Attach to Form 990 or 990-EZ.
Go to www.irs.gov/Form990 for the latest information.
| Return Reference | Explanation |
|---|---|
| Schedule O: | Community Programs income 4410 Thanksgiving Basket Donations 500.00 Freedom Festival Income 4050 FF Solicitations / Donat. 21,589.57 4101 Grand Parade - Entries 65.28 4108 Interest Income - Freedom Fest 2.72 4111 Firecracker Race 5,855.00 Total Freedom Festival Income 27,512.57 Total Community Programs income 28,012.57 Management programs 4183 Dues 4183.1 Dues New Members -90.00 4183.3 Dues - State 63.17 Total 4183 Dues -26.83 4185 Other Fundraiser 2,064.51 4186 Night of Fright -171.57 4199 Koeze Nuts 51.70 4250 Interest income 0.55 4407 North Country Trail Run -2,676.55 mini golf 4160 Mini Golf Deposit 48,057.32 4165 Cash Over/(Short) 2.14 Total 4160 Mini Golf Deposit 48,059.46 4190 Interest Income - Mini Golf 11.86 Total mini golf 48,071.32 Total Management programs 47,313.13 Sales of Product Income 43,160.95 Services 970.61 Total Income $119,457.26 GROSS PROFIT $119,457.26 Expenses 6560 Payroll Expenses 263.50 Taxes 1,532.61 Wages 18,946.87 Total 6560 Payroll Expenses 20,742.98 66900 Reconciliation Discrepancies 130.00 Community Development 6214 Thanksgiving bskts 987.82 6226 Miscellaneous 550.00 6661 Duffle Shuffle 4,000.00 6662 Conference Reimbursements 9,928.28 6663 Easter Baskets 231.01 Freedom Festival 5640 Fireworks 32,580.00 5643 Port-a-Jons 2,073.00 6237 T-shirts Cost 2,045.30 6688 Marketing 25.00 6690 Grand Parade 2,059.84 6691 Liability Insurance 300.00 6895 Afterglow Party 588.41 Total Freedom Festival 39,671.55 Total Community Development 55,368.66 Management Development 5120 Bank/Paypal Fees 24.00 5125 Rent - Storage Unit 939.00 5134 Chamber Dues 79.00 5135 Licenses & Permits 60.00 5136 PO BOX 62.00 5195 Marketing 179.12 5221 Office Maintenance 71.77 5590 Liability Insurance 1,083.00 6163 Presidential Incentives 110.00 6523 Board - GMM - Comm. Meetings 84.00 6689 Fundraising T-Shirts-Flags-Glow -533.30 6717 Name Badges 96.00 Dues & subscriptions 1,189.96 Mini Golf expenses 5300 Marketing 2,465.91 5302 Bank Fees 285.00 5303 Insurance 3,317.00 5304 Capital Outlay 625.49 5420 Wages 4,738.87 5421 Payroll Taxes 640.42 5425 Porta Jon 160.00 5450 Landscaping Expense 271.00 5455 Maintenance & Supplies 4,118.90 5465 Utilities - Water 134.66 5466 Utilities- Telephone 1,263.87 5467 Utilities - Electric 620.80 5471 charitable mondays 3,606.90 5472 credit card processing 21.00 5475 Community Donations 500.00 5476 Interest Expense -46.93 5479 Dues - Members Worked Off 170.00 5482 Major Grants 30,700.00 Total Mini Golf expenses 53,592.89 Total Management Development 57,037.44 Membership Development Expenses 6760 Year End Banquet 1,305.70 6835 Miscellaneous Events 300.00 6891 GMM Incentives 65.00 Total Membership Development Expenses 1,670.70 Uncategorized Expense 10,347.05 Total Expenses $145,296.83 NET OPERATING INCOME $ -25,839.57 Other Expenses Reconciliation Discrepancies-1 10,248.26 Total Other Expenses $10,248.26 NET OTHER INCOME $ -10,248.26 NET INCOME $ -36,087.83 Bank Accounts 1043-Mini Golf Petty Cash -24,042.42 1045 West Shore Bank Operating 1,504.19 1055 WSB Mini Golf Checking 123,622.13 1056 Freedom Festival Account 33,247.94 1057 Mini Golf Register Drawer 200.00 1058 Start Up Cash (deleted) 350.00 Total Bank Accounts $134,881.84 Accounts Receivable 1200 Accounts Receivable 0.00 Total Accounts Receivable $0.00 Other Current Assets 12000 *Undeposited Funds 0.00 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 $ -76.94 Total Current Assets $134,804.90 Fixed Assets 1062 Mini Golf 108,221.23 1063 Mini Golf Depreciation -14,523.53 Total Fixed Assets $93,697.70 TOTAL ASSETS $228,502.60 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 998.64 Federal Taxes (941/944) 5,493.76 Federal Unemployment (940) 194.79 MI Income Tax 973.22 MI Unemployment Tax 19.43 Total 2100 Payroll Liabilities 7,966.99 2110 Direct Deposit Liabilities 0.00 2186 Sales Tax Payable 0.00 2200 Prepaid Membership Dues 0.00 Direct Deposit Payable 0.00 Michigan Department of Treasury Payable 0.00 Total Other Current Liabilities $7,966.99 Total Current Liabilities $7,966.99 Long-Term Liabilities 210 Mini Golf Renovation Loan - WSB 0.00 Total Long-Term Liabilities $0.00 Total Liabilities $7,966.99 Equity 3000 Opening Bal Equity 0.00 3900 Retained Earnings 256,623.44 Net Income -36,087.83 |
| Software ID: | |
| Software Version: |