Liabilities / Assets
90th percentile
Higher debt load relative to assets than 90% of similar nonprofits.
The Mpower Project Ltd
990EZ • Fiscal year 2018 • EIN 82-1540668
Siviq Scores
Precomputed percentiles for this filing year versus similar nonprofits in the same peer cohort.
0.49x
Liabilities / Revenue
95th percentile
Higher debt load relative to revenue than 95% of similar nonprofits.
Net Margin
96th percentile
Higher net margin than 96% of similar nonprofits.
Top Officer Pay
91st percentile
Higher top officer pay than 91% of similar nonprofits.
Top officer pay equals 35.3% of source-year revenue.
Asset Growth
Score unavailable
No earlier valid filing was available within the previous three public years.
Revenue Growth
Score unavailable
No earlier valid filing was available within the previous three public years.
Balance Sheet
Assets
$255,726
No earlier filing loaded for comparison.
Net Assets
$130,711
No earlier filing loaded for comparison.
Liabilities
$125,015
No earlier filing loaded for comparison.
Revenue And Expenses
Revenue
$163,597
No earlier filing loaded for comparison.
Expenses
$40,555
No earlier filing loaded for comparison.
Net Income
$123,042
No earlier filing loaded for comparison.
Historical Trend
Jump To
Filing Snapshot
- Filing Period
- Jan 1, 2018 to Dec 31, 2018
- Signed
- Nov 14, 2019
- Return Version
- 2018v3.1
- Gross Receipts
- $163,597
Mission and Program Overview
Mission
Preventing recruitment to violence-based ideology online through a brand marketing and digital media solution framework
Program Services
| Description | Grants | Expenses |
|---|---|---|
| RESARCH - ONGOING RESEARCH ON TERRORISN AND TERRORIST RELATED ACTIVITY IN THE U.S., UK AND CANADA (THIS INCLUDES RECRUITMENT AND ACTIVITY RELATED TO THE FAR RIGHT AND RADICAL ISLAMIS TERRORISM). | $0 | $23,049 |
| THOUGHT LEADERSHIP - PUBLISING ON RESEARCH, EVENT HOSTING AND PUBLIC SPEAKING ENGAGEMENTS IN ORDER TO GAIN CREDIBILITY WITHIN THE COUNTERTERRORISM AND PUBLIC POLICY COMMUNITY AND TO PROMOTE OUR SOLUTION FRAMEWORK AND ORIGINAL RESEARCH. | $0 | $6,436 |
| CREATIVE DEVELOPMENT - DEVELOPMENT OF COUNTER-MESSAGING CAMPAIGNS TO LIVE AND BE DISTRIBUTED ONLINE. | $0 | $6,292 |
Compensation and Service Providers
Employees
| Name | Title | Full / Part Time | Base | Other | Total |
|---|---|---|---|---|---|
| CHRISTY GRACE PROVINES | Founder & President | PT | $57,762 | - | $57,762 |
| RACHAEL FIRESTONE | Research Director | PT | $0 | - | - |
| MARINA CHERNIKOVA | Research Strategy Director | PT | $0 | - | - |
| BRIAN MILLER | Creative Director | PT | $0 | - | - |
Filing and Contact Details
Filer
- Filer Name
- The Mpower Project Ltd
- EIN
- 82-1540668
- Phone
- 9179931528
- Address
- 101 WEST END AVE STE 7C, NEW YORK, NY 10023
Signing Officer
- Name
- Christy Grace Provines
- Title
- President
- Phone
- 9179931528
- Signed
- 2019-11-14
- Discuss with paid preparer
- Yes
Preparer
- Firm
- Livingston & Haynes Pc
- Address
- 40 GROVE STREET, WELLESLEY, MA 02482-7711
- Preparer
- Maria Bunker
- Phone
- 7812373339
Supplemental Narrative
Additional Explanations
Form 990-ez, Part I, Line 16 - Other Expenses
“Description: advertising & marketing. Amount: 6,292. Description: website expenses. Amount: 406. Description: travel. Amount: 1,122. Description: payroll taxes. Amount: 1,873. Description: meals & entertainment - meetings. Amount: 729. Description: office expense & supplies. Amount: 3,321. Description: bank charges. Amount: 292. Description: dues & subscriptions. Amount: 733. Description: miscellaneous. Amount: 1,283. Total to form 990-ez, line 16: 16,051.”
