Liabilities / Assets
90th percentile
Higher debt load relative to assets than 90% of similar nonprofits.
Siviq Scores
Precomputed percentiles for this filing year versus similar nonprofits in the same peer cohort.
0.53x
Liabilities / Revenue
77th percentile
Higher debt load relative to revenue than 77% of similar nonprofits.
Net Margin
22nd percentile
Higher net margin than 22% of similar nonprofits.
Top Officer Pay
95th percentile
Higher top officer pay than 95% of similar nonprofits.
Top officer pay equals 40.7% of source-year revenue.
Asset Growth
7th percentile
Faster asset growth than 7% of similar nonprofits.
Revenue Growth
78th percentile
Faster revenue growth than 78% of similar nonprofits.
Balance Sheet
Assets
Down$14,065
Down $20,214 (-59%) from 2018
Net Assets
Down$6,643
Down $27,636 (-81%) from 2018
Liabilities
Up$7,422
Up $7,422 from 2018
Revenue And Expenses
Revenue
Up$152,196
Up $34,048 (+29%) from 2018
Expenses
Up$169,588
Up $37,803 (+29%) from 2018
Net Income
Down-$17,392
Down $3,755 (-28%) from 2018
Historical Trend
Jump To
Filing Snapshot
- Filing Period
- Jan 1, 2019 to Dec 31, 2019
- Signed
- Nov 16, 2020
- Return Version
- 2019v5.0
- Gross Receipts
- $186,146
Mission and Program Overview
Mission
Project relo's mission is to re-integrate combat veterans into society by providing job placement, networking and skills development.
Program Services
| Description | Grants | Expenses |
|---|---|---|
| PROVIDED GROUP INTEGRATION EXPERIENCE TO NUMEROUS VETERANS THROUGH RIGOROUS MILITARY-TYPE OUTDOOR EXERCISES WITH TRAINED LEADERS AND VETERANS WHO HAVE ALREADY PARTICIPATED IN PROJECT RELO PROGRAMS. | - | $101,044 |
Compensation and Service Providers
Employees
| Name | Title | Full / Part Time | Base | Other | Total |
|---|---|---|---|---|---|
| CASEY MCEUIN | President | FT | $62,000 | - | $62,000 |
| CHRISTIAN ANSCHUETZ | Chairman | PT | $0 | - | - |
| BOB REYNOLDS | Treasurer | - | $0 | - | - |
| JIM VASELOPULOS | Secretary | - | $0 | - | - |
| DANISH ISMAIL | Bookkeeper | PT | $0 | - | - |
| SHELLI NELSON | Board Member | - | $0 | - | - |
Fundraising, Events, and Gaming
Fundraising Events
| Event | Gross Receipts | Gross Revenue | Direct Expenses | Net Income |
|---|---|---|---|---|
| Casino Royale F | $104,187 | $104,187 | $23,722 | $80,465 |
| 2019 Ferrari Fu | $17,946 | $17,946 | $1,691 | $16,255 |
| Total Events | $122,133 | $122,133 | $33,950 | $88,183 |
Filing and Contact Details
Filer
- Filer Name
- Project Relo
- EIN
- 30-0934319
- Phone
- 8776707356
- Address
- 6410 CHASE BRIDGE ROAD, GRAYLING, MI 49738
Signing Officer
- Name
- Casey Mceuin
- Title
- President
- Phone
- 8777607356
- Signed
- 2020-11-16
Preparer
- Firm
- Aje Associates Pc
- Address
- PO BOX 850, LAKE GENEVA, WI 53147
- Preparer
- Bryan Esarco
- Phone
- 8159434002
Supplemental Narrative
Additional Explanations
Form 990-ez, Part I, Line 16
“Expenses advertising 8,618 office supplies 2,268 travel 770 fundraising meeting expenses 2,309 conference/meeting expenses 3,809 mission dev meetings 5,010 interest 409 insurance 371 bank fee 25 business registration fee 971 dues & subscriptions 382 mission expenses 22,554 off season vehicle maint 4,004 payroll fees 1,012 storage expense 202 supplies 103 telecommunication 311 non-investment depreciation 48,609 total 101,737”
Form 990-ez, Part I, Line 20
“Gaap adjustment -49,075 book / tax depreciation difference 38,831”
Form 990-ez, Part II, Line 24
“Employee loan 0 1,000 prepaid expenses and deferred charges 0 2,009 rig 15,100 15,100 less accumulated depreciation 7,852 10,751 equipment 0 45,710 less accumulated depreciation 0 45,710 total 7,248 7,358”
Form 990-ez, Part II, Line 26
“Accounts payable and accrued expenses 0 7,422”
Form 990-ez, Part III
“Project relo's mission is to re-integrate combat veterans into society by providing job placement, networking and skills development.”
