1 | Management Report for Mar'23 | |
---|---|---|
2 | Report Name | Link |
3 | Uncoded Transaction Query Sheet | Query Sheet |
4 | Financial Position ( Balance Sheet ) | Click here |
5 | Income Statement | Click here |
6 | Income Statement Monthly | Click here |
7 | General Ledger | Click here |
8 | Payroll Tax liabilities | Click here |
9 | Shareholder's Distribution | click here |
10 | Aged Payable Detail | click here |
11 | Aged Receivable Detail | click here |
12 | Bank & CC Reconcliation | Click here |
1 | Bank Name | Date | Particulars | Reference | Code | Spent | Received/Refund | Currently Coded as | Bookkeepers Question | Clients Comments | Extra Notes from Bookkeeper | Customer |
---|---|---|---|---|---|---|---|---|---|---|
2 | BOA Checking - 8902 (1200) | 1/3/2020 | Fundbox INC. DES:ADV DEBIT ID:BjwrSw tjUFag INDN:EDWIN CHARLES HOLLENBE CO ID:1832 | 1,532.22 | - | Ask My Client < Uncategorized Item under B/s | Can you advice nature of this transaction ? | LEgal Expense | We have cleared up all the items in Dext | |
3 | BOA Checking - 8902 (1200) | 1/9/2020 | Fundbox INC. DES:ADV DEBIT ID:BjwrSw kCQsYQ INDN:EDWIN CHARLES HOLLENBE CO ID:1832 | 12,829.13 | - | Ask My Client < Uncategorized Item under B/s | Can you advice nature of this transaction ? | |||
4 | BOA Checking - 8902 (1200) | 1/16/2020 | Fundbox INC. DES:ADV DEBIT ID:BjwrSw Eh4FRA INDN:EDWIN CHARLES HOLLENBE CO ID:1832 | 501.86 | - | Ask My Client < Uncategorized Item under B/s | Can you advice nature of this transaction ? | |||
5 | BOA Checking - 8902 (1200) | 1/21/2020 | Bill.com DES:VoidPaymnt ID:016QEQBUK1AK7JT INDN:Flapjack LLC CO ID:1204 | - | 1,201.27 | Ask My Client < Uncategorized Item under B/s | Can you advice nature of this transaction ? | Contractor payment failed - Refunded by Bill.com | ||
6 | BOA Checking - 8902 (1200) | 1/21/2020 | Bill.com DES:VoidPaymnt ID:016UPRWCP1AK7JQ INDN:Flapjack LLC CO ID:1204 | - | 11,203.27 | Ask My Client < Uncategorized Item under B/s | Can you advice nature of this transaction ? | Contractor payment failed - Refunded by Bill.com | ||
7 | BOA Checking - 8902 (1200) | 1/23/2020 | Fundbox INC. DES:ADV DEBIT ID:BjwrSw Ng8tQQ INDN:EDWIN CHARLES HOLLENBE CO ID:1832 | 502.28 | - | Ask My Client < Uncategorized Item under B/s | Can you advice nature of this transaction ? | |||
8 | BOA Checking - 8902 (1200) | 1/30/2020 | Fundbox INC. DES:ADV DEBIT ID:BjwrSw FBYkQw INDN:EDWIN CHARLES HOLLENBE CO ID:1832 | 214.14 | - | Ask My Client < Uncategorized Item under B/s | Can you advice nature of this transaction ? | |||
9 | BOA Checking - 8902 (1200) | 2/6/2020 | Fundbox INC. DES:ADV DEBIT ID:BjwrSw MgUNbg INDN:EDWIN CHARLES HOLLENBE CO ID:1832 | 214.14 | - | Ask My Client < Uncategorized Item under B/s | Can you advice nature of this transaction ? |
1 | Balance Sheet | ||||
---|---|---|---|---|---|
2 | US/Canada LLC | ||||
3 | As of March 31, 2023 | ||||
4 | Cash Basis | ||||
5 | |||||
6 | Account | Mar 31, 2023 | Bookkeeper's Comment | ||
7 | |||||
8 | Assets | ||||
9 | Current Assets | ||||
10 | Cash and Cash Equivalents | ||||
11 | US/Canada LLC. Checking Account | 9,146 | Click here to view | ||
12 | US/Canada LLC. Savings Account | 183,201 | Click here to view | ||
13 | Total Cash and Cash Equivalents | 192,347 | |||
14 | Accounts Receivable | (133) | Over payment made to US Treasury in Dec'22 | ||
15 | Quarterly Tax Payment | 921 | |||
16 | Total Current Assets | 193,134 | |||
17 | Fixed Assets | ||||
18 | Accumulated Depreciation | (107,457) | |||
19 | Furniture and Equipment | 5,976 | |||
20 | Horses | 12,000 | |||
21 | Vehicles | 75,042 | |||
22 | Improvement | 14,439 | |||
23 | Total Fixed Assets | 0 | |||
24 | Total Assets | 193,134 | |||
25 | |||||
26 | Liabilities and Equity | ||||
27 | Liabilities | ||||
28 | Current Liabilities | ||||
29 | XXXX Chase Credit Card | 87 | Click here to view | ||
30 | YYYY Chase Credit Card | 1,058 | Click here to view | ||
31 | ZZZZ Chase Credit Card | 2,418 | Click here to view | ||
32 | Payroll Tax Liabilities | 1,940 | Click here to view | ||
33 | 24010 | 1,818 | It will be cleared in April | ||
34 | Total Current Liabilities | 7,320 | |||
35 | Long Term Liabilities | ||||
36 | SBA COVID-19 LOAN | 81,082 | Click here to view | ||
37 | Total Long Term Liabilities | 81,082 | |||
38 | Total Liabilities | 88,403 | |||
39 | Equity | ||||
40 | Current Year Earnings | 185,481 | |||
41 | Equity:Shareholder Distribution | (139,230) | Click here to view | ||
42 | Retained Earnings | 58,480 | |||
43 | Total Equity | 104,732 | |||
44 | Total Liabilities and Equity | 193,134 | |||
45 | |||||
46 | |||||
47 | |||||
48 | |||||
49 | |||||
50 | |||||
51 | |||||
52 | |||||
53 | |||||
54 | |||||
55 | |||||
56 | |||||
57 | |||||
58 | |||||
59 | |||||
60 | |||||
61 | |||||
62 | |||||
63 | |||||
64 | |||||
65 | |||||
66 | |||||
67 | |||||
68 | |||||
69 | |||||
70 | |||||
71 | |||||
72 | |||||
73 | |||||
74 | |||||
75 | |||||
76 | |||||
77 | |||||
78 | |||||
79 | |||||
80 | |||||
81 | |||||
82 | |||||
83 | |||||
84 | |||||
85 | |||||
86 | |||||
87 | |||||
88 | |||||
89 | |||||
90 | |||||
91 | |||||
92 | |||||
93 | |||||
94 | |||||
95 | |||||
96 | |||||
97 | |||||
98 | |||||
99 | |||||
100 | |||||
101 | |||||
102 | |||||
103 | |||||
104 | |||||
105 | |||||
106 | |||||
107 | |||||
108 | |||||
109 | |||||
110 | |||||
111 | |||||
112 | |||||
113 | |||||
114 | |||||
115 | |||||
116 | |||||
117 | |||||
118 | |||||
119 | |||||
120 | |||||
121 | |||||
122 | |||||
123 | |||||
124 | |||||
125 | |||||
126 | |||||
127 | |||||
128 | |||||
129 | |||||
130 | |||||
131 | |||||
132 | |||||
133 | |||||
134 | |||||
135 | |||||
136 | |||||
137 | |||||
138 | |||||
139 | |||||
140 | |||||
141 | |||||
142 | |||||
143 | |||||
144 | |||||
145 | |||||
146 | |||||
147 | |||||
148 | |||||
149 | |||||
150 | |||||
151 | |||||
152 | |||||
153 | |||||
154 | |||||
155 | |||||
156 | |||||
157 | |||||
158 | |||||
159 | |||||
160 | |||||
161 | |||||
162 | |||||
163 | |||||
164 | |||||
165 | |||||
166 | |||||
167 | |||||
168 | |||||
169 | |||||
170 | |||||
171 | |||||
172 | |||||
173 | |||||
174 | |||||
175 | |||||
176 | |||||
177 | |||||
178 | |||||
179 | |||||
180 | |||||
181 | |||||
182 | |||||
183 | |||||
184 | |||||
185 | |||||
186 | |||||
187 | |||||
188 | |||||
189 | |||||
190 | |||||
191 | |||||
192 | |||||
193 | |||||
194 | |||||
195 | |||||
196 | |||||
197 | |||||
198 | |||||
199 | |||||
200 | |||||
201 | |||||
202 | |||||
203 | |||||
204 | |||||
205 | |||||
206 | |||||
207 | |||||
208 | |||||
209 | |||||
210 | |||||
211 | |||||
212 | |||||
213 | |||||
214 | |||||
215 | |||||
216 | |||||
217 | |||||
218 | |||||
219 | |||||
220 | |||||
221 | |||||
222 | |||||
223 | |||||
224 | |||||
225 | |||||
226 | |||||
227 | |||||
228 | |||||
229 | |||||
230 | |||||
231 | |||||
232 | |||||
233 | |||||
234 | |||||
235 | |||||
236 | |||||
237 | |||||
238 | |||||
239 | |||||
240 | |||||
241 | |||||
242 | |||||
243 | |||||
244 | |||||
245 | |||||
246 | |||||
247 | |||||
248 | |||||
249 | |||||
250 | |||||
251 | |||||
252 | |||||
253 | |||||
254 | |||||
255 | |||||
256 | |||||
257 | |||||
258 | |||||
259 | |||||
260 | |||||
261 | |||||
262 | |||||
263 | |||||
264 | |||||
265 | |||||
266 | |||||
267 | |||||
268 | |||||
269 | |||||
270 | |||||
271 | |||||
272 | |||||
273 | |||||
274 | |||||
275 | |||||
276 | |||||
277 | |||||
278 | |||||
279 | |||||
280 | |||||
281 | |||||
282 | |||||
283 | |||||
284 | |||||
285 | |||||
286 | |||||
287 | |||||
288 | |||||
289 | |||||
290 | |||||
291 | |||||
292 | |||||
293 | |||||
294 | |||||
295 | |||||
296 | |||||
297 | |||||
298 | |||||
299 | |||||
300 | |||||
301 | |||||
302 | |||||
303 | |||||
