Liabilities / Assets
Score unavailable
Liabilities-to-assets requires both liabilities and assets on this filing.
Siviq Scores
Precomputed percentiles for this filing year versus similar nonprofits in the same peer cohort.
No value available
Liabilities / Revenue
Score unavailable
Liabilities-to-revenue requires both liabilities and revenue on this filing.
Net Margin
62nd percentile
Higher net margin than 62% of similar nonprofits.
Top Officer Pay
80th percentile
Higher top officer pay than 80% of similar nonprofits.
Top officer pay equals 3.1% of source-year revenue.
Asset Growth
82nd percentile
Faster asset growth than 82% of similar nonprofits.
Revenue Growth
77th percentile
Faster revenue growth than 77% of similar nonprofits.
Balance Sheet
Assets
Up$74,350
Up $22,581 (+44%) from 2021
Net Assets
Up$74,350
Up $22,581 (+44%) from 2021
Liabilities
-
No earlier filing loaded for comparison.
Revenue And Expenses
Revenue
Up$179,784
Up $70,590 (+65%) from 2021
Expenses
Up$157,200
Up $39,965 (+34%) from 2021
Net Income
Up$22,584
Up $30,625 (+381%) from 2021
Historical Trend
Jump To
Filing Snapshot
- Filing Period
- Jan 1, 2022 to Dec 31, 2022
- Signed
- Nov 13, 2023
- Return Version
- 2022v5.0
- Gross Receipts
- $179,784
Mission and Program Overview
Mission
Creative theatre experience is a non-profit children's theater education program that is the summer home for over 200 students in olympia, wa. It offers fun and exciting workshops in theatre, dance, art, and music, all culminating in age appropriate state productions. Cte promotes creativity, builds important life skills, cultivates confidence, and provides leadership opportunities for children and youth entering first grade through high school.
Program Services
| Description | Grants | Expenses |
|---|---|---|
| CREATIVE THEATRE EXPERIENCE IS A NON-PROFIT CHILDREN'S THEATER EDUCATION PROGRAM THAT IS THE SUMMER HOME FOR OVER 200 STUDENTS IN OLYMPIA, WA. IT OFFERS FUN AND EXCITING WORKSHOPS IN THEATRE, DANCE, ART, AND MUSIC, ALL CULMINATING IN AGE APPROPRIATE STATE PRODUCTIONS. CTE PROMOTES CREATIVITY, BUILDS IMPORTANT LIFE SKILLS, CULTIVATES CONFIDENCE, AND PROVIDES LEADERSHIP OPPORTUNITIES FOR CHILDREN AND YOUTH ENTERING FIRST GRADE THROUGH HIGH SCHOOL. | - | $157,200 |
Compensation and Service Providers
Employees
| Name | Title | Full / Part Time | Base | Other | Total |
|---|---|---|---|---|---|
| LOUISE DORAN | Executive Di | - | $5,500 | - | $5,500 |
| CHRISTY PETERS | President | - | $0 | - | - |
| MIRANDA CULLEY | Vice Preside | - | $0 | - | - |
| JAYNA WILLIAMS | Treasurer | - | $0 | - | - |
| STEPHANIE PRICE | Secretary | - | $0 | - | - |
| JODI ERICKSON-MULDREW | Board Member | - | $0 | - | - |
| MORRIS MILLER | Board Member | - | $0 | - | - |
| NADINE BOZEMAN | Board Member | - | $0 | - | - |
Filing and Contact Details
Filer
- Filer Name
- Creative Theatre Experience
- EIN
- 91-1452663
- Phone
- 3607537442
- Address
- 120 STATE AVE NE 303, OLYMPIA, WA 98501
Signing Officer
- Name
- Louise Doran
- Title
- Executive Director
- Phone
- 3607537442
- Signed
- 2023-11-13
Preparer
- Firm
- Mt View Cpas
- Address
- 308 SW 13TH ST, CHEHALIS, WA 98532-3609
- Preparer
- Hannah Ethridge CPA
- Phone
- 3607480217
Supplemental Narrative
Additional Explanations
Form 990-ez, Part I, Line 16
“Expenses marketing & advertising 15 technology & online services 79 royalties 3,791 travel & meetings 1,329 meals 835 insurance 3,891 speaker expenses 861 banking & processing fees 4,842 business license 60 operations 1,342 rent & storage 4,800 season t-shirts 2,581 sets, tools & supplies 3,939 misc exense 1,825 costumes 238 equipment rental 309 props 10 venue rental 1,398 b&o tax 16 total 32,161”
Form 990-ez, Part I, Line 20
“Prior period adjustment 0”
Form 990-ez, Part III
“Creative theatre experience is a non-profit children's theater education program that is the summer home for over 200 students in olympia, wa. It offers fun and exciting workshops in theatre, dance, art, and music, all culminating in age appropriate state productions. Cte promotes creativity, builds important life skills, cultivates confidence, and provides leadership opportunities for children and youth entering first grade through high school.”