Raw XML Appendix169 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/ActivitiesNotPreviouslyRptInd | 0 | false |
| IRS990EZ/AddressChangeInd | 0 | X |
| IRS990EZ/BooksInCareOfDetail/PersonNm | 0 | DANISH ISMAIL |
| IRS990EZ/BooksInCareOfDetail/PhoneNum | 0 | 8474098751 |
| IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt | 0 | 6410 CHASE BRIDGE ROAD |
| IRS990EZ/BooksInCareOfDetail/USAddress/CityNm | 0 | GRAYLING |
| IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd | 0 | MI |
| IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd | 0 | 49738 |
| IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt | 0 | 27031 |
| IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt | 0 | 6707 |
| IRS990EZ/ChgMadeToOrgnzngDocNotRptInd | 0 | false |
| IRS990EZ/ContributionsGiftsGrantsEtcAmt | 0 | 41875 |
| IRS990EZ/DonorAdvisedFndsInd | 0 | false |
| IRS990EZ/EngagedInExcessBenefitTransInd | 0 | false |
| IRS990EZ/ExcessOrDeficitForYearAmt | 0 | -17392 |
| IRS990EZ/FeesAndOtherPymtToIndCntrctAmt | 0 | 800 |
| IRS990EZ/FiledScheduleAInd | 0 | true |
| IRS990EZ/ForeignFinancialAccountInd | 0 | false |
| IRS990EZ/ForeignOfficeInd | 0 | false |
| IRS990EZ/Form1120PolFiledInd | 0 | false |
| IRS990EZ/Form990TotalAssetsGrp/BOYAmt | 0 | 34279 |
| IRS990EZ/Form990TotalAssetsGrp/EOYAmt | 0 | 14065 |
| IRS990EZ/FundraisingGrossIncomeAmt | 0 | 122133 |
| IRS990EZ/GrossReceiptsAmt | 0 | 186146 |
| IRS990EZ/InfoInScheduleOPartIIIInd | 0 | X |
| IRS990EZ/InfoInScheduleOPartIIInd | 0 | X |
| IRS990EZ/InfoInScheduleOPartIInd | 0 | X |
| IRS990EZ/LobbyingActivitiesInd | 0 | false |
| IRS990EZ/MadeLoansToFromOfficersInd | 0 | false |
| IRS990EZ/MethodOfAccountingAccrualInd | 0 | X |
| IRS990EZ/NetAssetsOrFundBalancesBOYAmt | 0 | 34279 |
| IRS990EZ/NetAssetsOrFundBalancesEOYAmt | 0 | 6643 |
| IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt | 0 | 34279 |
| IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt | 0 | 6643 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 0 | 40.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 1 | 10.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 2 | 2.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 3 | 2.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 4 | 10.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 5 | 2.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 0 | 62000 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 1 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 2 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 3 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 4 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 5 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 0 | CASEY MCEUIN |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 1 | CHRISTIAN ANSCHUETZ |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 2 | BOB REYNOLDS |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 3 | JIM VASELOPULOS |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 4 | DANISH ISMAIL |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 5 | SHELLI NELSON |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 0 | PRESIDENT |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 1 | CHAIRMAN |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 2 | TREASURER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 3 | SECRETARY |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 4 | BOOKKEEPER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 5 | BOARD MEMBER |