304 | |||||
305 | |||||
306 | |||||
307 | |||||
308 | |||||
309 | |||||
310 | |||||
311 | |||||
312 | |||||
313 | |||||
314 | |||||
315 | |||||
316 | |||||
317 | |||||
318 | |||||
319 | |||||
320 | |||||
321 | |||||
322 | |||||
323 | |||||
324 | |||||
325 | |||||
326 | |||||
327 | |||||
328 | |||||
329 | |||||
330 | |||||
331 | |||||
332 | |||||
333 | |||||
334 | |||||
335 | |||||
336 | |||||
337 | |||||
338 | |||||
339 | |||||
340 | |||||
341 | |||||
342 | |||||
343 | |||||
344 | |||||
345 | |||||
346 | |||||
347 | |||||
348 | |||||
349 | |||||
350 | |||||
351 | |||||
352 | |||||
353 | |||||
354 | |||||
355 | |||||
356 | |||||
357 | |||||
358 | |||||
359 | |||||
360 | |||||
361 | |||||
362 | |||||
363 | |||||
364 | |||||
365 | |||||
366 | |||||
367 | |||||
368 | |||||
369 | |||||
370 | |||||
371 | |||||
372 | |||||
373 | |||||
374 | |||||
375 | |||||
376 | |||||
377 | |||||
378 | |||||
379 | |||||
380 | |||||
381 | |||||
382 | |||||
383 | |||||
384 | |||||
385 | |||||
386 | |||||
387 | |||||
388 | |||||
389 | |||||
390 | |||||
391 | |||||
392 | |||||
393 | |||||
394 | |||||
395 | |||||
396 | |||||
397 | |||||
398 | |||||
399 | |||||
400 | |||||
401 | |||||
402 | |||||
403 | |||||
404 | |||||
405 | |||||
406 | |||||
407 | |||||
408 | |||||
409 | |||||
410 | |||||
411 | |||||
412 | |||||
413 | |||||
414 | |||||
415 | |||||
416 | |||||
417 | |||||
418 | |||||
419 | |||||
420 | |||||
421 | |||||
422 | |||||
423 | |||||
424 | |||||
425 | |||||
426 | |||||
427 | |||||
428 | |||||
429 | |||||
430 | |||||
431 | |||||
432 | |||||
433 | |||||
434 | |||||
435 | |||||
436 | |||||
437 | |||||
438 | |||||
439 | |||||
440 | |||||
441 | |||||
442 | |||||
443 | |||||
444 | |||||
445 | |||||
446 | |||||
447 | |||||
448 | |||||
449 | |||||
450 | |||||
451 | |||||
452 | |||||
453 | |||||
454 | |||||
455 | |||||
456 | |||||
457 | |||||
458 | |||||
459 | |||||
460 | |||||
461 | |||||
462 | |||||
463 | |||||
464 | |||||
465 | |||||
466 | |||||
467 | |||||
468 | |||||
469 | |||||
470 | |||||
471 | |||||
472 | |||||
473 | |||||
474 | |||||
475 | |||||
476 | |||||
477 | |||||
478 | |||||
479 | |||||
480 | |||||
481 | |||||
482 | |||||
483 | |||||
484 | |||||
485 | |||||
486 | |||||
487 | |||||
488 | |||||
489 | |||||
490 | |||||
491 | |||||
492 | |||||
493 | |||||
494 | |||||
495 | |||||
496 | |||||
497 | |||||
498 | |||||
499 | |||||
500 | |||||
501 | |||||
502 | |||||
503 | |||||
504 | |||||
505 | |||||
506 | |||||
507 | |||||
508 | |||||
509 | |||||
510 | |||||
511 | |||||
512 | |||||
513 | |||||
514 | |||||
515 | |||||
516 | |||||
517 | |||||
518 | |||||
519 | |||||
520 | |||||
521 | |||||
522 | |||||
523 | |||||
524 | |||||
525 | |||||
526 | |||||
527 | |||||
528 | |||||
529 | |||||
530 | |||||
531 | |||||
532 | |||||
533 | |||||
534 | |||||
535 | |||||
536 | |||||
537 | |||||
538 | |||||
539 | |||||
540 | |||||
541 | |||||
542 | |||||
543 | |||||
544 | |||||
545 | |||||
546 | |||||
547 | |||||
548 | |||||
549 | |||||
550 | |||||
551 | |||||
552 | |||||
553 | |||||
554 | |||||
555 | |||||
556 | |||||
557 | |||||
558 | |||||
559 | |||||
560 | |||||
561 | |||||
562 | |||||
563 | |||||
564 | |||||
565 | |||||
566 | |||||
567 | |||||
568 | |||||
569 | |||||
570 | |||||
571 | |||||
572 | |||||
573 | |||||
574 | |||||
575 | |||||
576 | |||||
577 | |||||
578 | |||||
579 | |||||
580 | |||||
581 | |||||
582 | |||||
583 | |||||
584 | |||||
585 | |||||
586 | |||||
587 | |||||
588 | |||||
589 | |||||
590 | |||||
591 | |||||
592 | |||||
593 | |||||
594 | |||||
595 | |||||
596 | |||||
597 | |||||
598 | |||||
599 | |||||
600 | |||||
601 | |||||
602 | |||||
603 | |||||
604 | |||||
605 | |||||
606 | |||||
607 | |||||
608 | |||||
609 | |||||
610 | |||||
611 | |||||
612 | |||||
613 | |||||
614 | |||||
615 | |||||
616 | |||||
617 | |||||
618 | |||||
619 | |||||
620 | |||||
621 | |||||
622 | |||||
623 | |||||
624 | |||||
625 | |||||
626 | |||||
627 | |||||
628 | |||||
629 | |||||
630 | |||||
631 | |||||
632 | |||||
633 | |||||
634 | |||||
635 | |||||
636 | |||||
637 | |||||
638 | |||||
639 | |||||
640 | |||||
641 | |||||
642 | |||||
643 | |||||
644 | |||||
645 | |||||
646 | |||||
647 | |||||
648 | |||||
649 | |||||
650 | |||||
651 | |||||
652 | |||||
653 | |||||
654 | |||||
655 | |||||
656 | |||||
657 | |||||
658 | |||||
659 | |||||
660 | |||||
661 | |||||
662 | |||||
663 | |||||
664 | |||||
665 | |||||
666 | |||||
667 | |||||
668 | |||||
669 | |||||
670 | |||||
671 | |||||
672 | |||||
673 | |||||
674 | |||||
675 | |||||
676 | |||||
677 | |||||
678 | |||||
679 | |||||
680 | |||||
681 | |||||
682 | |||||
683 | |||||
684 | |||||
685 | |||||
686 | |||||
687 | |||||
688 | |||||
689 | |||||
690 | |||||
691 | |||||
692 | |||||
693 | |||||
694 | |||||
695 | |||||
696 | |||||
697 | |||||
698 | |||||
699 | |||||
700 | |||||
701 | |||||
702 | |||||
703 | |||||
704 | |||||
705 | |||||
706 | |||||
707 | |||||
708 | |||||
709 | |||||
710 | |||||
711 | |||||
712 | |||||
713 | |||||
714 | |||||
715 | |||||
716 | |||||
717 | |||||
718 | |||||
719 | |||||
720 | |||||
721 | |||||
722 | |||||
723 | |||||
724 | |||||
725 | |||||
726 | |||||
727 | |||||
728 | |||||
729 | |||||
730 | |||||
731 | |||||
732 | |||||
733 | |||||
734 | |||||
735 | |||||
736 | |||||
737 | |||||
738 | |||||
739 | |||||
740 | |||||
741 | |||||
742 | |||||
743 | |||||
744 | |||||
745 | |||||
746 | |||||
747 | |||||
748 | |||||
749 | |||||
750 | |||||
751 | |||||
752 | |||||
753 | |||||
754 | |||||
755 | |||||
756 | |||||
757 | |||||
758 | |||||
759 | |||||
760 | |||||
761 | |||||
762 | |||||
763 | |||||
764 | |||||
765 | |||||
766 | |||||
767 | |||||
768 | |||||
769 | |||||
770 | |||||
771 | |||||
772 | |||||
773 | |||||
774 | |||||
775 | |||||
776 | |||||
777 | |||||
778 | |||||
779 | |||||
780 | |||||
781 | |||||
782 | |||||
783 | |||||
784 | |||||
785 | |||||
786 | |||||
787 | |||||
788 | |||||
789 | |||||
790 | |||||
791 | |||||
792 | |||||
793 | |||||
794 | |||||
795 | |||||
796 | |||||
797 | |||||
798 | |||||
799 | |||||
800 | |||||
801 | |||||
802 | |||||
803 | |||||
804 | |||||
805 | |||||
806 | |||||
807 | |||||
808 | |||||
809 | |||||
810 | |||||
811 | |||||
812 | |||||
813 | |||||
814 | |||||
815 | |||||
816 | |||||
817 | |||||
818 | |||||
819 | |||||
820 | |||||
821 | |||||
822 | |||||
823 | |||||
824 | |||||
825 | |||||
826 | |||||
827 | |||||
828 | |||||
829 | |||||
830 | |||||
831 | |||||
832 | |||||
833 | |||||
834 | |||||
835 | |||||
836 | |||||
837 | |||||
838 | |||||
839 | |||||
840 | |||||
841 | |||||
842 | |||||
843 | |||||
844 | |||||
845 | |||||
846 | |||||
847 | |||||
848 | |||||
849 | |||||
850 | |||||
851 | |||||
852 | |||||
853 | |||||
854 | |||||
855 | |||||
856 | |||||
857 | |||||
858 | |||||
859 | |||||
860 | |||||
861 | |||||
862 | |||||
863 | |||||
864 | |||||
865 | |||||
866 | |||||
867 | |||||
868 | |||||
869 | |||||
870 | |||||
871 | |||||
872 | |||||
873 | |||||
874 | |||||
875 | |||||
876 | |||||
877 | |||||
878 | |||||
879 | |||||
880 | |||||
881 | |||||
882 | |||||
883 | |||||
884 | |||||
885 | |||||
886 | |||||
887 | |||||
888 | |||||
889 | |||||
890 | |||||
891 | |||||
892 | |||||
893 | |||||
894 | |||||
895 | |||||
896 | |||||
897 | |||||
898 | |||||
899 | |||||
900 | |||||
901 | |||||
902 | |||||
903 | |||||
904 | |||||
905 | |||||
906 | |||||
907 | |||||
908 | |||||
909 | |||||
910 | |||||
911 | |||||
912 | |||||
913 | |||||
914 | |||||
915 | |||||
916 | |||||
917 | |||||
918 | |||||
919 | |||||
920 | |||||
921 | |||||
922 | |||||
923 | |||||
924 | |||||
925 | |||||
926 | |||||
927 | |||||
928 | |||||
929 | |||||
930 | |||||
931 | |||||
932 | |||||
933 | |||||
934 | |||||
935 | |||||
936 | |||||
937 | |||||
938 | |||||
939 | |||||
940 | |||||
941 | |||||