Form 990-ez, Part III, Line 28
“Creative theatre experience is a non-profit children's theater education program that is the summer home for over 200 students in olympia, wa. It offers fun and exciting workshops in theatre, dance, art, and music, all culminating in age appropriate state productions. Cte promotes creativity, builds important life skills, cultivates confidence, and provides leadership opportunities for children and youth entering first grade through high school.”
Raw XML Appendix149 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/BusinessName/BusinessNameLine1Txt | 0 | CREATIVE THREATRE EXPERIENCE |
| IRS990EZ/BooksInCareOfDetail/PhoneNum | 0 | 3608360283 |
| IRS990EZ/BooksInCareOfDetail/USAddress/AddressLine1Txt | 0 | 120 STATE AVE NE 303 |
| IRS990EZ/BooksInCareOfDetail/USAddress/CityNm | 0 | OLYMPIA |
| IRS990EZ/BooksInCareOfDetail/USAddress/StateAbbreviationCd | 0 | WA |
| IRS990EZ/BooksInCareOfDetail/USAddress/ZIPCd | 0 | 98501 |
| IRS990EZ/CashSavingsAndInvestmentsGrp/BOYAmt | 0 | 51766 |
| IRS990EZ/CashSavingsAndInvestmentsGrp/EOYAmt | 0 | 74350 |
| IRS990EZ/ChgMadeToOrgnzngDocNotRptInd | 0 | false |
| IRS990EZ/ContributionsGiftsGrantsEtcAmt | 0 | 76755 |
| IRS990EZ/DonorAdvisedFndsInd | 0 | false |
| IRS990EZ/EngagedInExcessBenefitTransInd | 0 | false |
| IRS990EZ/ExcessOrDeficitForYearAmt | 0 | 22584 |
| IRS990EZ/FeesAndOtherPymtToIndCntrctAmt | 0 | 27110 |
| IRS990EZ/FiledScheduleAInd | 0 | true |
| IRS990EZ/ForeignFinancialAccountInd | 0 | false |
| IRS990EZ/ForeignOfficeInd | 0 | false |
| IRS990EZ/Form1120PolFiledInd | 0 | false |
| IRS990EZ/Form990TotalAssetsGrp/BOYAmt | 0 | 51766 |
| IRS990EZ/Form990TotalAssetsGrp/EOYAmt | 0 | 74350 |
| IRS990EZ/GrossReceiptsAmt | 0 | 179784 |
| IRS990EZ/InfoInScheduleOPartIIIInd | 0 | X |
| IRS990EZ/InfoInScheduleOPartIInd | 0 | X |
| IRS990EZ/LobbyingActivitiesInd | 0 | false |
| IRS990EZ/MadeLoansToFromOfficersInd | 0 | false |
| IRS990EZ/MethodOfAccountingAccrualInd | 0 | X |
| IRS990EZ/NetAssetsOrFundBalancesBOYAmt | 0 | 51766 |
| IRS990EZ/NetAssetsOrFundBalancesEOYAmt | 0 | 74350 |
| IRS990EZ/NetAssetsOrFundBalancesGrp/BOYAmt | 0 | 51766 |
| IRS990EZ/NetAssetsOrFundBalancesGrp/EOYAmt | 0 | 74350 |
| IRS990EZ/OccupancyRentUtltsAndMaintAmt | 0 | 10506 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 0 | 000.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 1 | 000.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 2 | 000.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 3 | 000.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 4 | 000.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 5 | 000.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 6 | 000.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/AverageHrsPerWkDevotedToPosRt | 7 | 000.00 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 0 | 0 |