Form 990-ez, Part II, Line 24 - Other Assets
“Description: accounts receivable. Beg. Of year amount: 0. End of year amount: 2,895. Description: prepaid expenses. Beg. Of year amount: 0. End of year amount: 204,871.”
Form 990-ez, Part II, Line 26 - Other Liabilities
“Description: accounts payable. Beg. Of year amount: 3,556. End of year amount: 15. Description: deferred revenue. Beg. Of year amount: 0. End of year amount: 125,000.”
Raw XML Appendix159 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 | 0 |
| IRS990EZ/BooksInCareOfDetail/BusinessName/BusinessNameLine1Txt | 0 | ALEXANDRA POOLE |
| IRS990EZ/BooksInCareOfDetail/PhoneNum | 0 | 5189780682 |
| IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt | 0 | 539 COMMONWEALTH AVENUE |
| IRS990EZ/BooksInCareOfDetail/USAddress/CityNm | 0 | NEWTON |
| IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd | 0 | MA |
| IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd | 0 | 02459 |
| IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt | 0 | 11225 |
| IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt | 0 | 47960 |
| IRS990EZ/ChgMadeToOrgnzngDocNotRptInd | 0 | 0 |
| IRS990EZ/ContributionsGiftsGrantsEtcAmt | 0 | 163597 |
| IRS990EZ/DirectIndirectPltclExpendAmt | 0 | 0 |
| IRS990EZ/DonorAdvisedFndsInd | 0 | 0 |
| IRS990EZ/EngagedInExcessBenefitTransInd | 0 | 0 |
| IRS990EZ/ExcessOrDeficitForYearAmt | 0 | 123042 |
| IRS990EZ/FeesAndOtherPymtToIndCntrctAmt | 0 | 5750 |
| IRS990EZ/FiledScheduleAInd | 0 | 1 |
| IRS990EZ/ForeignFinancialAccountInd | 0 | 0 |
| IRS990EZ/ForeignOfficeInd | 0 | 0 |
| IRS990EZ/Form990TotalAssetsGrp/BOYAmt | 0 | 11225 |
| IRS990EZ/Form990TotalAssetsGrp/EOYAmt | 0 | 255726 |
| IRS990EZ/GrossReceiptsAmt | 0 | 163597 |
| IRS990EZ/InfoInScheduleOPartIIIInd | 0 | X |
| IRS990EZ/InfoInScheduleOPartIIInd | 0 | X |
| IRS990EZ/InfoInScheduleOPartIInd | 0 | X |
| IRS990EZ/InfoInScheduleOPartVInd | 0 | X |
| IRS990EZ/InitialReturnInd | 0 | X |
| IRS990EZ/LobbyingActivitiesInd | 0 | 0 |
| IRS990EZ/MadeLoansToFromOfficersInd | 0 | 0 |
| IRS990EZ/MethodOfAccountingAccrualInd | 0 | X |
| IRS990EZ/NetAssetsOrFundBalancesBOYAmt | 0 | 7669 |
| IRS990EZ/NetAssetsOrFundBalancesEOYAmt | 0 | 130711 |
| IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt | 0 | 7669 |
| IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt | 0 | 130711 |
| IRS990EZ/OccupancyRentUtltsAndMaintAmt | 0 | 792 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 0 | 10.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 1 | 10.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 2 | 10.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 3 | 30.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 0 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 1 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 2 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 3 | 57762 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/EmployeeBenefitProgramAmt | 0 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/EmployeeBenefitProgramAmt | 1 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/EmployeeBenefitProgramAmt | 2 