| Return Reference | Explanation |
|---|---|
| Schedule O: | Income 49900 Uncategorized Income 1,298.20 Community Programs income Freedom Festival Income 23,032.36 4050 FF Solicitations / Donat. 11,428.46 4104 T-Shirt /Water/Flag Sales -1,335.00 4108 Interest Income - Freedom Fest 7.21 4111 Firecracker Race -123.75 Total Freedom Festival Income 33,009.28 Total Community Programs income 33,009.28 Discount Income -251.00 Management programs 4103 T-shirt / Flags / Glow Sales 34.25 4183 Dues 4183.2 Member Renewals -270.00 4183.3 Dues - State -217.00 Total 4183 Dues -487.00 4185 Other Fundraiser -1,588.20 4186 Night of Fright -379.88 4186.1 Night of Fright Income 747.00 Total 4186 Night of Fright 367.12 4199 Koeze Nuts 4199.1 Koeze Income 9,072.16 Total 4199 Koeze Nuts 9,072.16 4250 Interest income 4.20 4254 Other Fundraisers -394.40 4407 North Country Trail Run 9,090.05 4500 Ludrock 4500.1 Ludrock Income 6,252.70 4500.2 Ludrock Expenses -4,183.45 Total 4500 Ludrock 2,069.25 mini golf 4160 Mini Golf Deposit 110,023.06 4165 Cash Over/(Short) 0.46 Total 4160 Mini Golf Deposit 110,023.52 4190 Interest Income - Mini Golf 49.63 Total mini golf 110,073.15 Total Management programs 128,240.58 Sales of Product Income 8,543.25 Services 2,092.47 Shipping Income 0.00 Total Income $172,932.78 Expenses 6560 Payroll Expenses 750.20 Taxes 6,864.65 Wages 56,282.32 Total 6560 Payroll Expenses 63,897.17 Community Development 9,050.00 6662 Conference Reimbursements 7,494.29 Freedom Festival 16,250.00 5640 Fireworks 16,500.00 5642 Solicitations -32.52 5643 Port-a-Jons 1,950.00 6237 T-shirts Cost 4,519.00 6688 Marketing 400.00 6690 Grand Parade 1,645.00 6691 Liability Insurance 500.00 6895 Afterglow Party 100.00 6940 Miscellaneous Fundraisers -581.75 Total Freedom Festival 41,249.73 Total Community Development 57,794.02 Management Development 5120 Bank/Paypal Fees 20.00 5125 Rent - Storage Unit 1,152.00 5134 Chamber Dues 200.00 5135 Licenses & Permits 814.00 5136 PO BOX 88.00 5186 Postage & Printing Fees 147.00 5221 Office Maintenance 104.13 5590 Liability Insurance 550.00 Dues & subscriptions 2,427.48 Mini Golf expenses 2,740.89 5300 Marketing 610.38 5302 Bank Fees 295.00 5303 Insurance 3,774.00 5305 Capital Outlay - Renovation 7,000.00 5421 Payroll Taxes 4,271.89 5425 Porta Jon 1,235.00 5455 Maintenance & Supplies 3,896.88 5465 Utilities - Water 249.50 5466 Utilities- Telephone 1,462.49 5467 Utilities - Electric 579.80 5471 charitable mondays 4,358.85 5472 credit card processing 42.00 5473 membership dues 45.00 5479 Dues - Members Worked Off 239.00 5482 Major Grants 15,000.00 Total Mini Golf expenses 45,800.68 Total Management Development 51,303.29 Membership Development Expenses 6830 Holiday Kickoff Party 75.00 6835 Miscellaneous Events 250.00 6840 Membership Socials 267.12 Total Membership Development Expenses 592.12 other expense 22.50 Uncategorized Expense 350.00 Total Expenses $173,959.10 Current Assets Bank Accounts 1043-Mini Golf Petty Cash -47,901.46 1045 West Shore Bank Operating 12,266.80 1055 WSB Mini Golf Checking 128,305.64 1056 Freedom Festival Account 40,304.54 1057 Mini Golf Register Drawer 200.00 Total Bank Accounts $133,175.52 Accounts Receivable 1200 Accounts Receivable 0.00 Total Accounts Receivable $0.00 Other Current Assets 12000 *Undeposited Funds 8,292.25 1300 Due from Paypal 0.00 1450 Employee Advance 0.00 1460 Deposit - City of Ludington 0.00 Undeposited Funds -76.94 Total Other Current Assets $8,215.31 Total Current Assets $141,390.83 Fixed Assets 1062 Mini Golf 108,221.23 1063 Mini Golf Depreciation -14,523.53 Total Fixed Assets $93,697.70 TOTAL ASSETS $235,088.53 LIABILITIES AND EQUITY Liabilities Current Liabilities Accounts Payable 20000 *Accounts Payable 0.00 Total Accounts Payable $0.00 Credit Cards Westshore Opperating Account 0.00 Total Credit Cards $0.00 Other Current Liabilities 2000 Accounts Payable 0.00 2100 Payroll Liabilities 0.00 2180 State Unemployment 0.45 2181 State Withholding 51.63 2185 FICA Liability 153.86 2187 FUTA Liability 81.21 2195 Due to Employees 0.00 Child Support 1,729.21 Federal Taxes (941/944) 11,164.51 Federal Unemployment (940) 327.63 MI Income Tax 1,998.28 MI Unemployment Tax 34.21 Total 2100 Payroll Liabilities 15,540.99 2110 Direct Deposit Liabilities 0.00 2186 Sales Tax Payable 38.25 2200 Prepaid Membership Dues 0.00 Direct Deposit Payable 0.00 Michigan Department of Treasury Payable 0.00 Total Other Current Liabilities $15,579.24 Total Current Liabilities $15,579.24 Long-Term Liabilities 210 Mini Golf Renovation Loan - WSB 0.00 Total Long-Term Liabilities $0.00 Total Liabilities $15,579.24 |
| Software ID: | |
| Software Version: |