942 | |||||
943 | |||||
944 | |||||
945 | |||||
946 | |||||
947 | |||||
948 | |||||
949 | |||||
950 | |||||
951 | |||||
952 | |||||
953 | |||||
954 | |||||
955 | |||||
956 | |||||
957 | |||||
958 | |||||
959 | |||||
960 | |||||
961 | |||||
962 | |||||
963 | |||||
964 | |||||
965 | |||||
966 | |||||
967 | |||||
968 | |||||
969 | |||||
970 | |||||
971 | |||||
972 | |||||
973 | |||||
974 | |||||
975 | |||||
976 | |||||
977 | |||||
978 | |||||
979 | |||||
980 | |||||
981 | |||||
982 | |||||
983 | |||||
984 | |||||
985 | |||||
986 | |||||
987 | |||||
988 | |||||
989 | |||||
990 | |||||
991 | |||||
992 | |||||
993 | |||||
994 | |||||
995 | |||||
996 | |||||
997 | |||||
998 | |||||
999 | |||||
1000 |
1 | Income Statement (Profit and Loss) | ||||
---|---|---|---|---|---|
2 | US/Canada LLC. | ||||
3 | For the month ended March 31, 2023 | ||||
4 | Cash Basis | ||||
5 | |||||
6 | Account | Mar 2023 | Feb 2023 | Jan 2023 | Year to date |
7 | |||||
8 | Income | ||||
9 | Consulting Income | 47,823.70 | 100,930.70 | 145,848.20 | 294,602.60 |
10 | Reimbursable Expenses Income | 0.00 | 0.00 | 15,610.46 | 15,610.46 |
11 | Total Income | 47,823.70 | 100,930.70 | 161,458.66 | 310,213.06 |
12 | |||||
13 | Gross Profit | 47,823.70 | 100,930.70 | 161,458.66 | 310,213.06 |
14 | |||||
15 | Operating Expenses | ||||
16 | Bank Fee | 100.00 | 0.00 | 100.00 | 200.00 |
17 | Contract Labor | 12,373.70 | 11,161.70 | 2,849.00 | 26,384.40 |
18 | Horse Expense:Feed & Mineral | 147.97 | 0.00 | 69.99 | 217.96 |
19 | Horse Expense:Pasture Rent | 56.00 | 60.76 | 60.76 | 177.52 |
20 | Insurance Exp:Worker's Comp | 0.00 | 301.69 | 348.79 | 650.48 |
21 | Interest Expense | 225.41 | 267.59 | 259.68 | 752.68 |
22 | Legal & Professional | 762.31 | 2,846.99 | 9,529.30 | 13,138.60 |
23 | Office Expenses:Computer & Internet Exp | 216.05 | 0.00 | 0.00 | 216.05 |
24 | Office Expenses:Discretionary | 2,275.01 | 174.50 | 0.00 | 2,449.51 |
25 | Office Expenses:Dues and Subscriptions | 2,216.61 | 980.43 | 984.97 | 4,182.01 |
26 | Office Expenses:Office and Postage Exp | 61.42 | 715.97 | 89.60 | 866.99 |
27 | Office Expenses:Rent -Storage | 160.00 | 160.00 | 160.00 | 480.00 |
28 | Office Expenses:Rent-Office | 400.00 | 800.00 | 0.00 | 1,200.00 |
29 | Office Expenses:Utilities - Propane | 202.96 | 0.00 | 83.21 | 286.17 |
30 | Office Expenses:Utilities- Water | 19.71 | 0.00 | 58.13 | 77.84 |
31 | Office Expenses:Utilities-Electric | 0.00 | 18.65 | 81.67 | 100.32 |
32 | Payroll Expense: Employee Reimbursements | 593.96 | 887.92 | 300.00 | 1,781.88 |
33 | Payroll Expense: Retirement Benefit | 667.89 | 658.13 | 671.64 | 1,997.66 |
34 | Payroll Expenses:Benefits | 310.00 | 409.62 | 446.00 | 1,165.62 |
35 | Payroll Expenses:Payroll Admin Costs | 272.00 | 234.00 | 0.00 | 506.00 |
36 | Payroll Expenses:Payroll taxes | 1,765.14 | 1,759.75 | 1,864.95 | 5,389.84 |
37 | Payroll Expenses:Wages | 17,770.49 | 17,340.45 | 17,715.78 | 52,826.72 |
38 | Recruiting Expense | 270.00 | 0.00 | 0.00 | 270.00 |
39 | Rounding A/c | 0.00 | 0.00 | 14.28 | 14.28 |
40 | Telephone Expense | 65.04 | 304.63 | (1,808.08) | (1,438.41) |
41 | Travel Expense: Flights | 3,188.60 | 1,875.45 | 0.00 | 5,064.05 |
42 | Travel Expense: Parking | 0.00 | 66.00 | 0.00 | 66.00 |
43 | Travel Expense: Taxi Services | 0.00 | 399.17 | 0.00 | 399.17 |
44 | Travel Expense:Fuel | 0.00 | 60.44 | 18.14 | 78.58 |
45 | Travel Expense:Lodging | 362.82 | 2,687.41 | 0.00 | 3,050.23 |
46 | Travel Expense:Meals | 285.38 | 519.58 | 27.60 | 832.56 |
47 | Vehicle Expense: Vehicle taxes | 0.00 | 209.45 | 0.00 | 209.45 |
48 | Vehicle Expense:Vehicle & Machinery R & M | 1,035.99 | 0.00 | 466.61 | 1,502.60 |
49 | Vehicle Expense:Vehicle insurance | 184.08 | 0.00 | 0.00 | 184.08 |
50 | Total Operating Expenses | 45,988.54 | 44,900.28 | 34,392.02 | 125,280.84 |
51 | |||||
52 | Operating Income | 1,835.16 | 56,030.42 | 127,066.64 | 184,932.22 |
53 | |||||
54 | Other Income / (Expense) | ||||
55 | Interest Income | 341.77 | 207.17 | 0.33 | 549.27 |
56 | Total Other Income / (Expense) | 341.77 | 207.17 | 0.33 | 549.27 |
57 | |||||
58 | Net Income | 2,176.93 | 56,237.59 | 127,066.97 | 185,481.49 |
59 |
1 | General Ledger Detail | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
2 | US/Canada LLC. | |||||||||
3 | For the period March 1, 2023 to March 31, 2023 | |||||||||
4 | Cash Basis | |||||||||
5 | ||||||||||
6 | Date | Source | Description | Reference | Debit | Credit | Running Balance | Tax | Tax Rate | Tax Rate Name |
7 | ||||||||||
8 | 24010 | |||||||||
9 | 06 Mar 2023 | Payable Payment | Payment: Guideline | RB9975773841 | 1,799.84 | 0.00 | 1,799.84 | 0.00 | 0.00% | Tax Exempt |
10 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 686.87 | 1,112.97 | 0.00 | 0.00% | Tax Exempt |
11 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 562.68 | 550.29 | 0.00 | 0.00% | Tax Exempt |
12 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 31.01 | 519.28 | 0.00 | 0.00% | Tax Exempt |
13 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 25.40 | 493.88 | 0.00 | 0.00% | Tax Exempt |
14 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 281.26 | 212.62 | 0.00 | 0.00% | Tax Exempt |
15 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 230.41 | (17.79) | 0.00 | 0.00% | Tax Exempt |
16 | Total 24010 | 1,799.84 | 1,817.63 | (17.79) | 0.00 | |||||
17 | Net movement | 0.00 | 17.79 | 0.00 | 0.00 | |||||
18 | ||||||||||
19 | Bank Fee | |||||||||
20 | 27 Mar 2023 | Spend Money | Bank Fees - LOAN MODIFICATION FEE FOR RLOC XXX9606 | 100.00 | 0.00 | 100.00 | 0.00 | 0.00% | Tax on Purchases | |
21 | Total Bank Fee | 100.00 | 0.00 | 100.00 | 0.00 | |||||
22 | Net movement | 100.00 | 0.00 | 0.00 | 0.00 | |||||
23 | ||||||||||
24 | Bens Chase Credit Card | |||||||||
25 | 02 Mar 2023 | Payable Payment | Payment: Google | 4670633058 | 0.00 | 72.00 | (72.00) | 0.00 | 0.00% | |
26 | 05 Mar 2023 | Payable Payment | Payment: Amazon.com | 0.00 | 109.98 | (181.98) | 0.00 | 0.00% | ||
27 | 05 Mar 2023 | Payable Payment | Payment: HYATT REGENCY | 30412385 - | 0.00 | 254.48 | (436.46) | 0.00 | 0.00% | |
28 | 07 Mar 2023 | Payable Payment | Payment: Subcontracting expense | T562837698 | 0.00 | 111.65 | (548.11) | 0.00 | 0.00% | |
29 | 07 Mar 2023 | Payable Payment | Payment: bitwarden Inc | 0C17B3A2 | 0.00 | 34.83 | (582.94) | 0.00 | 0.00% | |
30 | 07 Mar 2023 | Bank Transfer | Bank Transfer from Jaels Chase Credit Card to Bens Chase Credit Card | 2,006.39 | 0.00 | 1,423.45 | 0.00 | 0.00% | ||
31 | 07 Mar 2023 | Payable Payment | Payment: Amazon.com | 0.00 | 106.07 | 1,317.38 | 0.00 | 0.00% | ||
32 | 10 Mar 2023 | Payable Payment | Payment: Mailchimp | MC08376245 | 0.00 | 80.00 | 1,237.38 | 0.00 | 0.00% | |
33 | 14 Mar 2023 | Payable Payment | Payment: Subcontracting expense | T564952353 | 0.00 | 144.38 | 1,093.00 | 0.00 | 0.00% | |
34 | 16 Mar 2023 | Spend Money | MTLANDSOURCE | 0.00 | 50.00 | 1,043.00 | 0.00 | 0.00% | ||
35 | 19 Mar 2023 | Payable Payment | Payment: DELTA AIR LINES | RB9975915636 | 0.00 | 378.20 | 664.80 | 0.00 | 0.00% | |
36 | 19 Mar 2023 | Payable Payment | Payment: DELTA AIR LINES | RB9975918071 | 0.00 | 732.40 | (67.60) | 0.00 | 0.00% | |
37 | 19 Mar 2023 | Payable Payment | Payment: DELTA AIR LINES | RB9975917886 | 0.00 | 732.40 | (800.00) | 0.00 | 0.00% | |
38 | 19 Mar 2023 | Payable Payment | Payment: Apple | 127644031269 | 0.00 | 2.99 | (802.99) | 0.00 | 0.00% | |
39 | 19 Mar 2023 | Payable Payment | Payment: National Center for American Indian Enterprise | 23NCAIED-RES_a4yZ-hp3P | 0.00 | 1,178.75 | (1,981.74) | 0.00 | 0.00% | |
40 | 19 Mar 2023 | Payable Payment | Payment: Flamingo Las Vegas | RB9975781047 | 0.00 | 181.41 | (2,163.15) | 0.00 | 0.00% | |