| IRS990EZ/OperateHospitalInd | 0 | false |
| IRS990EZ/Organization501c3Ind | 0 | X |
| IRS990EZ/OrganizationDissolvedEtcInd | 0 | false |
| IRS990EZ/OrganizationHadUBIInd | 0 | false |
| IRS990EZ/OtherAssetsTotalDetail/BOYAmt | 0 | 7248 |
| IRS990EZ/OtherAssetsTotalDetail/EOYAmt | 0 | 7358 |
| IRS990EZ/OtherChangesInNetAssetsAmt | 0 | -10244 |
| IRS990EZ/OtherExpensesTotalAmt | 0 | 101737 |
| IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt | 0 | NONE |
| IRS990EZ/PartVIOfCompOfHghstPdEmplTxt | 0 | NONE |
| IRS990EZ/PoliticalCampaignActyInd | 0 | false |
| IRS990EZ/PrimaryExemptPurposeTxt | 0 | PROJECT RELO'S MISSION IS TO RE-INTEGRATE COMBAT VETERANS INTO SOCIETY BY PROVIDING JOB PLACEMENT, NETWORKING AND SKILLS DEVELOPMENT. |
| IRS990EZ/PrintingPublicationsPostageAmt | 0 | 308 |
| IRS990EZ/ProgramServiceRevenueAmt | 0 | 22138 |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt | 0 | PROVIDED GROUP INTEGRATION EXPERIENCE TO NUMEROUS VETERANS THROUGH RIGOROUS MILITARY-TYPE OUTDOOR EXERCISES WITH TRAINED LEADERS AND VETERANS WHO HAVE ALREADY PARTICIPATED IN PROJECT RELO PROGRAMS. |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/ProgramServiceExpensesAmt | 0 | 101044 |
| IRS990EZ/ProhibitedTaxShelterTransInd | 0 | false |
| IRS990EZ/RelatedOrganizationCtrlEntInd | 0 | false |
| IRS990EZ/SalariesOtherCompEmplBnftAmt | 0 | 66743 |
| IRS990EZ/ScheduleBNotRequiredInd | 0 | X |
| IRS990EZ/SchoolOperatingInd | 0 | false |
| IRS990EZ/SpecialEventsDirectExpensesAmt | 0 | 33950 |
| IRS990EZ/SpecialEventsNetIncomeLossAmt | 0 | 88183 |
| IRS990EZ/SubjectToProxyTaxInd | 0 | false |
| IRS990EZ/SumOfTotalLiabilitiesGrp/EOYAmt | 0 | 7422 |
| IRS990EZ/TanningServicesProvidedInd | 0 | false |
| IRS990EZ/TotalExpensesAmt | 0 | 169588 |
| IRS990EZ/TotalProgramServiceExpensesAmt | 0 | 101044 |
| IRS990EZ/TotalRevenueAmt | 0 | 152196 |
| IRS990EZ/TransactionWithControlEntInd | 0 | false |
| IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd | 0 | false |
| IRS990EZ/TypeOfOrganizationCorpInd | 0 | X |
| IRS990EZ/WebsiteAddressTxt | 0 | PROJECTRELO.ORG |
| IRS990ScheduleA/First5Years170Ind | 0 | X |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearAmt | 0 | 41875 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus1YearAmt | 0 | 22220 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus2YearsAmt | 0 | 71850 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus3YearsAmt | 0 | 17452 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/TotalAmt | 0 | 153397 |
| IRS990ScheduleA/GrossReceiptsRltdActivitiesAmt | 0 | 144271 |
| IRS990ScheduleA/PublicOrganization170Ind | 0 | X |
