Liabilities / Assets
97th percentile
Higher debt load relative to assets than 97% of similar nonprofits.
Reimagine Science Inc
990EZ • Fiscal year 2017 • EIN 90-0443926
Siviq Scores
Precomputed percentiles for this filing year versus similar nonprofits in the same peer cohort.
2.44x
Liabilities / Revenue
90th percentile
Higher debt load relative to revenue than 90% of similar nonprofits.
Net Margin
57th percentile
Higher net margin than 57% of similar nonprofits.
Top Officer Pay
78th percentile
Higher top officer pay than 78% of similar nonprofits.
Top officer pay equals 4.7% of source-year revenue.
Asset Growth
33rd percentile
Faster asset growth than 33% of similar nonprofits.
Revenue Growth
93rd percentile
Faster revenue growth than 93% of similar nonprofits.
Balance Sheet
Assets
Down$15,008
Down $998 (-6.2%) from 2016
Net Assets
-$21,551
No earlier filing loaded for comparison.
Liabilities
Down$36,559
Down $8,798 (-19%) from 2016
Revenue And Expenses
Revenue
Up$118,470
Up $62,730 (+113%) from 2016
Expenses
Up$110,670
Up $50,014 (+82%) from 2016
Net Income
Up$7,800
Up $12,716 (+259%) from 2016
Historical Trend
Jump To
Filing Snapshot
- Filing Period
- Jan 1, 2017 to Dec 31, 2017
- Signed
- Aug 31, 2018
- Return Version
- 2017v2.2
- Gross Receipts
- $118,470
Mission and Program Overview
Mission
ReImagine Science envisions a science culture where both people and ideas flourish in the presence of effective support, balanced lifestyles and thriving workplaces. The organization promotes the advancement of science through public education and research concerning ways to make the practice of science more efficient, effective, creative and open.
Program Services
| Description | Grants | Expenses |
|---|---|---|
| Organization of events that bring stakeholders together in a creative and open environment, where information can be shared, connections made, and opportunities born. Identification of prototypes that can inform new approaches to how science is accomplished in the United States and movement into a phase of work that is designed to bring these methods to early implementers as they carry out scientific research and training. | $96,227 | - |
Compensation and Service Providers
Employees
| Name | Title | Full / Part Time | Base | Other | Total |
|---|---|---|---|---|---|
| Kennan Salinero | Executive Director | FT | $5,558 | - | $5,558 |
| Richard Stafford | President | - | $0 | - | - |
| Kim Warther | Secretary | - | $0 | - | - |
| Amanda Aversano | Treasurer | - | $0 | - | - |
Filing and Contact Details
Filer
- Filer Name
- ReImagine Science Inc
- EIN
- 90-0443926
- Phone
- 9255848788
- Address
- 3724 King Arthur Road, Annandale, VA 22003
Signing Officer
- Name
- Kennan Salinero
- Title
- Executive Director
- Signed
- 2018-08-31
- Discuss with paid preparer
- Yes
Preparer
- Firm
- Delagnes Mitchell & Linder LLP
- Address
- 300 Montgomery Street Suite 1050, San Francisco, CA 94104-1999
- Preparer
- Edwin Niiya
- Phone
- 4159830500
Supplemental Narrative
Additional Explanations
Other Expenses.1005
“Travel $7709”
Other Expenses.1
“Programs - Registration Fees $9463”
Other Expenses.2
“Computer Consultant Fee $7786”
Other Expenses.3
“Accounting/Booking Fees $5423”
Other Expenses.4
“Program - Facilities $1700”
Other Expenses.5
“Programs - Misc $916”
Other Expenses.6
“Programs - Food and Beverages $739”
Other Expenses.7
“Fees & Other Expenses $689”
Other Expenses.8
“Supplies $290”
Other Expenses.10
“Equipment rental & Maintenance $225”
Other Expenses.11
“Programs - Collateral $168”
Other Expenses.12
“Telephone $153”
Other Expenses.13
“Books & Subscriptions $150”
Total Liabilities.1001
“Accounts Payable and Accrued Expenses - Beginning $1538 Accounts Payable and Accrued Expenses - Ending $4317”
Total Liabilities.1006
“Payable to Officers, Directors, Etc. - Beginning $43819 Payable to Officers, Directors, Etc. - Ending $32242”
Raw XML Appendix185 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/BooksInCareOfDetail/PersonNm | 0 | Kennan Salinero |
| IRS990EZ/BooksInCareOfDetail/PhoneNum | 0 | 9255848788 |
| IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt | 0 | 819 Guinda Street |
| IRS990EZ/BooksInCareOfDetail/USAddress/CityNm | 0 | Palo Alto |
| IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd | 0 | CA |
| IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd | 0 | 94301 |
| IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt | 0 | 16006 |
| IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt | 0 | 15008 |
| IRS990EZ/ChgMadeToOrgnzngDocNotRptInd | 0 | false |
| IRS990EZ/ContributionsGiftsGrantsEtcAmt | 0 | 118470 |
| IRS990EZ/CostOfGoodsSoldAmt | 0 | 0 |
| IRS990EZ/CostOrOtherBasisExpenseSaleAmt | 0 | 0 |
| IRS990EZ/DonorAdvisedFndsInd | 0 | false |
| IRS990EZ/EngagedInExcessBenefitTransInd | 0 | false |
| IRS990EZ/ExcessOrDeficitForYearAmt | 0 | 7800 |
| IRS990EZ/FeesAndOtherPymtToIndCntrctAmt | 0 | 3666 |
| IRS990EZ/FiledScheduleAInd | 0 | true |
| IRS990EZ/ForeignFinancialAccountInd | 0 | false |
| IRS990EZ/ForeignOfficeInd | 0 | false |
| IRS990EZ/Form1120PolFiledInd | 0 | false |
| IRS990EZ/Form720FiledInd | 0 | false |
| IRS990EZ/Form990TotalAssetsGrp/BOYAmt | 0 | 16006 |
| IRS990EZ/Form990TotalAssetsGrp/EOYAmt | 0 | 15008 |
| IRS990EZ/FundraisingGrossIncomeAmt | 0 | 0 |
| IRS990EZ/GrantsAndSimilarAmountsPaidAmt | 0 | 750 |
| IRS990EZ/GrossReceiptsAmt | 0 | 118470 |
| IRS990EZ/GrossReceiptsForPublicUseAmt | 0 | 0 |
| IRS990EZ/InfoInScheduleOPartIIInd | 0 | X |
| IRS990EZ/InfoInScheduleOPartIInd | 0 | X |
| IRS990EZ/InitiationFeesAndCapContriAmt | 0 | 0 |
| IRS990EZ/LoansToFromOfficersAmt | 0 | 32242 |
| IRS990EZ/LobbyingActivitiesInd | 0 | false |
| IRS990EZ/MadeLoansToFromOfficersInd | 0 | true |
| IRS990EZ/MethodOfAccountingAccrualInd | 0 | X |
| IRS990EZ/NetAssetsOrFundBalancesBOYAmt | 0 | -29351 |
| IRS990EZ/NetAssetsOrFundBalancesEOYAmt | 0 | -21551 |
| IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt | 0 | -29351 |
| IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt | 0 | -21551 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 0 | 40.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 1 | 3.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 2 | 4.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 3 | 4.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 0 | 5558 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 1 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 2 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 3 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 0 | Kennan Salinero |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 1 | Richard Stafford |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 2 | Kim Warther |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 3 | Amanda Aversano |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 0 | Executive Dir. |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 1 | President |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 2 | Secretary |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 3 | Treasurer |
| IRS990EZ/OperateHospitalInd | 0 | false |
| IRS990EZ/Organization501c3Ind | 0 | X |
| IRS990EZ/OrganizationDissolvedEtcInd | 0 | false |
| IRS990EZ/OrganizationFiled990TInd | 0 | false |
| IRS990EZ/OrganizationHadUBIInd | 0 | false |
| IRS990EZ/OtherExpensesTotalAmt | 0 | 35411 |
| IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt | 0 | NONE |
| IRS990EZ/PartVIOfCompOfHghstPdEmplTxt | 0 | NONE |
| IRS990EZ/PoliticalCampaignActyInd | 0 | false |
| IRS990EZ/PrimaryExemptPurposeTxt | 0 | ReImagine Science envisions a science culture where both people and ideas flourish in the presence of effective support, balanced lifestyles and thriving workplaces. The organization promotes the advancement of science through public education and research concerning ways to make the practice of science more efficient, effective, creative and open. |
| IRS990EZ/PrintingPublicationsPostageAmt | 0 | 270 |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt | 0 | Organization of events that bring stakeholders together in a creative and open environment, where information can be shared, connections made, and opportunities born. Identification of prototypes that can inform new approaches to how science is accomplished in the United States and movement into a phase of work that is designed to bring these methods to early implementers as they carry out scientific research and training. |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/GrantsAndAllocationsAmt | 0 | 96227 |
| IRS990EZ/ProhibitedTaxShelterTransInd | 0 | false |