41 | 19 Mar 2023 | Payable Payment | Payment: National Center for American Indian Enterprise | 23NCAIED- RES_ets3-Rdbh | 0.00 | 538.13 | (2,701.28) | 0.00 | 0.00% | |
42 | 19 Mar 2023 | Payable Payment | Payment: Flamingo Las Vegas | RB9975781047 | 0.00 | 181.41 | (2,882.69) | 0.00 | 0.00% | |
43 | 20 Mar 2023 | Payable Payment | Payment: ASANA, INC. | INV01841625 | 0.00 | 1,499.40 | (4,382.09) | 0.00 | 0.00% | |
44 | 21 Mar 2023 | Bank Transfer | Bank Transfer from Jaels Chase Credit Card to Bens Chase Credit Card | 5,699.47 | 0.00 | 1,317.38 | 0.00 | 0.00% | ||
45 | 21 Mar 2023 | Payable Payment | Payment: Subcontracting expense Global | T567064311 | 0.00 | 421.58 | 895.80 | 0.00 | 0.00% | |
46 | 22 Mar 2023 | Payable Payment | Payment: Dext Software | 1083102 | 0.00 | 224.40 | 671.40 | 0.00 | 0.00% | |
47 | 23 Mar 2023 | Payable Payment | Payment: State of Montana | RB9995944058 | 0.00 | 20.00 | 651.40 | 0.00 | 0.00% | |
48 | 23 Mar 2023 | Payable Payment | Payment: Idealist.Org | 2974185 | 0.00 | 135.00 | 516.40 | 0.00 | 0.00% | |
49 | 26 Mar 2023 | Payable Payment | Payment: Xero Inc | INV-4437546 | 0.00 | 37.00 | 479.40 | 0.00 | 0.00% | |
50 | 28 Mar 2023 | Payable Payment | Payment: Idealist.Org | 2975031 | 0.00 | 135.00 | 344.40 | 0.00 | 0.00% | |
51 | 28 Mar 2023 | Payable Payment | Payment: Subcontracting expense Global | T569183799 | 0.00 | 84.70 | 259.70 | 0.00 | 0.00% | |
52 | Total Bens Chase Credit Card | 7,705.86 | 7,446.16 | 259.70 | 0.00 | |||||
53 | Net movement | 259.70 | 0.00 | 0.00 | 0.00 | |||||
54 | ||||||||||
55 | Consulting Income | |||||||||
56 | 15 Mar 2023 | Receivable Payment | Payment: Four Bands Community Fund, Inc. | Recorded from Harvest via the Xero API: Check # 4099 Deposited 3.15.22 | 0.00 | 2,823.70 | (2,823.70) | 0.00 | 0.00% | Tax Exempt |
57 | 28 Mar 2023 | Receivable Payment | Payment: Four Bands Community Fund, Inc. | Recorded from Harvest via the Xero API: | 0.00 | 25,985.53 | (28,809.23) | 0.00 | 0.00% | Tax Exempt |
58 | 28 Mar 2023 | Receivable Payment | Payment: Four Bands Community Fund, Inc. | Recorded from Harvest via the Xero API: | 0.00 | 6,448.68 | (35,257.91) | 0.00 | 0.00% | Tax Exempt |
59 | 28 Mar 2023 | Receivable Payment | Payment: Four Bands Community Fund, Inc. | Recorded from Harvest via the Xero API: | 0.00 | 626.62 | (35,884.53) | 0.00 | 0.00% | Tax Exempt |
60 | 28 Mar 2023 | Receivable Payment | Payment: Four Bands Community Fund, Inc. | Recorded from Harvest via the Xero API: | 0.00 | 6,019.11 | (41,903.64) | 0.00 | 0.00% | Tax Exempt |
61 | 28 Mar 2023 | Receivable Payment | Payment: Four Bands Community Fund, Inc. | Recorded from Harvest via the Xero API: | 0.00 | 3,245.71 | (45,149.35) | 0.00 | 0.00% | Tax Exempt |
62 | 28 Mar 2023 | Receivable Payment | Payment: Four Bands Community Fund, Inc. | Recorded from Harvest via the Xero API: | 0.00 | 2,674.35 | (47,823.70) | 0.00 | 0.00% | Tax Exempt |
63 | Total Consulting Income | 0.00 | 47,823.70 | (47,823.70) | 0.00 | |||||
64 | Net movement | 0.00 | 47,823.70 | 0.00 | 0.00 | |||||
65 | ||||||||||
66 | Contract Labor | |||||||||
67 | 06 Mar 2023 | Payable Payment | Payment: Gusto | Contractor Payment to Education Support Consulting | 2,550.00 | 0.00 | 2,550.00 | 0.00 | 0.00% | Tax Exempt |
68 | 08 Mar 2023 | Payable Payment | Payment: Gusto | Contractor Payment to Sweet Grass Consulting, LLC | 2,823.70 | 0.00 | 5,373.70 | 0.00 | 0.00% | Tax Exempt |
69 | 30 Mar 2023 | Payable Payment | Payment: Gusto | Contractor Payment to Zuya Sica Consulting, LLC | 7,000.00 | 0.00 | 12,373.70 | 0.00 | 0.00% | Tax Exempt |
70 | Total Contract Labor | 12,373.70 | 0.00 | 12,373.70 | 0.00 | |||||
71 | Net movement | 12,373.70 | 0.00 | 0.00 | 0.00 | |||||
72 | ||||||||||
73 | Equity:Shareholder Distribution | |||||||||
74 | 01 Mar 2023 | Payable Payment | Payment: Blue Cross & Blue Shield of Montana | 03/01/2023 | 445.94 | 0.00 | 445.94 | 0.00 | 0.00% | Tax Exempt |
75 | 08 Mar 2023 | Spend Money | John - 915239 WEB XFER TO SELECT CHECKING XXXXX X1556 3/08/23ACH OR WIRE ONLINE TRANSAC | 1,000.00 | 0.00 | 1,445.94 | 0.00 | 0.00% | Tax Exempt | |
76 | 10 Mar 2023 | Spend Money | John - 086018 WEB XFER TO SELECT CHECKING XXXXX X1556 3/10/23ACH OR WIRE ONLINE TRANSAC | 1,000.00 | 0.00 | 2,445.94 | 0.00 | 0.00% | Tax Exempt | |
77 | 14 Mar 2023 | Spend Money | John - 739319 WEB XFER TO SELECT CHECKING XXXXX X1556 3/14/23ACH OR WIRE ONLINE TRANSAC | 1,000.00 | 0.00 | 3,445.94 | 0.00 | 0.00% | Tax Exempt | |
78 | 15 Mar 2023 | Spend Money | John - owner's drawings | 1,203.00 | 0.00 | 4,648.94 | 0.00 | 0.00% | Tax Exempt | |
79 | 16 Mar 2023 | Receive Money | John - This is the reimbursement from the mistake reimbursement on March 15th. ard. | 0.00 | 1,203.00 | 3,445.94 | 0.00 | 0.00% | Tax Exempt | |
80 | 23 Mar 2023 | Spend Money | John - owner's drawings | 7,500.00 | 0.00 | 10,945.94 | 0.00 | 0.00% | Tax Exempt | |
81 | 23 Mar 2023 | Receive Money | John - The owner submitted an expense that we reimbursed them for. This was actually a personal expense, so the owner is now reimbursing the business for this. | 0.00 | 500.40 | 10,445.54 | 0.00 | 0.00% | Tax Exempt | |
82 | 31 Mar 2023 | Spend Money | John - I COLONNINI DI CASINI CLA | 86.98 | 0.00 | 10,532.52 | 0.00 | 0.00% | Tax Exempt | |
83 | Total Equity:Shareholder Distribution | 12,235.92 | 1,703.40 | 10,532.52 | 0.00 | |||||
84 | Net movement | 10,532.52 | 0.00 | 0.00 | 0.00 | |||||
85 | ||||||||||
86 | ABC Chase Credit Card | |||||||||
87 | 02 Mar 2023 | Spend Money | 0.00 | 6.00 | (6.00) | 0.00 | 0.00% | |||
88 | 02 Mar 2023 | Payable Payment | Payment: Tractor Supply | Receipt | 0.00 | 147.97 | (153.97) | 0.00 | 0.00% | |
89 | 03 Mar 2023 | Payable Payment | Payment: Fieldhouse | Receipt | 0.00 | 30.90 | (184.87) | 0.00 | 0.00% | |
90 | 07 Mar 2023 | Bank Transfer | Bank Transfer from Jaels Chase Credit Card to Geralds Chase Credit Card | 1,317.28 | 0.00 | 1,132.41 | 0.00 | 0.00% | ||
91 | 09 Mar 2023 | Payable Payment | Payment: OnXmaps, Inc | 99A24E54 | 0.00 | 99.99 | 1,032.42 | 0.00 | 0.00% | |
92 | 15 Mar 2023 | Payable Payment | Payment: National Center for American Indian Enterprise | 23NCAIED-RES_D4xz-3hZR | 0.00 | 538.13 | 494.29 | 0.00 | 0.00% | |
93 | 21 Mar 2023 | Bank Transfer | Bank Transfer from Jaels Chase Credit Card to Geralds Chase Credit Card | 638.12 | 0.00 | 1,132.41 | 0.00 | 0.00% | ||
94 | 22 Mar 2023 | Payable Payment | Payment: ARCHIE COCHRANE | 10203121125 | 0.00 | 1,035.99 | 96.42 | 0.00 | 0.00% | |
95 | 23 Mar 2023 | Payable Payment | Payment: OFFICE DEPOT | 3043753430013 | 0.00 | 36.89 | 59.53 | 0.00 | 0.00% | |
96 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9981418069 | 0.00 | 577.80 | (518.27) | 0.00 | 0.00% | |
97 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9997250476 | 0.00 | 53.00 | (571.27) | 0.00 | 0.00% | |
98 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9998256875 | 0.00 | 43.00 | (614.27) | 0.00 | 0.00% | |
99 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9997250356 | 0.00 | 45.00 | (659.27) | 0.00 | 0.00% | |
100 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9997250420 | 0.00 | 49.00 | (708.27) | 0.00 | 0.00% | |
101 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9981418069 | 0.00 | 577.80 | (1,286.07) | 0.00 | 0.00% | |
102 | Total Geralds Chase Credit Card | 1,955.40 | 3,241.47 | (1,286.07) | 0.00 | |||||
103 | Net movement | 0.00 | 1,286.07 | 0.00 | 0.00 | |||||
104 | ||||||||||
105 | Horse Expense:Feed & Mineral | |||||||||
106 | 02 Mar 2023 | Payable Payment | Payment: Tractor Supply | Receipt | 147.97 | 0.00 | 147.97 | 0.00 | 0.00% | Tax Exempt |