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/EmployeeBenefitProgramAmt | 3 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/ExpenseAccountOtherAllwncAmt | 0 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/ExpenseAccountOtherAllwncAmt | 1 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/ExpenseAccountOtherAllwncAmt | 2 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/ExpenseAccountOtherAllwncAmt | 3 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 0 | RACHAEL FIRESTONE |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 1 | MARINA CHERNIKOVA |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 2 | BRIAN MILLER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 3 | CHRISTY GRACE PROVINES |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 0 | RESEARCH DIRECTOR |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 1 | RESEARCH STRATEGY DIRECTOR |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 2 | CREATIVE DIRECTOR |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 3 | FOUNDER & PRESIDENT |
| IRS990EZ/OperateHospitalInd | 0 | 0 |
| IRS990EZ/Organization501c3Ind | 0 | X |
| IRS990EZ/OrganizationDissolvedEtcInd | 0 | 0 |
| IRS990EZ/OrganizationHadUBIInd | 0 | 0 |
| IRS990EZ/OtherAssetsTotalDetail/BOYAmt | 0 | 0 |
| IRS990EZ/OtherAssetsTotalDetail/EOYAmt | 0 | 207766 |
| IRS990EZ/OtherChangesInNetAssetsAmt | 0 | 0 |
| IRS990EZ/OtherExpensesTotalAmt | 0 | 16051 |
| IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt | 0 | NONE |
| IRS990EZ/PartVIOfCompOfHghstPdEmplTxt | 0 | NONE |
| IRS990EZ/PoliticalCampaignActyInd | 0 | 0 |
| IRS990EZ/PrimaryExemptPurposeTxt | 0 | PREVENTING RECRUITMENT TO VIOLENCE-BASED IDEOLOGY ONLINE THROUGH A BRAND MARKETING AND DIGITAL MEDIA SOLUTION FRAMEWORK |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt | 0 | RESARCH - ONGOING RESEARCH ON TERRORISN AND TERRORIST RELATED ACTIVITY IN THE U.S., UK AND CANADA (THIS INCLUDES RECRUITMENT AND ACTIVITY RELATED TO THE FAR RIGHT AND RADICAL ISLAMIS TERRORISM). |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt | 1 | CREATIVE DEVELOPMENT - DEVELOPMENT OF COUNTER-MESSAGING CAMPAIGNS TO LIVE AND BE DISTRIBUTED ONLINE. |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt | 2 | THOUGHT LEADERSHIP - PUBLISING ON RESEARCH, EVENT HOSTING AND PUBLIC SPEAKING ENGAGEMENTS IN ORDER TO GAIN CREDIBILITY WITHIN THE COUNTERTERRORISM AND PUBLIC POLICY COMMUNITY AND TO PROMOTE OUR SOLUTION FRAMEWORK AND ORIGINAL RESEARCH. |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt | 0 | 0 |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt | 1 | 0 |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt | 2 | 0 |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/ProgramServiceExpensesAmt | 0 | 23049 |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/ProgramServiceExpensesAmt | 1 | 6292 |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/ProgramServiceExpensesAmt | 2 | 6436 |
| IRS990EZ/ProhibitedTaxShelterTransInd | 0 | 0 |
| IRS990EZ/RelatedOrganizationCtrlEntInd | 0 | 0 |
| IRS990EZ/SalariesOtherCompEmplBnftAmt | 0 | 17962 |
| IRS990EZ/SchoolOperatingInd | 0 | 0 |