| 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/CompensationAmt | 6 | 0 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/CompensationAmt | 7 | 5500 |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 0 | CHRISTY PETERS |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 1 | MIRANDA CULLEY |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 2 | JAYNA WILLIAMS |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 3 | STEPHANIE PRICE |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 4 | JODI ERICKSON-MULDREW |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 5 | MORRIS MILLER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 6 | NADINE BOZEMAN |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/PersonNm | 7 | LOUISE DORAN |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 0 | PRESIDENT |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 1 | VICE PRESIDE |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 2 | TREASURER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 3 | SECRETARY |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 4 | BOARD MEMBER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 5 | BOARD MEMBER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 6 | BOARD MEMBER |
| IRS990EZ/OfficerDirectorTrusteeEmplGrp/TitleTxt | 7 | EXECUTIVE DI |
| IRS990EZ/OperateHospitalInd | 0 | false |
| IRS990EZ/Organization501c3Ind | 0 | X |
| IRS990EZ/OrganizationDissolvedEtcInd | 0 | false |
| IRS990EZ/OrganizationHadUBIInd | 0 | false |
| IRS990EZ/OtherExpensesTotalAmt | 0 | 32161 |
| IRS990EZ/PartVIHghstPdCntrctProfSrvcTxt | 0 | NONE |
| IRS990EZ/PartVIOfCompOfHghstPdEmplTxt | 0 | NONE |
| IRS990EZ/PoliticalCampaignActyInd | 0 | false |
| IRS990EZ/PrimaryExemptPurposeTxt | 0 | CREATIVE THEATRE EXPERIENCE IS A NON-PROFIT CHILDREN'S THEATER EDUCATION PROGRAM THAT IS THE SUMMER HOME FOR OVER 200 STUDENTS IN OLYMPIA, WA. IT OFFERS FUN AND EXCITING WORKSHOPS IN THEATRE, DANCE, ART, AND MUSIC, ALL CULMINATING IN AGE APPROPRIATE STATE PRODUCTIONS. CTE PROMOTES CREATIVITY, BUILDS IMPORTANT LIFE SKILLS, CULTIVATES CONFIDENCE, AND PROVIDES LEADERSHIP OPPORTUNITIES FOR CHILDREN AND YOUTH ENTERING FIRST GRADE THROUGH HIGH SCHOOL. |
| IRS990EZ/ProgramServiceRevenueAmt | 0 | 103029 |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/DescriptionProgramSrvcAccomTxt | 0 | CREATIVE THEATRE EXPERIENCE IS A NON-PROFIT CHILDREN'S THEATER EDUCATION PROGRAM THAT IS THE SUMMER HOME FOR OVER 200 STUDENTS IN OLYMPIA, WA. IT OFFERS FUN AND EXCITING WORKSHOPS IN THEATRE, DANCE, ART, AND MUSIC, ALL CULMINATING IN AGE APPROPRIATE STATE PRODUCTIONS. CTE PROMOTES CREATIVITY, BUILDS IMPORTANT LIFE SKILLS, CULTIVATES CONFIDENCE, AND PROVIDES LEADERSHIP OPPORTUNITIES FOR CHILDREN AND YOUTH ENTERING FIRST GRADE THROUGH HIGH SCHOOL. |