107 | Total Horse Expense:Feed & Mineral | 147.97 | 0.00 | 147.97 | 0.00 | |||||
108 | Net movement | 147.97 | 0.00 | 0.00 | 0.00 | |||||
109 | ||||||||||
110 | Horse Expense:Pasture Rent | |||||||||
111 | 07 Mar 2023 | Payable Payment | Payment: Mark & Kim Eder | 28.00 | 0.00 | 28.00 | 0.00 | 0.00% | Tax Exempt | |
112 | 07 Mar 2023 | Payable Payment | Payment: Mark & Kim Eder | 28.00 | 0.00 | 56.00 | 0.00 | 0.00% | Tax Exempt | |
113 | Total Horse Expense:Pasture Rent | 56.00 | 0.00 | 56.00 | 0.00 | |||||
114 | Net movement | 56.00 | 0.00 | 0.00 | 0.00 | |||||
115 | ||||||||||
116 | US/Canada LLC. Checking Account | |||||||||
117 | 01 Mar 2023 | Payable Payment | Payment: Blue Cross & Blue Shield of Montana | 03/01/2023 | 0.00 | 445.94 | (445.94) | 0.00 | 0.00% | |
118 | 02 Mar 2023 | Spend Money | Gusto | 0.00 | 272.00 | (717.94) | 0.00 | 0.00% | ||
119 | 06 Mar 2023 | Payable Payment | Payment: Town of Bearcreek | 0.00 | 19.71 | (737.65) | 0.00 | 0.00% | ||
120 | 06 Mar 2023 | Payable Payment | Payment: Gusto | Contractor Payment to Education Support Consulting | 0.00 | 2,550.00 | (3,287.65) | 0.00 | 0.00% | |
121 | 06 Mar 2023 | Payable Payment | Payment: Guideline | RB9975773841 | 0.00 | 1,799.84 | (5,087.49) | 0.00 | 0.00% | |
122 | 07 Mar 2023 | Payable Payment | Payment: Mark & Kim Eder | 0.00 | 56.00 | (5,143.49) | 0.00 | 0.00% | ||
123 | 08 Mar 2023 | Payable Payment | Payment: Gusto | Contractor Payment to Sweet Grass Consulting, LLC | 0.00 | 2,823.70 | (7,967.19) | 0.00 | 0.00% | |
124 | 08 Mar 2023 | Bank Transfer | Bank Transfer from US/Canada LLC. Checking Account to Jaels Chase Credit Card | CHASE CREDIT CRD EPAY 6558292176 | 0.00 | 6,230.00 | (14,197.19) | 0.00 | 0.00% | |
125 | 08 Mar 2023 | Spend Money | John | 0.00 | 1,000.00 | (15,197.19) | 0.00 | 0.00% | ||
126 | 10 Mar 2023 | Spend Money | John | 0.00 | 1,000.00 | (16,197.19) | 0.00 | 0.00% | ||
127 | 13 Mar 2023 | Spend Money | West Bench Storage LLC | 0.00 | 160.00 | (16,357.19) | 0.00 | 0.00% | ||
128 | 14 Mar 2023 | Spend Money | John | 0.00 | 1,000.00 | (17,357.19) | 0.00 | 0.00% | ||
129 | 15 Mar 2023 | Receivable Payment | Payment: Four Bands Community Fund, Inc. | Recorded from Harvest via the Xero API: Check # 4099 Deposited 3.15.22 | 2,823.70 | 0.00 | (14,533.49) | 0.00 | 0.00% | |
130 | 15 Mar 2023 | Spend Money | John | 0.00 | 1,203.00 | (15,736.49) | 0.00 | 0.00% | ||
131 | 16 Mar 2023 | Payable Payment | Payment: John | 0.00 | 202.96 | (15,939.45) | 0.00 | 0.00% | ||
132 | 16 Mar 2023 | Payable Payment | Payment: Junction 7, Inc. | Junction 7 | 0.00 | 24.99 | (15,964.44) | 0.00 | 0.00% | |
133 | 16 Mar 2023 | Receive Money | John | 1,203.00 | 0.00 | (14,761.44) | 0.00 | 0.00% | ||
134 | 20 Mar 2023 | Spend Money | U.s. Small Business Administration | 0.00 | 401.00 | (15,162.44) | 0.00 | 0.00% | ||
135 | 22 Mar 2023 | Bank Transfer | Bank Transfer from US/Canada LLC. Checking Account to Jaels Chase Credit Card | CHASE CREDIT CRD EPAY 6588654386 | 0.00 | 6,590.14 | (21,752.58) | 0.00 | 0.00% | |
136 | 23 Mar 2023 | Spend Money | John | 0.00 | 7,500.00 | (29,252.58) | 0.00 | 0.00% | ||
137 | 23 Mar 2023 | Bank Transfer | Bank Transfer from US/Canada LLC. Savings Account to US/Canada LLC. Checking Account | 505624 WEB XFER TO CLASSIC BUSINESS XXXX XX3879 3/23/23ACH OR WIRE ONLINE TRANSA | 30,000.00 | 0.00 | 747.42 | 0.00 | 0.00% | |
138 | 23 Mar 2023 | Receive Money | John | 500.40 | 0.00 | 1,247.82 | 0.00 | 0.00% | ||
139 | 24 Mar 2023 | Payable Payment | Payment: John | 0.00 | 65.04 | 1,182.78 | 0.00 | 0.00% | ||
140 | 27 Mar 2023 | Spend Money | Bank Fees | 0.00 | 100.00 | 1,082.78 | 0.00 | 0.00% | ||
141 | 27 Mar 2023 | Payable Payment | Payment: Starlink | RB9982686522 | 0.00 | 110.00 | 972.78 | 0.00 | 0.00% | |
142 | 28 Mar 2023 | Spend Money | Dave Dye | 0.00 | 400.00 | 572.78 | 0.00 | 0.00% | ||
143 | 28 Mar 2023 | Receivable Payment | Payment: Four Bands Community Fund, Inc. | Recorded from Harvest via the Xero API: | 45,000.00 | 0.00 | 45,572.78 | 0.00 | 0.00% | |
144 | 29 Mar 2023 | Spend Money | Progressive Insurance | 0.00 | 184.08 | 45,388.70 | 0.00 | 0.00% | ||
145 | 29 Mar 2023 | Bank Transfer | Bank Transfer from US/Canada LLC. Checking Account to US/Canada LLC. Savings Account | 944096 WEB XFER TO BUS INDEXED MMA XXXXX X1682 3/29/23ACH OR WIRE ONLINE TRANSAC | 0.00 | 40,000.00 | 5,388.70 | 0.00 | 0.00% | |
146 | 30 Mar 2023 | Payable Payment | Payment: Gusto | Contractor Payment to Zuya Sica Consulting, LLC | 0.00 | 7,000.00 | (1,611.30) | 0.00 | 0.00% | |
147 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 13,157.96 | (14,769.26) | 0.00 | 0.00% | |
148 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 593.96 | (15,363.22) | 0.00 | 0.00% | |
149 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 5,387.93 | (20,751.15) | 0.00 | 0.00% | |
150 | Total US/Canada LLC. Checking Account | 79,527.10 | 100,278.25 | (20,751.15) | 0.00 | |||||
151 | Net movement | 0.00 | 20,751.15 | 0.00 | 0.00 | |||||
152 | ||||||||||
153 | US/Canada LLC. Savings Account | |||||||||
154 | 23 Mar 2023 | Bank Transfer | Bank Transfer from US/Canada LLC. Savings Account to US/Canada LLC. Checking Account | 505624 WEB XFER TO CLASSIC BUSINESS XXXX XX3879 3/23/23ACH OR WIRE ONLINE TRANSA | 0.00 | 30,000.00 | (30,000.00) | 0.00 | 0.00% | |
155 | 29 Mar 2023 | Bank Transfer | Bank Transfer from US/Canada LLC. Checking Account to US/Canada LLC. Savings Account | 944096 WEB XFER TO BUS INDEXED MMA XXXXX X1682 3/29/23ACH OR WIRE ONLINE TRANSAC | 40,000.00 | 0.00 | 10,000.00 | 0.00 | 0.00% | |
156 | 31 Mar 2023 | Receive Money | First Interstate Bank | 341.77 | 0.00 | 10,341.77 | 0.00 | 0.00% | ||
157 | Total US/Canada LLC. Savings Account | 40,341.77 | 30,000.00 | 10,341.77 | 0.00 | |||||
158 | Net movement | 10,341.77 | 0.00 | 0.00 | 0.00 | |||||
159 | ||||||||||
160 | Interest Expense | |||||||||
161 | 20 Mar 2023 | Spend Money | U.s. Small Business Administration - Interest component | 225.41 | 0.00 | 225.41 | 0.00 | 0.00% | Tax Exempt | |
162 | Total Interest Expense | 225.41 | 0.00 | 225.41 | 0.00 | |||||
163 | Net movement | 225.41 | 0.00 | 0.00 | 0.00 | |||||
164 | ||||||||||
165 | Interest Income | |||||||||
166 | 31 Mar 2023 | Receive Money | First Interstate Bank - Bank Interest | 0.00 | 341.77 | (341.77) | 0.00 | 0.00% | Tax Exempt | |
167 | Total Interest Income | 0.00 | 341.77 | (341.77) | 0.00 | |||||
168 | Net movement | 0.00 | 341.77 | 0.00 | 0.00 | |||||
169 | ||||||||||
170 | Jaels Chase Credit Card | |||||||||
171 | 01 Mar 2023 | Receive Money | OFFICE DEPOT | 0.46 | 0.00 | 0.46 | 0.00 | 0.00% | ||
172 | 07 Mar 2023 | Bank Transfer | Bank Transfer from Jaels Chase Credit Card to Geralds Chase Credit Card | 0.00 | 1,317.28 | (1,316.82) | 0.00 | 0.00% | ||
173 | 07 Mar 2023 | Bank Transfer | Bank Transfer from Jaels Chase Credit Card to Bens Chase Credit Card | 0.00 | 2,006.39 | (3,323.21) | 0.00 | 0.00% | ||
174 | 08 Mar 2023 | Bank Transfer | Bank Transfer from US/Canada LLC. Checking Account to Jaels Chase Credit Card | CHASE CREDIT CRD EPAY 6558292176 | 6,230.00 | 0.00 | 2,906.79 | 0.00 | 0.00% | |
175 | 21 Mar 2023 | Bank Transfer | Bank Transfer from Jaels Chase Credit Card to Bens Chase Credit Card | 0.00 | 5,699.47 | (2,792.68) | 0.00 | 0.00% | ||
176 | 21 Mar 2023 | Bank Transfer | Bank Transfer from Jaels Chase Credit Card to Geralds Chase Credit Card | 0.00 | 638.12 | (3,430.80) | 0.00 | 0.00% | ||
177 | 22 Mar 2023 | Bank Transfer | Bank Transfer from US/Canada LLC. Checking Account to Jaels Chase Credit Card | CHASE CREDIT CRD EPAY 6588654386 | 6,590.14 | 0.00 | 3,159.34 | 0.00 | 0.00% | |