| IRS990ScheduleA/PublicSupportTotal170Amt | 0 | 153397 |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearAmt | 0 | 41875 |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus1YearAmt | 0 | 22220 |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus2YearsAmt | 0 | 71850 |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus3YearsAmt | 0 | 17452 |
| IRS990ScheduleA/TotalCalendarYear170Grp/TotalAmt | 0 | 153397 |
| IRS990ScheduleA/TotalSupportAmt | 0 | 153397 |
| IRS990ScheduleG/FundraisingEventInformationGrp/DirectExpenseSummaryEventsAmt | 0 | 33950 |
| IRS990ScheduleG/FundraisingEventInformationGrp/EntertainmentEvent1Amt | 0 | 487 |
| IRS990ScheduleG/FundraisingEventInformationGrp/EntertainmentTotalEventsAmt | 0 | 487 |
| IRS990ScheduleG/FundraisingEventInformationGrp/Event1Nm | 0 | CASINO ROYALE F |
| IRS990ScheduleG/FundraisingEventInformationGrp/Event2Nm | 0 | 2019 FERRARI FU |
| IRS990ScheduleG/FundraisingEventInformationGrp/FoodAndBeverageEvent1Amt | 0 | 6050 |
| IRS990ScheduleG/FundraisingEventInformationGrp/FoodAndBeverageTotalEventsAmt | 0 | 6050 |
| IRS990ScheduleG/FundraisingEventInformationGrp/GrossReceiptsEvent1Amt | 0 | 104187 |
| IRS990ScheduleG/FundraisingEventInformationGrp/GrossReceiptsEvent2Amt | 0 | 17946 |
| IRS990ScheduleG/FundraisingEventInformationGrp/GrossReceiptsTotalAmt | 0 | 122133 |
| IRS990ScheduleG/FundraisingEventInformationGrp/GrossRevenueEvent1Amt | 0 | 104187 |
| IRS990ScheduleG/FundraisingEventInformationGrp/GrossRevenueEvent2Amt | 0 | 17946 |
| IRS990ScheduleG/FundraisingEventInformationGrp/GrossRevenueTotalEventsAmt | 0 | 122133 |
| IRS990ScheduleG/FundraisingEventInformationGrp/NetIncomeSummaryAmt | 0 | 88183 |
| IRS990ScheduleG/FundraisingEventInformationGrp/OthDirectExpnssTotalEventsAmt | 0 | 25413 |
| IRS990ScheduleG/FundraisingEventInformationGrp/OtherDirectExpensesEvent1Amt | 0 | 23722 |
| IRS990ScheduleG/FundraisingEventInformationGrp/OtherDirectExpensesEvent2Amt | 0 | 1691 |
| IRS990ScheduleG/FundraisingEventInformationGrp/RentFacilityCostsEvent1Amt | 0 | 2000 |
| IRS990ScheduleG/FundraisingEventInformationGrp/RentFcltyCostsTotalEventsAmt | 0 | 2000 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 0 | EXPENSES ADVERTISING 8,618 OFFICE SUPPLIES 2,268 TRAVEL 770 FUNDRAISING MEETING EXPENSES 2,309 CONFERENCE/MEETING EXPENSES 3,809 MISSION DEV MEETINGS 5,010 INTEREST 409 INSURANCE 371 BANK FEE 25 BUSINESS REGISTRATION FEE 971 DUES & SUBSCRIPTIONS 382 MISSION EXPENSES 22,554 OFF SEASON VEHICLE MAINT 4,004 PAYROLL FEES 1,012 STORAGE EXPENSE 202 SUPPLIES 103 TELECOMMUNICATION 311 NON-INVESTMENT DEPRECIATION 48,609 TOTAL 101,737 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 1 | GAAP ADJUSTMENT -49,075 BOOK / TAX DEPRECIATION DIFFERENCE 38,831 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 2 | EMPLOYEE LOAN 0 1,000 PREPAID EXPENSES AND DEFERRED CHARGES 0 2,009 RIG 15,100 15,100 LESS ACCUMULATED DEPRECIATION 7,852 10,751 EQUIPMENT 0 45,710 LESS ACCUMULATED DEPRECIATION 0 45,710 TOTAL 7,248 7,358 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 3 | ACCOUNTS PAYABLE AND ACCRUED EXPENSES 0 7,422 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 