ScheduleA/TotalSupportCalendarYearGrp/TotalAmt0445282
IRS990ScheduleG/FundraisingEventInformationGrp/DirectExpenseSummaryEventsAmt05315
IRS990ScheduleG/FundraisingEventInformationGrp/Event1Nm0GOLF FUNDRAISER
IRS990ScheduleG/FundraisingEventInformationGrp/GrossReceiptsEvent1Amt017251
IRS990ScheduleG/FundraisingEventInformationGrp/GrossReceiptsTotalAmt017251
IRS990ScheduleG/FundraisingEventInformationGrp/GrossRevenueEvent1Amt017251
IRS990ScheduleG/FundraisingEventInformationGrp/GrossRevenueTotalEventsAmt017251
IRS990ScheduleG/FundraisingEventInformationGrp/NetIncomeSummaryAmt011936
IRS990ScheduleG/FundraisingEventInformationGrp/OthDirectExpnssTotalEventsAmt05315
IRS990ScheduleG/FundraisingEventInformationGrp/OtherDirectExpensesEvent1Amt05315
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt0DIRECTED GIVING 16,600 TOTAL 16,600
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt1DIRECTED GIVING COST OF GOODS SOLD 7,200 EXPENSES ADVERTISING AND PROMOTION 545 OFFICE 1,099 AUTO EXPENSES 5,483 BANK CHARGES 113 FOOD/HOSPITALITY 1,126 MERCHANT SERVICES 1,674 MISCELLANEOUS 183 QUICKBOOKS ONLINE 869 TRAINING 198 UTILITIES 2,208 WAREHOUSE 2,693 NON-INVESTMENT DEPRECIATION 9,242 TOTAL 32,633
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt2DUE FROM EMPLOYEES 11 0 VEHICLE 0 15,403 LESS ACCUMULATED DEPRECIATION 0 9,242 TRAILER 0 2,295 LESS ACCUMULATED DEPRECIATION 0 2,295 TOTAL 11 6,161
IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt3REDISTRIBUTE MEDICAL SUPPLIES LOCALLY AND GLOBALLY TO INDIVIDUALS AND ORGANIZATIONS IN NEED.
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc0FORM 990-EZ, PART I, LINE 8
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc1FORM 990-EZ, PART I, LINE 16
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc2FORM 990-EZ, PART II, LINE 24
IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc3FORM 990-EZ, PART III
ReturnHeader/BuildTS02018-06-14 16:35:46Z
ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd0true
ReturnHeader/BusinessOfficerGrp/PersonNm0ROBERT CAMP
ReturnHeader/BusinessOfficerGrp/PersonTitleTxt0TREASURER
ReturnHeader/BusinessOfficerGrp/SignatureDt02018-05-10
ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt0MISSION REGAN INC
ReturnHeader/Filer/BusinessNameControlTxt0MISS
ReturnHeader/Filer/EIN0800860021
ReturnHeader/Filer/USAddress/AddressLine1Txt0330 INDUSTRIAL BOULEVARD 111
ReturnHeader/Filer/USAddress/CityNm0MCKINNEY
ReturnHeader/Filer/USAddress/StateAbbreviationCd0TX
ReturnHeader/Filer/USAddress/ZIPCd0750697344
ReturnHeader/FilingSecurityInformation/AtSubmissionCreationDeviceId04BBD7829E2EAF4BD1AA8FA011C2D95DA3F086FEF
ReturnHeader/FilingSecurityInformation/AtSubmissionFilingDeviceId04BBD7829E2EAF4BD1AA8FA011C2D95DA3F086FEF
ReturnHeader/FilingSecurityInformation/FilingLicenseTypeCd0P
ReturnHeader/FilingSecurityInformation/IPAddress/IPv4AddressTxt076.186.118.59
ReturnHeader/FilingSecurityInformation/IPDt02018-05-12
ReturnHeader/FilingSecurityInformation/IPTimezoneCd0CD
ReturnHeader/FilingSecurityInformation/IPTm008:39:06
ReturnHeader/PreparerFirmGrp/PreparerFirmEIN0752333337
ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt0KENNETH SPRINGFIELD PC
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt0PO BOX 250808
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm0PLANO
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd0TX
ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd0750250808
ReturnHeader/PreparerPersonGrp/PhoneNum09723900277
ReturnHeader/PreparerPersonGrp/PreparationDt02018-05-11
ReturnHeader/PreparerPersonGrp/PreparerPersonNm0KENNETH W SPRINGFIELD CPA
ReturnHeader/ReturnTs02018-05-12T08:39:06-05:00
ReturnHeader/ReturnTypeCd0990EZ
ReturnHeader/TaxPeriodBeginDt02017-01-01
ReturnHeader/TaxPeriodEndDt02017-12-31
ReturnHeader/TaxYr02017

Document Assets

No mirrored PDF or thumbnail assets are attached yet.

Filings

Peer Organizations

Similar nonprofits based on the same Siviq industry and scale cohort. 2017 filings • 501(c)3 • <$500k nonprofits