| IRS990EZ/RelatedOrganizationCtrlEntInd | 0 | false |
| IRS990EZ/RelatedOrgSect527OrgInd | 0 | false |
| IRS990EZ/SalariesOtherCompEmplBnftAmt | 0 | 70573 |
| IRS990EZ/SchoolOperatingInd | 0 | false |
| IRS990EZ/SpecialEventsDirectExpensesAmt | 0 | 0 |
| IRS990EZ/StatesWhereCopyOfReturnIsFldCd | 0 | CA |
| IRS990EZ/SubjectToProxyTaxInd | 0 | false |
| IRS990EZ/SumOfTotalLiabilitiesGrp/BOYAmt | 0 | 45357 |
| IRS990EZ/SumOfTotalLiabilitiesGrp/EOYAmt | 0 | 36559 |
| IRS990EZ/TanningServicesProvidedInd | 0 | false |
| IRS990EZ/TotalExpensesAmt | 0 | 110670 |
| IRS990EZ/TotalProgramServiceExpensesAmt | 0 | 96227 |
| IRS990EZ/TotalRevenueAmt | 0 | 118470 |
| IRS990EZ/TransactionWithControlEntInd | 0 | false |
| IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd | 0 | false |
| IRS990EZ/TypeOfOrganizationCorpInd | 0 | X |
| IRS990EZ/WebsiteAddressTxt | 0 | http://reimaginescience.org |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearAmt | 0 | 118470 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus1YearAmt | 0 | 49250 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus2YearsAmt | 0 | 32885 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus3YearsAmt | 0 | 50973 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus4YearsAmt | 0 | 4101 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/TotalAmt | 0 | 255679 |
| IRS990ScheduleA/GovtFurnSrvcFcltsVl170Grp/TotalAmt | 0 | 0 |
| IRS990ScheduleA/GrossInvestmentIncome170Grp/TotalAmt | 0 | 0 |
| IRS990ScheduleA/OtherIncome170Grp/TotalAmt | 0 | 0 |
| IRS990ScheduleA/PublicOrganization170Ind | 0 | X |
| IRS990ScheduleA/PublicSupportCY170Pct | 0 | 0.62890 |
| IRS990ScheduleA/PublicSupportPY170Pct | 0 | 1.00000 |
| IRS990ScheduleA/PublicSupportTotal170Amt | 0 | 160793 |
| IRS990ScheduleA/SubstantialContributorsTotAmt | 0 | 94886 |
| IRS990ScheduleA/TaxRevLeviedOrgnztnlBnft170Grp/TotalAmt | 0 | 0 |
| IRS990ScheduleA/ThirtyThrPctSuprtTestsCY170Ind | 0 | X |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearAmt | 0 | 118470 |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus1YearAmt | 0 | 49250 |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus2YearsAmt | 0 | 32885 |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus3YearsAmt | 0 | 50973 |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus4YearsAmt | 0 | 4101 |
| IRS990ScheduleA/TotalCalendarYear170Grp/TotalAmt | 0 | 255679 |
| IRS990ScheduleA/TotalSupportAmt | 0 | 255679 |
| IRS990ScheduleA/UnrelatedBusinessNetIncm170Grp/TotalAmt | 0 | 0 |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BalanceDueAmt | 0 | 16472 |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BalanceDueAmt | 1 | 15770 |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BoardOrCommitteeApprovalInd | 0 | true |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/BoardOrCommitteeApprovalInd | 1 | true |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/DefaultInd | 0 | false |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/DefaultInd | 1 | false |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanPurposeTxt | 0 | General expenses |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanPurposeTxt | 1 | General expenses |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanToOrganizationInd | 0 | X |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/LoanToOrganizationInd | 1 | X |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/OriginalPrincipalAmt | 0 | 24642 |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/OriginalPrincipalAmt | 1 | 19177 |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/PersonNm | 0 | Kennan Salinero |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/PersonNm | 1 | Richard Stafford |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/RelationshipWithOrgTxt | 0 | Executive Director |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/RelationshipWithOrgTxt | 1 | President |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/WrittenAgreementInd | 0 | false |
| IRS990ScheduleL/LoansBtwnOrgInterestedPrsnGrp/WrittenAgreementInd | 1 | false |