| IRS990EZ/StatesWhereCopyOfReturnIsFldCd | 0 | NY |
| IRS990EZ/SubjectToProxyTaxInd | 0 | 0 |
| IRS990EZ/SumOfTotalLiabilitiesGrp/BOYAmt | 0 | 3556 |
| IRS990EZ/SumOfTotalLiabilitiesGrp/EOYAmt | 0 | 125015 |
| IRS990EZ/TanningServicesProvidedInd | 0 | 0 |
| IRS990EZ/TaxImposedOnOrganizationMgrAmt | 0 | 0 |
| IRS990EZ/TaxImposedUnderIRC4911Amt | 0 | 0 |
| IRS990EZ/TaxImposedUnderIRC4912Amt | 0 | 0 |
| IRS990EZ/TaxImposedUnderIRC4955Amt | 0 | 0 |
| IRS990EZ/TaxReimbursedByOrganizationAmt | 0 | 0 |
| IRS990EZ/TotalExpensesAmt | 0 | 40555 |
| IRS990EZ/TotalProgramServiceExpensesAmt | 0 | 35777 |
| IRS990EZ/TotalRevenueAmt | 0 | 163597 |
| IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd | 0 | 0 |
| IRS990EZ/TypeOfOrganizationCorpInd | 0 | X |
| IRS990EZ/WebsiteAddressTxt | 0 | WWW.MPOWERPROJECT.ORG |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearAmt | 0 | 163597 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/TotalAmt | 0 | 163597 |
| IRS990ScheduleA/PublicOrganization170Ind | 0 | X |
| IRS990ScheduleA/PublicSupportCY170Pct | 0 | 1.00000 |
| IRS990ScheduleA/PublicSupportTotal170Amt | 0 | 163597 |
| IRS990ScheduleA/ThirtyThrPctSuprtTestsCY170Ind | 0 | X |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearAmt | 0 | 163597 |
| IRS990ScheduleA/TotalCalendarYear170Grp/TotalAmt | 0 | 163597 |
| IRS990ScheduleA/TotalSupportAmt | 0 | 163597 |
| IRS990ScheduleB/ContributorInformationGrp/ContributorBusinessName/BusinessNameLine1 | 0 | RESTRICTED |
| IRS990ScheduleB/ContributorInformationGrp/ContributorNum | 0 | RESTRICTED |
| IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/AddressLine1 | 0 | RESTRICTED |
| IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/AddressLine2 | 0 | RESTRICTED |
| IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/City | 0 | RESTRICTED |
| IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/State | 0 | RESTRICTED |
| IRS990ScheduleB/ContributorInformationGrp/ContributorUSAddress/ZIPCode | 0 | RESTRICTED |
| IRS990ScheduleB/ContributorInformationGrp/TotalContributionsAmt | 0 | RESTRICTED |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 0 | DESCRIPTION: ADVERTISING & MARKETING. AMOUNT: 6,292. DESCRIPTION: WEBSITE EXPENSES. AMOUNT: 406. DESCRIPTION: TRAVEL. AMOUNT: 1,122. DESCRIPTION: PAYROLL TAXES. AMOUNT: 1,873. DESCRIPTION: MEALS & ENTERTAINMENT - MEETINGS. AMOUNT: 729. DESCRIPTION: OFFICE EXPENSE & SUPPLIES. AMOUNT: 3,321. DESCRIPTION: BANK CHARGES. AMOUNT: 292. DESCRIPTION: DUES & SUBSCRIPTIONS. AMOUNT: 733. DESCRIPTION: MISCELLANEOUS. AMOUNT: 1,283. TOTAL TO FORM 990-EZ, LINE 16: 16,051. |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 1 | DESCRIPTION: ACCOUNTS RECEIVABLE. BEG. OF YEAR AMOUNT: 0. END OF YEAR AMOUNT: 2,895. DESCRIPTION: PREPAID EXPENSES. BEG. OF YEAR AMOUNT: 0. END OF YEAR AMOUNT: 204,871. |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 2 | DESCRIPTION: ACCOUNTS PAYABLE. BEG. OF YEAR AMOUNT: 3,556. END OF YEAR AMOUNT: 15. DESCRIPTION: DEFERRED REVENUE. BEG. OF YEAR AMOUNT: 0. END OF YEAR AMOUNT: 125,000. |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 0 | FORM 990-EZ, PART I, LINE 16 - OTHER EXPENSES |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 1 | FORM 990-EZ, PART II, LINE 24 - OTHER ASSETS |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 2 | FORM 990-EZ, PART II, LINE 26 - OTHER LIABILITIES |