178 | 31 Mar 2023 | Spend Money | John | 0.00 | 86.98 | 3,072.36 | 0.00 | 0.00% | ||
179 | Total Jaels Chase Credit Card | 12,820.60 | 9,748.24 | 3,072.36 | 0.00 | |||||
180 | Net movement | 3,072.36 | 0.00 | 0.00 | 0.00 | |||||
181 | ||||||||||
182 | Legal & Professional | |||||||||
183 | 07 Mar 2023 | Payable Payment | Payment: Subcontracting expense | T562837698 | 111.65 | 0.00 | 111.65 | 0.00 | 0.00% | Tax Exempt |
184 | 14 Mar 2023 | Payable Payment | Payment: Subcontracting expense | T564952353 | 144.38 | 0.00 | 256.03 | 0.00 | 0.00% | Tax Exempt |
185 | 21 Mar 2023 | Payable Payment | Payment: Subcontracting expense Global | T567064311 | 421.58 | 0.00 | 677.61 | 0.00 | 0.00% | Tax Exempt |
186 | 28 Mar 2023 | Payable Payment | Payment: Subcontracting expense Global | T569183799 | 84.70 | 0.00 | 762.31 | 0.00 | 0.00% | Tax Exempt |
187 | Total Legal & Professional | 762.31 | 0.00 | 762.31 | 0.00 | |||||
188 | Net movement | 762.31 | 0.00 | 0.00 | 0.00 | |||||
189 | ||||||||||
190 | Office Expenses:Computer & Internet Exp | |||||||||
191 | 05 Mar 2023 | Payable Payment | Payment: Amazon.com | 109.98 | 0.00 | 109.98 | 0.00 | 0.00% | Tax Exempt | |
192 | 07 Mar 2023 | Payable Payment | Payment: Amazon.com | 127.49 | 0.00 | 237.47 | 0.00 | 0.00% | Tax Exempt | |
193 | 07 Mar 2023 | Payable Payment | Payment: Amazon.com | 9.26 | 0.00 | 246.73 | 0.00 | 0.00% | Tax Exempt | |
194 | 07 Mar 2023 | Payable Payment | Payment: Amazon.com | 0.00 | 30.68 | 216.05 | 0.00 | 0.00% | Tax Exempt | |
195 | Total Office Expenses:Computer & Internet Exp | 246.73 | 30.68 | 216.05 | 0.00 | |||||
196 | Net movement | 216.05 | 0.00 | 0.00 | 0.00 | |||||
197 | ||||||||||
198 | Office Expenses:Discretionary | |||||||||
199 | 15 Mar 2023 | Payable Payment | Payment: National Center for American Indian Enterprise | 23NCAIED-RES_D4xz-3hZR | 538.13 | 0.00 | 538.13 | 0.00 | 0.00% | Tax Exempt |
200 | 19 Mar 2023 | Payable Payment | Payment: National Center for American Indian Enterprise | 23NCAIED-RES_a4yZ-hp3P | 1,178.75 | 0.00 | 1,716.88 | 0.00 | 0.00% | Tax Exempt |
201 | 19 Mar 2023 | Payable Payment | Payment: National Center for American Indian Enterprise | 23NCAIED- RES_ets3-Rdbh | 538.13 | 0.00 | 2,255.01 | 0.00 | 0.00% | Tax Exempt |
202 | 23 Mar 2023 | Payable Payment | Payment: State of Montana | RB9995944058 | 20.00 | 0.00 | 2,275.01 | 0.00 | 0.00% | Tax Exempt |
203 | Total Office Expenses:Discretionary | 2,275.01 | 0.00 | 2,275.01 | 0.00 | |||||
204 | Net movement | 2,275.01 | 0.00 | 0.00 | 0.00 | |||||
205 | ||||||||||
206 | Office Expenses:Dues and Subscriptions | |||||||||
207 | 02 Mar 2023 | Payable Payment | Payment: Google | 4670633058 | 72.00 | 0.00 | 72.00 | 0.00 | 0.00% | Tax Exempt |
208 | 02 Mar 2023 | Spend Money | Google - Bluestarman gsuite | 6.00 | 0.00 | 78.00 | 0.00 | 0.00% | Tax Exempt | |
209 | 07 Mar 2023 | Payable Payment | Payment: bitwarden Inc | 0C17B3A2 | 34.83 | 0.00 | 112.83 | 0.00 | 0.00% | Tax Exempt |
210 | 09 Mar 2023 | Payable Payment | Payment: OnXmaps, Inc | 99A24E54 | 99.99 | 0.00 | 212.82 | 0.00 | 0.00% | Tax Exempt |
211 | 10 Mar 2023 | Payable Payment | Payment: Mailchimp | MC08376245 | 80.00 | 0.00 | 292.82 | 0.00 | 0.00% | Tax Exempt |
212 | 16 Mar 2023 | Spend Money | MTLANDSOURCE - MT Land Source | 50.00 | 0.00 | 342.82 | 0.00 | 0.00% | Tax Exempt | |
213 | 19 Mar 2023 | Payable Payment | Payment: Apple | 127644031269 | 2.99 | 0.00 | 345.81 | 0.00 | 0.00% | Tax Exempt |
214 | 20 Mar 2023 | Payable Payment | Payment: ASANA, INC. | INV01841625 | 1,499.40 | 0.00 | 1,845.21 | 0.00 | 0.00% | Tax Exempt |
215 | 22 Mar 2023 | Payable Payment | Payment: Dext Software | 1083102 | 224.40 | 0.00 | 2,069.61 | 0.00 | 0.00% | Tax Exempt |
216 | 26 Mar 2023 | Payable Payment | Payment: Xero Inc | INV-4437546 | 37.00 | 0.00 | 2,106.61 | 0.00 | 0.00% | Tax Exempt |
217 | 27 Mar 2023 | Payable Payment | Payment: Starlink | RB9982686522 | 110.00 | 0.00 | 2,216.61 | 0.00 | 0.00% | Tax Exempt |
218 | Total Office Expenses:Dues and Subscriptions | 2,216.61 | 0.00 | 2,216.61 | 0.00 | |||||
219 | Net movement | 2,216.61 | 0.00 | 0.00 | 0.00 | |||||
220 | ||||||||||
221 | Office Expenses:Office and Postage Exp | |||||||||
222 | 01 Mar 2023 | Receive Money | OFFICE DEPOT - Adjustment for Office Expenses | 0.00 | 0.46 | (0.46) | 0.00 | 0.00% | Tax Exempt | |
223 | 16 Mar 2023 | Payable Payment | Payment: Junction 7, Inc. | Junction 7 | 24.99 | 0.00 | 24.53 | 0.00 | 0.00% | Tax Exempt |
224 | 23 Mar 2023 | Payable Payment | Payment: OFFICE DEPOT | 3043753430013 | 36.89 | 0.00 | 61.42 | 0.00 | 0.00% | Tax Exempt |
225 | Total Office Expenses:Office and Postage Exp | 61.88 | 0.46 | 61.42 | 0.00 | |||||
226 | Net movement | 61.42 | 0.00 | 0.00 | 0.00 | |||||
227 | ||||||||||
228 | Office Expenses:Rent -Storage | |||||||||
229 | 13 Mar 2023 | Spend Money | West Bench Storage LLC - Storage Rental | 160.00 | 0.00 | 160.00 | 0.00 | 0.00% | Tax Exempt | |
230 | Total Office Expenses:Rent -Storage | 160.00 | 0.00 | 160.00 | 0.00 | |||||
231 | Net movement | 160.00 | 0.00 | 0.00 | 0.00 | |||||
232 | ||||||||||
233 | Office Expenses:Rent-Office | |||||||||
234 | 28 Mar 2023 | Spend Money | Dave Dye - Office Rent | 400.00 | 0.00 | 400.00 | 0.00 | 0.00% | Tax Exempt | |
235 | Total Office Expenses:Rent-Office | 400.00 | 0.00 | 400.00 | 0.00 | |||||
236 | Net movement | 400.00 | 0.00 | 0.00 | 0.00 | |||||
237 | ||||||||||
238 | Office Expenses:Utilities - Propane | |||||||||
239 | 16 Mar 2023 | Payable Payment | Payment: John | 202.96 | 0.00 | 202.96 | 0.00 | 0.00% | Tax Exempt | |
240 | Total Office Expenses:Utilities - Propane | 202.96 | 0.00 | 202.96 | 0.00 | |||||
241 | Net movement | 202.96 | 0.00 | 0.00 | 0.00 | |||||
242 | ||||||||||
243 | Office Expenses:Utilities- Water | |||||||||
244 | 06 Mar 2023 | Payable Payment | Payment: Town of Bearcreek | 19.71 | 0.00 | 19.71 | 0.00 | 0.00% | Tax Exempt | |
245 | Total Office Expenses:Utilities- Water | 19.71 | 0.00 | 19.71 | 0.00 | |||||
246 | Net movement | 19.71 | 0.00 | 0.00 | 0.00 | |||||
247 | ||||||||||
248 | Payroll Expense: Employee Reimbursements | |||||||||
249 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 408.33 | 0.00 | 408.33 | 0.00 | 0.00% | Tax Exempt |
250 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 18.43 | 0.00 | 426.76 | 0.00 | 0.00% | Tax Exempt |
251 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 167.20 | 0.00 | 593.96 | 0.00 | 0.00% | Tax Exempt |
252 | Total Payroll Expense: Employee Reimbursements | 593.96 | 0.00 | 593.96 | 0.00 | |||||
253 | Net movement | 593.96 | 0.00 | 0.00 | 0.00 | |||||
254 | ||||||||||
255 | Payroll Expense: Retirement Benefit | |||||||||
256 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 459.15 | 0.00 | 459.15 | 0.00 | 0.00% | Tax Exempt |
257 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 20.73 | 0.00 | 479.88 | 0.00 | 0.00% | Tax Exempt |
258 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 188.01 | 0.00 | 667.89 | 0.00 | 0.00% | Tax Exempt |
259 | Total Payroll Expense: Retirement Benefit | 667.89 | 0.00 | 667.89 | 0.00 | |||||
260 | Net movement | 667.89 | 0.00 | 0.00 | 0.00 | |||||
261 | ||||||||||
262 | Payroll Expenses:Benefits | |||||||||
263 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 103.12 | 0.00 | 103.12 | 0.00 | 0.00% | Tax Exempt |
264 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 109.99 | 0.00 | 213.11 | 0.00 | 0.00% | Tax Exempt |
265 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 4.97 | 0.00 | 218.08 | 0.00 | 0.00% | Tax Exempt |
266 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 4.65 | 0.00 | 222.73 | 0.00 | 0.00% | Tax Exempt |