| IRS990ScheduleL/TotalBalanceDueAmt | 0 | 32242 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 0 | Travel $7709 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 1 | Programs - Registration Fees $9463 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 2 | Computer Consultant Fee $7786 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 3 | Accounting/Booking Fees $5423 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 4 | Program - Facilities $1700 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 5 | Programs - Misc $916 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 6 | Programs - Food and Beverages $739 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 7 | Fees & Other Expenses $689 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 8 | Supplies $290 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 9 | Equipment rental & Maintenance $225 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 10 | Programs - Collateral $168 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 11 | Telephone $153 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 12 | Books & Subscriptions $150 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 13 | Accounts Payable and Accrued Expenses - Beginning $1538 Accounts Payable and Accrued Expenses - Ending $4317 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 14 | Payable to Officers, Directors, Etc. - Beginning $43819 Payable to Officers, Directors, Etc. - Ending $32242 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 0 | Other Expenses.1005 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 1 | Other Expenses.1 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 2 | Other Expenses.2 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 3 | Other Expenses.3 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 4 | Other Expenses.4 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 5 | Other Expenses.5 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 6 | Other Expenses.6 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 7 | Other Expenses.7 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 8 | Other Expenses.8 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 9 | Other Expenses.10 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 10 | Other Expenses.11 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 11 | Other Expenses.12 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 12 | Other Expenses.13 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 13 | Total Liabilities.1001 |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 14 | Total Liabilities.1006 |
| ReturnHeader/BuildTS | 0 | 2018-06-14 16:35:46Z |
| ReturnHeader/BusinessOfficerGrp/DiscussWithPaidPreparerInd | 0 | true |
| ReturnHeader/BusinessOfficerGrp/PersonNm | 0 | Kennan Salinero |
| ReturnHeader/BusinessOfficerGrp/PersonTitleTxt | 0 | Executive Director |
| ReturnHeader/BusinessOfficerGrp/SignatureDt | 0 | 2018-08-31 |
| ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt | 0 | ReImagine Science Inc |
| ReturnHeader/Filer/BusinessNameControlTxt | 0 | REIM |
| ReturnHeader/Filer/EIN | 0 | 900443926 |
| ReturnHeader/Filer/PhoneNum | 0 | 9255848788 |
| ReturnHeader/Filer/USAddress/AddressLine1Txt | 0 | 3724 King Arthur Road |
| ReturnHeader/Filer/USAddress/CityNm | 0 | Annandale |
| ReturnHeader/Filer/USAddress/StateAbbreviationCd | 0 | VA |
| ReturnHeader/Filer/USAddress/ZIPCd | 0 | 22003 |
| ReturnHeader/PreparerFirmGrp/PreparerFirmEIN | 0 | 942941784 |
| ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt | 0 | Delagnes Mitchell & Linder LLP |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt | 0 | 300 Montgomery Street Suite 1050 |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm | 0 | San Francisco |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd | 0 | CA |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd | 0 | 941041999 |
| ReturnHeader/PreparerPersonGrp/PhoneNum | 0 | 4159830500 |
| ReturnHeader/PreparerPersonGrp/PreparerPersonNm | 0 | Edwin Niiya |
| ReturnHeader/ReturnTs | 0 | 2018-08-31T09:16:23-07:00 |
| ReturnHeader/ReturnTypeCd | 0 | 990EZ |
| ReturnHeader/TaxPeriodBeginDt | 0 | 2017-01-01 |
| ReturnHeader/TaxPeriodEndDt | 0 | 2017-12-31 |
| ReturnHeader/TaxYr | 0 | 2017 |
Document Assets
No mirrored PDF or thumbnail assets are attached yet.
Filings
Displayed year
2017 • Form 990EZDetailed filing. Detailed filing data is available for this year.
- Assets
- $15,008
- Liabilities
- $36,559
- Net assets
- -$21,551
- Revenue
- $118,470
- Expenses
- $110,670
- Net income
- $7,800