| IRS990EZ/ProgramSrvcAccomplishmentGrp/ProgramServiceExpensesAmt | 0 | 157200 |
| IRS990EZ/ProhibitedTaxShelterTransInd | 0 | false |
| IRS990EZ/RelatedOrganizationCtrlEntInd | 0 | false |
| IRS990EZ/SalariesOtherCompEmplBnftAmt | 0 | 87423 |
| IRS990EZ/SchoolOperatingInd | 0 | false |
| IRS990EZ/SubjectToProxyTaxInd | 0 | false |
| IRS990EZ/TanningServicesProvidedInd | 0 | false |
| IRS990EZ/TotalExpensesAmt | 0 | 157200 |
| IRS990EZ/TotalProgramServiceExpensesAmt | 0 | 157200 |
| IRS990EZ/TotalRevenueAmt | 0 | 179784 |
| IRS990EZ/TransactionWithControlEntInd | 0 | false |
| IRS990EZ/TrnsfrExmptNonChrtblRltdOrgInd | 0 | false |
| IRS990EZ/TypeOfOrganizationCorpInd | 0 | X |
| IRS990EZ/WebsiteAddressTxt | 0 | N/A |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearAmt | 0 | 76755 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/CurrentTaxYearMinus1YearAmt | 0 | 102224 |
| IRS990ScheduleA/GiftsGrantsContriRcvd170Grp/TotalAmt | 0 | 178979 |
| IRS990ScheduleA/GrossReceiptsRltdActivitiesAmt | 0 | 109999 |
| IRS990ScheduleA/PublicOrganization170Ind | 0 | X |
| IRS990ScheduleA/PublicSupportCY170Pct | 0 | 1.00000 |
| IRS990ScheduleA/PublicSupportPY170Pct | 0 | 1.00000 |
| IRS990ScheduleA/PublicSupportTotal170Amt | 0 | 178979 |
| IRS990ScheduleA/ThirtyThrPctSuprtTestsCY170Ind | 0 | X |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearAmt | 0 | 76755 |
| IRS990ScheduleA/TotalCalendarYear170Grp/CurrentTaxYearMinus1YearAmt | 0 | 102224 |
| IRS990ScheduleA/TotalCalendarYear170Grp/TotalAmt | 0 | 178979 |
| IRS990ScheduleA/TotalSupportAmt | 0 | 178979 |
| 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 | EXPENSES MARKETING & ADVERTISING 15 TECHNOLOGY & ONLINE SERVICES 79 ROYALTIES 3,791 TRAVEL & MEETINGS 1,329 MEALS 835 INSURANCE 3,891 SPEAKER EXPENSES 861 BANKING & PROCESSING FEES 4,842 BUSINESS LICENSE 60 OPERATIONS 1,342 RENT & STORAGE 4,800 SEASON T-SHIRTS 2,581 SETS, TOOLS & SUPPLIES 3,939 MISC EXENSE 1,825 COSTUMES 238 EQUIPMENT RENTAL 309 PROPS 10 VENUE RENTAL 1,398 B&O TAX 16 TOTAL 32,161 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 1 | PRIOR PERIOD ADJUSTMENT 0 |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 2 | CREATIVE THEATRE EXPERIENCE IS A NON-PROFIT CHILDREN'S THEATER EDUCATION PROGRAM THAT IS THE SUMMER HOME FOR OVER 200 STUDENTS IN OLYMPIA, WA. IT OFFERS FUN AND EXCITING WORKSHOPS IN THEATRE, DANCE, ART, AND MUSIC, ALL CULMINATING IN AGE APPROPRIATE STATE PRODUCTIONS. CTE PROMOTES CREATIVITY, BUILDS IMPORTANT LIFE SKILLS, CULTIVATES CONFIDENCE, AND PROVIDES LEADERSHIP OPPORTUNITIES FOR CHILDREN AND YOUTH ENTERING FIRST GRADE THROUGH HIGH SCHOOL. |