267 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 45.04 | 0.00 | 267.77 | 0.00 | 0.00% | Tax Exempt |
268 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 42.23 | 0.00 | 310.00 | 0.00 | 0.00% | Tax Exempt |
269 | Total Payroll Expenses:Benefits | 310.00 | 0.00 | 310.00 | 0.00 | |||||
270 | Net movement | 310.00 | 0.00 | 0.00 | 0.00 | |||||
271 | ||||||||||
272 | Payroll Expenses:Payroll Admin Costs | |||||||||
273 | 02 Mar 2023 | Spend Money | Gusto - GUSTO FEE 460581 6SEMJTMQCJ4 | 272.00 | 0.00 | 272.00 | 0.00 | 0.00% | Tax Exempt | |
274 | Total Payroll Expenses:Payroll Admin Costs | 272.00 | 0.00 | 272.00 | 0.00 | |||||
275 | Net movement | 272.00 | 0.00 | 0.00 | 0.00 | |||||
276 | ||||||||||
277 | Payroll Expenses:Payroll taxes | |||||||||
278 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 770.65 | 0.00 | 770.65 | 0.00 | 0.00% | Tax Exempt |
279 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 180.23 | 0.00 | 950.88 | 0.00 | 0.00% | Tax Exempt |
280 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 207.66 | 0.00 | 1,158.54 | 0.00 | 0.00% | Tax Exempt |
281 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 20.43 | 0.00 | 1,178.97 | 0.00 | 0.00% | Tax Exempt |
282 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 10.66 | 0.00 | 1,189.63 | 0.00 | 0.00% | Tax Exempt |
283 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 15.25 | 0.00 | 1,204.88 | 0.00 | 0.00% | Tax Exempt |
284 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.21 | 0.00 | 1,205.09 | 0.00 | 0.00% | Tax Exempt |
285 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 8.38 | 0.00 | 1,213.47 | 0.00 | 0.00% | Tax Exempt |
286 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 34.79 | 0.00 | 1,248.26 | 0.00 | 0.00% | Tax Exempt |
287 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 8.14 | 0.00 | 1,256.40 | 0.00 | 0.00% | Tax Exempt |
288 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 9.37 | 0.00 | 1,265.77 | 0.00 | 0.00% | Tax Exempt |
289 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.92 | 0.00 | 1,266.69 | 0.00 | 0.00% | Tax Exempt |
290 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.48 | 0.00 | 1,267.17 | 0.00 | 0.00% | Tax Exempt |
291 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.69 | 0.00 | 1,267.86 | 0.00 | 0.00% | Tax Exempt |
292 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.01 | 0.00 | 1,267.87 | 0.00 | 0.00% | Tax Exempt |
293 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.38 | 0.00 | 1,268.25 | 0.00 | 0.00% | Tax Exempt |
294 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 315.56 | 0.00 | 1,583.81 | 0.00 | 0.00% | Tax Exempt |
295 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 73.79 | 0.00 | 1,657.60 | 0.00 | 0.00% | Tax Exempt |
296 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 85.04 | 0.00 | 1,742.64 | 0.00 | 0.00% | Tax Exempt |
297 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 8.37 | 0.00 | 1,751.01 | 0.00 | 0.00% | Tax Exempt |
298 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 4.36 | 0.00 | 1,755.37 | 0.00 | 0.00% | Tax Exempt |
299 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 6.25 | 0.00 | 1,761.62 | 0.00 | 0.00% | Tax Exempt |
300 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.09 | 0.00 | 1,761.71 | 0.00 | 0.00% | Tax Exempt |
301 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 3.43 | 0.00 | 1,765.14 | 0.00 | 0.00% | Tax Exempt |
302 | Total Payroll Expenses:Payroll taxes | 1,765.14 | 0.00 | 1,765.14 | 0.00 | |||||
303 | Net movement | 1,765.14 | 0.00 | 0.00 | 0.00 | |||||
304 | ||||||||||
305 | Payroll Expenses:Wages | |||||||||
306 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 40.42 | 0.00 | 40.42 | 0.00 | 0.00% | Tax Exempt |
307 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 11,618.19 | 0.00 | 11,658.61 | 0.00 | 0.00% | Tax Exempt |
308 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 104.49 | 0.00 | 11,763.10 | 0.00 | 0.00% | Tax Exempt |
309 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 453.47 | 0.00 | 12,216.57 | 0.00 | 0.00% | Tax Exempt |
310 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 1.82 | 0.00 | 12,218.39 | 0.00 | 0.00% | Tax Exempt |
311 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 524.45 | 0.00 | 12,742.84 | 0.00 | 0.00% | Tax Exempt |
312 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 4.72 | 0.00 | 12,747.56 | 0.00 | 0.00% | Tax Exempt |
313 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 20.47 | 0.00 | 12,768.03 | 0.00 | 0.00% | Tax Exempt |
314 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 16.56 | 0.00 | 12,784.59 | 0.00 | 0.00% | Tax Exempt |
315 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 4,757.43 | 0.00 | 17,542.02 | 0.00 | 0.00% | Tax Exempt |
316 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 42.79 | 0.00 | 17,584.81 | 0.00 | 0.00% | Tax Exempt |
317 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 185.68 | 0.00 | 17,770.49 | 0.00 | 0.00% | Tax Exempt |
318 | Total Payroll Expenses:Wages | 17,770.49 | 0.00 | 17,770.49 | 0.00 | |||||
319 | Net movement | 17,770.49 | 0.00 | 0.00 | 0.00 | |||||
320 | ||||||||||
321 | Payroll Tax Liabilities | |||||||||
322 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 103.12 | (103.12) | 0.00 | 0.00% | Tax Exempt |
323 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 4.65 | (107.77) | 0.00 | 0.00% | Tax Exempt |
324 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 42.23 | (150.00) | 0.00 | 0.00% | Tax Exempt |
325 | Total Payroll Tax Liabilities | 0.00 | 150.00 | (150.00) | 0.00 | |||||
326 | Net movement | 0.00 | 150.00 | 0.00 | 0.00 | |||||
327 | ||||||||||
328 | Recruiting Expense | |||||||||
329 | 23 Mar 2023 | Payable Payment | Payment: Idealist.Org | 2974185 | 135.00 | 0.00 | 135.00 | 0.00 | 0.00% | Tax Exempt |
330 | 28 Mar 2023 | Payable Payment | Payment: Idealist.Org | 2975031 | 135.00 | 0.00 | 270.00 | 0.00 | 0.00% | Tax Exempt |
331 | Total Recruiting Expense | 270.00 | 0.00 | 270.00 | 0.00 | |||||
332 | Net movement | 270.00 | 0.00 | 0.00 | 0.00 | |||||
333 | ||||||||||
334 | SBA COVID-19 LOAN | |||||||||
335 | 20 Mar 2023 | Spend Money | U.s. Small Business Administration - SBA LOAN PAYMENT 0000 for Mar'23 | 175.59 | 0.00 | 175.59 | 0.00 | 0.00% | Tax Exempt | |
336 | Total SBA COVID-19 LOAN | 175.59 | 0.00 | 175.59 | 0.00 | |||||
337 | Net movement | 175.59 | 0.00 | 0.00 | 0.00 | |||||
338 | ||||||||||
339 | Telephone Expense | |||||||||
340 | 24 Mar 2023 | Payable Payment | Payment: John | 65.04 | 0.00 | 65.04 | 0.00 | 0.00% | Tax Exempt | |
341 | Total Telephone Expense | 65.04 | 0.00 | 65.04 | 0.00 | |||||
342 | Net movement | 65.04 | 0.00 | 0.00 | 0.00 | |||||
343 | ||||||||||
344 | Travel Expense: Flights | |||||||||
345 | 19 Mar 2023 | Payable Payment | Payment: DELTA AIR LINES | RB9975915636 | 378.20 | 0.00 | 378.20 | 0.00 | 0.00% | Tax Exempt |
346 | 19 Mar 2023 | Payable Payment | Payment: DELTA AIR LINES | RB9975918071 | 732.40 | 0.00 | 1,110.60 | 0.00 | 0.00% | Tax Exempt |
347 | 19 Mar 2023 | Payable Payment | Payment: DELTA AIR LINES | RB9975917886 | 732.40 | 0.00 | 1,843.00 | 0.00 | 0.00% | Tax Exempt |
348 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9981418069 | 577.80 | 0.00 | 2,420.80 | 0.00 | 0.00% | Tax Exempt |
349 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9997250476 | 53.00 | 0.00 | 2,473.80 | 0.00 | 0.00% | Tax Exempt |
350 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9998256875 | 43.00 | 0.00 | 2,516.80 | 0.00 | 0.00% | Tax Exempt |
351 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9997250356 | 45.00 | 0.00 | 2,561.80 | 0.00 | 0.00% | Tax Exempt |