| TransferPrsnlBnftContractsDecl/DeclarationDesc | 0 | THE ORGANIZATION DID NOT, DURING THE YEAR, RECEIVE ANY FUNDS, DIRECTLY,OR INDIRECTLY, TO PAY PREMIUMS ON A PERSONAL BENEFIT CONTRACT.THE ORGANIZATION, DID NOT, DURING THE YEAR, PAY ANY PREMIUMS, DIRECTLY,OR INDIRECTLY, ON A PERSONAL BENEFIT CONTRACT. |
| ReturnHeader/BuildTS | 0 | 2020-03-31 21:24:44Z |
| ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd | 0 | 1 |
| ReturnHeader/BusinessOfficerGrp/PersonNm | 0 | CHRISTY GRACE PROVINES |
| ReturnHeader/BusinessOfficerGrp/PersonTitleTxt | 0 | PRESIDENT |
| ReturnHeader/BusinessOfficerGrp/PhoneNum | 0 | 9179931528 |
| ReturnHeader/BusinessOfficerGrp/SignatureDt | 0 | 2019-11-14 |
| ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt | 0 | THE MPOWER PROJECT LTD |
| ReturnHeader/Filer/BusinessNameControlTxt | 0 | MPOW |
| ReturnHeader/Filer/EIN | 0 | 821540668 |
| ReturnHeader/Filer/PhoneNum | 0 | 9179931528 |
| ReturnHeader/Filer/USAddress/AddressLine1Txt | 0 | 101 WEST END AVE STE 7C |
| ReturnHeader/Filer/USAddress/CityNm | 0 | NEW YORK |
| ReturnHeader/Filer/USAddress/StateAbbreviationCd | 0 | NY |
| ReturnHeader/Filer/USAddress/ZIPCd | 0 | 10023 |
| ReturnHeader/FilingSecurityInformation/AtSubmissionCreationDeviceId | 0 | ADCF79DF7667FFBAD69541E8EA17975E12DD771E |
| ReturnHeader/FilingSecurityInformation/AtSubmissionFilingDeviceId | 0 | 5210A32BF78D2CB08D561EB6DA273F9C9FD50ED4 |
| ReturnHeader/FilingSecurityInformation/FilingLicenseTypeCd | 0 | P |
| ReturnHeader/FilingSecurityInformation/IPAddress/IPv4AddressTxt | 0 | 50.79.169.35 |
| ReturnHeader/FilingSecurityInformation/IPDt | 0 | 2019-11-14 |
| ReturnHeader/FilingSecurityInformation/IPTimezoneCd | 0 | ES |
| ReturnHeader/FilingSecurityInformation/IPTm | 0 | 11:11:07 |
| ReturnHeader/PreparerFirmGrp/PreparerFirmEIN | 0 | 042536173 |
| ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt | 0 | LIVINGSTON & HAYNES PC |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt | 0 | 40 GROVE STREET |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm | 0 | WELLESLEY |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd | 0 | MA |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd | 0 | 024827711 |
| ReturnHeader/PreparerPersonGrp/PhoneNum | 0 | 7812373339 |
| ReturnHeader/PreparerPersonGrp/PreparationDt | 0 | 2019-11-13 |
| ReturnHeader/PreparerPersonGrp/PreparerPersonNm | 0 | MARIA BUNKER |
| ReturnHeader/ReturnTs | 0 | 2019-11-14T10:15:46-06:00 |
| ReturnHeader/ReturnTypeCd | 0 | 990EZ |
| ReturnHeader/TaxPeriodBeginDt | 0 | 2018-01-01 |
| ReturnHeader/TaxPeriodEndDt | 0 | 2018-12-31 |
| ReturnHeader/TaxYr | 0 | 2018 |
Document Assets
No mirrored PDF or thumbnail assets are attached yet.
Filings
Displayed year
2018 • Form 990EZDetailed filing. Detailed filing data is available for this year.
- Assets
- $255,726
- Liabilities
- $125,015
- Net assets
- $130,711
- Revenue
- $163,597
- Expenses
- $40,555
- Net income
- $123,042