| IRS990ScheduleO/SupplementalInformationDetail/ExplanationTxt | 3 | CREATIVE THEATRE EXPERIENCE IS A NON-PROFIT CHILDREN'S THEATER EDUCATION PROGRAM THAT IS THE SUMMER HOME FOR OVER 200 STUDENTS IN OLYMPIA, WA. IT OFFERS FUN AND EXCITING WORKSHOPS IN THEATRE, DANCE, ART, AND MUSIC, ALL CULMINATING IN AGE APPROPRIATE STATE PRODUCTIONS. CTE PROMOTES CREATIVITY, BUILDS IMPORTANT LIFE SKILLS, CULTIVATES CONFIDENCE, AND PROVIDES LEADERSHIP OPPORTUNITIES FOR CHILDREN AND YOUTH ENTERING FIRST GRADE THROUGH HIGH SCHOOL. |
| 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 III |
| IRS990ScheduleO/SupplementalInformationDetail/FormAndLineReferenceDesc | 3 | FORM 990-EZ, PART III, LINE 28 |
| ReturnHeader/BuildTS | 0 | 2023-04-26 12:10:37Z |
| ReturnHeader/BusinessOfficerGrp/PersonNm | 0 | LOUISE DORAN |
| ReturnHeader/BusinessOfficerGrp/PersonTitleTxt | 0 | EXECUTIVE DIRECTOR |
| ReturnHeader/BusinessOfficerGrp/PhoneNum | 0 | 3607537442 |
| ReturnHeader/BusinessOfficerGrp/SignatureDt | 0 | 2023-11-13 |
| ReturnHeader/Filer/BusinessName/BusinessNameLine1Txt | 0 | CREATIVE THEATRE EXPERIENCE |
| ReturnHeader/Filer/BusinessName/BusinessNameLine2Txt | 0 | ASSOCIATION |
| ReturnHeader/Filer/BusinessNameControlTxt | 0 | CREA |
| ReturnHeader/Filer/EIN | 0 | 911452663 |
| ReturnHeader/Filer/PhoneNum | 0 | 3607537442 |
| ReturnHeader/Filer/USAddress/AddressLine1Txt | 0 | 120 STATE AVE NE 303 |
| ReturnHeader/Filer/USAddress/CityNm | 0 | OLYMPIA |
| ReturnHeader/Filer/USAddress/StateAbbreviationCd | 0 | WA |
| ReturnHeader/Filer/USAddress/ZIPCd | 0 | 98501 |
| ReturnHeader/IRSResponsiblePrtyInfoCurrInd | 0 | false |
| ReturnHeader/PreparerFirmGrp/PreparerFirmEIN | 0 | 823554705 |
| ReturnHeader/PreparerFirmGrp/PreparerFirmName/BusinessNameLine1Txt | 0 | MT VIEW CPAS |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/AddressLine1Txt | 0 | 308 SW 13TH ST |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/CityNm | 0 | CHEHALIS |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/StateAbbreviationCd | 0 | WA |
| ReturnHeader/PreparerFirmGrp/PreparerUSAddress/ZIPCd | 0 | 985323609 |
| ReturnHeader/PreparerPersonGrp/PhoneNum | 0 | 3607480217 |
| ReturnHeader/PreparerPersonGrp/PreparationDt | 0 | 2023-11-14 |
| ReturnHeader/PreparerPersonGrp/PreparerPersonNm | 0 | HANNAH ETHRIDGE CPA |
| ReturnHeader/ReturnTs | 0 | 2023-11-14T17:02:28-05:00 |
| ReturnHeader/ReturnTypeCd | 0 | 990EZ |
| ReturnHeader/SigningOfficerGrp/PersonFullName/PersonFirstNm | 0 | LOUISE |
| ReturnHeader/SigningOfficerGrp/PersonFullName/PersonLastNm | 0 | DORAN |
| ReturnHeader/TaxPeriodBeginDt | 0 | 2022-01-01 |
| ReturnHeader/TaxPeriodEndDt | 0 | 2022-12-31 |
| ReturnHeader/TaxYr | 0 | 2022 |
Document Assets
No mirrored PDF or thumbnail assets are attached yet.
Filings
Displayed year
2022 • Form 990EZDetailed filing. Detailed filing data is available for this year.
- Assets
- $74,350
- Liabilities
- -
- Net assets
- $74,350
- Revenue
- $179,784
- Expenses
- $157,200
- Net income
- $22,584