4 | PROJECT RELO'S MISSION IS TO RE-INTEGRATE COMBAT VETERANS INTO SOCIETY BY PROVIDING JOB PLACEMENT, NETWORKING AND SKILLS DEVELOPMENT. |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 0 | FORM 990-EZ, PART I, LINE 16 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 1 | FORM 990-EZ, PART I, LINE 20 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 2 | FORM 990-EZ, PART II, LINE 24 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 3 | FORM 990-EZ, PART II, LINE 26 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 4 | FORM 990-EZ, PART III |
| ReturnHeader/BuildTS | 0 | 2021-04-22 16:20:28Z |
| ReturnHeader/BusinessOfficerGrp/PersonNm | 0 | CASEY MCEUIN |
| ReturnHeader/BusinessOfficerGrp/PersonTitleTxt | 0 | PRESIDENT |
| ReturnHeader/BusinessOfficerGrp/PhoneNum | 0 | 8777607356 |
| ReturnHeader/BusinessOfficerGrp/SignatureDt | 0 | 2020-11-16 |
| ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt | 0 | PROJECT RELO |
| ReturnHeader/Filer/BusinessNameControlTxt | 0 | PROJ |
| ReturnHeader/Filer/EIN | 0 | 300934319 |
| ReturnHeader/Filer/PhoneNum | 0 | 8776707356 |
| ReturnHeader/Filer/USAddress/AddressLine1Txt | 0 | 6410 CHASE BRIDGE ROAD |
| ReturnHeader/Filer/USAddress/CityNm | 0 | GRAYLING |
| ReturnHeader/Filer/USAddress/StateAbbreviationCd | 0 | MI |
| ReturnHeader/Filer/USAddress/ZIPCd | 0 | 49738 |
| ReturnHeader/FilingSecurityInformation/AtSubmissionCreationDeviceId | 0 | CB000F37CE8FAE44B7EB97F79A89D7004651EC5F |
| ReturnHeader/FilingSecurityInformation/AtSubmissionFilingDeviceId | 0 | 368EEA50FFE8F3ADA7314E8C87AC6D381F18B29B |
| ReturnHeader/FilingSecurityInformation/FilingLicenseTypeCd | 0 | P |
| ReturnHeader/FilingSecurityInformation/IPAddress/IPv4AddressTxt | 0 | 52.38.98.93 |
| ReturnHeader/FilingSecurityInformation/IPDt | 0 | 2020-11-16 |
| ReturnHeader/FilingSecurityInformation/IPTimezoneCd | 0 | CS |
| ReturnHeader/FilingSecurityInformation/IPTm | 0 | 16:32:45 |
| ReturnHeader/PreparerFirmGrp/PreparerFirmEIN | 0 | 364219987 |
| ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt | 0 | AJE ASSOCIATES PC |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt | 0 | PO BOX 850 |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm | 0 | LAKE GENEVA |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd | 0 | WI |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd | 0 | 53147 |
| ReturnHeader/PreparerPersonGrp/PhoneNum | 0 | 8159434002 |
| ReturnHeader/PreparerPersonGrp/PreparationDt | 0 | 2020-11-16 |
| ReturnHeader/PreparerPersonGrp/PreparerPersonNm | 0 | BRYAN ESARCO |
| ReturnHeader/ReturnTs | 0 | 2020-11-16T16:32:45-06:00 |
| ReturnHeader/ReturnTypeCd | 0 | 990EZ |
| ReturnHeader/TaxPeriodBeginDt | 0 | 2019-01-01 |
| ReturnHeader/TaxPeriodEndDt | 0 | 2019-12-31 |
| ReturnHeader/TaxYr | 0 | 2019 |
Document Assets
No mirrored PDF or thumbnail assets are attached yet.
Filings
Displayed year
2019 • Form 990EZDetailed filing. Detailed filing data is available for this year.
- Assets
- $14,065
- Liabilities
- $7,422
- Net assets
- $6,643
- Revenue
- $152,196
- Expenses
- $169,588
- Net income
- -$17,392