352 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9997250420 | 49.00 | 0.00 | 2,610.80 | 0.00 | 0.00% | Tax Exempt |
353 | 26 Mar 2023 | Payable Payment | Payment: United Air | RB9981418069 | 577.80 | 0.00 | 3,188.60 | 0.00 | 0.00% | Tax Exempt |
354 | Total Travel Expense: Flights | 3,188.60 | 0.00 | 3,188.60 | 0.00 | |||||
355 | Net movement | 3,188.60 | 0.00 | 0.00 | 0.00 | |||||
356 | ||||||||||
357 | Travel Expense:Lodging | |||||||||
358 | 19 Mar 2023 | Payable Payment | Payment: Flamingo Las Vegas | RB9975781047 | 90.70 | 0.00 | 90.70 | 0.00 | 0.00% | Tax Exempt |
359 | 19 Mar 2023 | Payable Payment | Payment: Flamingo Las Vegas | RB9975781047 | 90.71 | 0.00 | 181.41 | 0.00 | 0.00% | Tax Exempt |
360 | 19 Mar 2023 | Payable Payment | Payment: Flamingo Las Vegas | RB9975781047 | 90.71 | 0.00 | 272.12 | 0.00 | 0.00% | Tax Exempt |
361 | 19 Mar 2023 | Payable Payment | Payment: Flamingo Las Vegas | RB9975781047 | 90.70 | 0.00 | 362.82 | 0.00 | 0.00% | Tax Exempt |
362 | Total Travel Expense:Lodging | 362.82 | 0.00 | 362.82 | 0.00 | |||||
363 | Net movement | 362.82 | 0.00 | 0.00 | 0.00 | |||||
364 | ||||||||||
365 | Travel Expense:Meals | |||||||||
366 | 03 Mar 2023 | Payable Payment | Payment: Fieldhouse | Receipt | 30.90 | 0.00 | 30.90 | 0.00 | 0.00% | Tax Exempt |
367 | 05 Mar 2023 | Payable Payment | Payment: HYATT REGENCY | 30412385 - | 254.48 | 0.00 | 285.38 | 0.00 | 0.00% | Tax on Purchases |
368 | Total Travel Expense:Meals | 285.38 | 0.00 | 285.38 | 0.00 | |||||
369 | Net movement | 285.38 | 0.00 | 0.00 | 0.00 | |||||
370 | ||||||||||
371 | Vehicle Expense:Vehicle & Machinery R & M | |||||||||
372 | 22 Mar 2023 | Payable Payment | Payment: ARCHIE COCHRANE | 10203121125 | 1,035.99 | 0.00 | 1,035.99 | 0.00 | 0.00% | Tax Exempt |
373 | Total Vehicle Expense:Vehicle & Machinery R & M | 1,035.99 | 0.00 | 1,035.99 | 0.00 | |||||
374 | Net movement | 1,035.99 | 0.00 | 0.00 | 0.00 | |||||
375 | ||||||||||
376 | Vehicle Expense:Vehicle insurance | |||||||||
377 | 29 Mar 2023 | Spend Money | Progressive Insurance - UNITED FIN CAS INS PREM 05700836 BAR K | 184.08 | 0.00 | 184.08 | 0.00 | 0.00% | Tax Exempt | |
378 | Total Vehicle Expense:Vehicle insurance | 184.08 | 0.00 | 184.08 | 0.00 | |||||
379 | Net movement | 184.08 | 0.00 | 0.00 | 0.00 | |||||
380 | ||||||||||
381 | Total | 202,581.76 | 202,581.76 | 0.00 | 0.00 |
1 | US/Canada LLC. Checking Account | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | ||||||||||||||||||||||||||
3 | Balance as per books | 9,146.13 | ||||||||||||||||||||||||
4 | Balance as per bank statement | 9146.13 | ||||||||||||||||||||||||
5 | Difference | 0.00 | ||||||||||||||||||||||||
6 | ||||||||||||||||||||||||||
7 | Snap of statement | |||||||||||||||||||||||||
8 | ||||||||||||||||||||||||||
9 | ||||||||||||||||||||||||||
10 | ||||||||||||||||||||||||||
11 | ||||||||||||||||||||||||||
12 | ||||||||||||||||||||||||||
13 | ||||||||||||||||||||||||||
14 | ||||||||||||||||||||||||||
15 | ||||||||||||||||||||||||||
16 | ||||||||||||||||||||||||||
17 | ||||||||||||||||||||||||||
18 | ||||||||||||||||||||||||||
19 | ||||||||||||||||||||||||||
20 | ||||||||||||||||||||||||||
21 | ||||||||||||||||||||||||||
22 | Snap Of Xero | |||||||||||||||||||||||||
23 | ||||||||||||||||||||||||||
24 | ||||||||||||||||||||||||||
25 | ||||||||||||||||||||||||||
26 | ||||||||||||||||||||||||||
27 | ||||||||||||||||||||||||||
28 | ||||||||||||||||||||||||||
29 | ||||||||||||||||||||||||||
30 | ||||||||||||||||||||||||||
31 | ||||||||||||||||||||||||||
32 | ||||||||||||||||||||||||||
33 | ||||||||||||||||||||||||||
34 | ||||||||||||||||||||||||||
35 | ||||||||||||||||||||||||||
36 | ||||||||||||||||||||||||||
37 | ||||||||||||||||||||||||||
38 | ||||||||||||||||||||||||||
39 | ||||||||||||||||||||||||||
40 | ||||||||||||||||||||||||||
41 | ||||||||||||||||||||||||||
42 | ||||||||||||||||||||||||||
43 | ||||||||||||||||||||||||||
44 | ||||||||||||||||||||||||||
45 | ||||||||||||||||||||||||||
46 | ||||||||||||||||||||||||||
47 | Snap of statment | |||||||||||||||||||||||||
48 | ||||||||||||||||||||||||||
49 | ||||||||||||||||||||||||||
50 | ||||||||||||||||||||||||||
51 | ||||||||||||||||||||||||||
52 | ||||||||||||||||||||||||||
53 | ||||||||||||||||||||||||||
54 | ||||||||||||||||||||||||||
55 | ||||||||||||||||||||||||||
56 | ||||||||||||||||||||||||||
57 | ||||||||||||||||||||||||||
58 | ||||||||||||||||||||||||||
59 | ||||||||||||||||||||||||||
60 | ||||||||||||||||||||||||||
61 | ||||||||||||||||||||||||||
62 | Snap of Xero | |||||||||||||||||||||||||
63 | ||||||||||||||||||||||||||
64 | ||||||||||||||||||||||||||
65 | ||||||||||||||||||||||||||
66 | ||||||||||||||||||||||||||
67 | ||||||||||||||||||||||||||
68 | ||||||||||||||||||||||||||
69 | ||||||||||||||||||||||||||
70 | ||||||||||||||||||||||||||
71 | ||||||||||||||||||||||||||
72 | ||||||||||||||||||||||||||
73 | ||||||||||||||||||||||||||
74 | ||||||||||||||||||||||||||
75 | ||||||||||||||||||||||||||
76 | ||||||||||||||||||||||||||
77 | ||||||||||||||||||||||||||
78 | ||||||||||||||||||||||||||
79 | ||||||||||||||||||||||||||
80 | ||||||||||||||||||||||||||
81 | Credit Card | |||||||||||||||||||||||||
82 | Balance as per books as on 03/21/2023 | |||||||||||||||||||||||||
83 | Bens Chase Credit Card | 421.58 | ||||||||||||||||||||||||
84 | Geralds Chase Credit Card | 0 | ||||||||||||||||||||||||
85 | Jaels Chase Credit Card | 6590 | Cleared on 03/22/2023 | |||||||||||||||||||||||
86 | Total | 7011.58 | ||||||||||||||||||||||||
87 | ||||||||||||||||||||||||||
88 | Balance as per books as on 03/21/2023 | 421.58 | ||||||||||||||||||||||||
89 | Difference | 6590 | Cleared on 03/22/2023 | |||||||||||||||||||||||
90 | ||||||||||||||||||||||||||
91 | Snap of Statement | |||||||||||||||||||||||||
92 | ||||||||||||||||||||||||||
93 | ||||||||||||||||||||||||||
94 | ||||||||||||||||||||||||||
95 | ||||||||||||||||||||||||||
96 | ||||||||||||||||||||||||||
97 | ||||||||||||||||||||||||||
98 | ||||||||||||||||||||||||||
99 | ||||||||||||||||||||||||||
100 | ||||||||||||||||||||||||||
101 | ||||||||||||||||||||||||||
102 | ||||||||||||||||||||||||||
103 | ||||||||||||||||||||||||||
104 | ||||||||||||||||||||||||||
105 | ||||||||||||||||||||||||||
106 | ||||||||||||||||||||||||||
107 | ||||||||||||||||||||||||||
108 | ||||||||||||||||||||||||||
109 | ||||||||||||||||||||||||||
110 | Snap of xero | |||||||||||||||||||||||||
111 | ||||||||||||||||||||||||||
112 | ||||||||||||||||||||||||||
113 | ||||||||||||||||||||||||||
114 | ||||||||||||||||||||||||||
115 | ||||||||||||||||||||||||||
116 | ||||||||||||||||||||||||||
117 | ||||||||||||||||||||||||||
118 | ||||||||||||||||||||||||||
119 | ||||||||||||||||||||||||||
120 | ||||||||||||||||||||||||||
121 | ||||||||||||||||||||||||||
122 | ||||||||||||||||||||||||||
123 | ||||||||||||||||||||||||||
124 | ||||||||||||||||||||||||||
125 | ||||||||||||||||||||||||||
126 | ||||||||||||||||||||||||||
127 | ||||||||||||||||||||||||||
128 | ||||||||||||||||||||||||||
129 | ||||||||||||||||||||||||||
130 | ||||||||||||||||||||||||||
131 | ||||||||||||||||||||||||||
132 | ||||||||||||||||||||||||||
133 | ||||||||||||||||||||||||||
134 | ||||||||||||||||||||||||||
135 | ||||||||||||||||||||||||||
136 | ||||||||||||||||||||||||||
137 | ||||||||||||||||||||||||||
138 | ||||||||||||||||||||||||||
139 | ||||||||||||||||||||||||||
140 | ||||||||||||||||||||||||||
141 | SBI Covid 19 Loan | |||||||||||||||||||||||||
142 | Balance as per books | 81,082.09 | ||||||||||||||||||||||||
143 | Balance as per statement | 81082.09 | ||||||||||||||||||||||||
144 | Difference | 0.00 | ||||||||||||||||||||||||
145 | ||||||||||||||||||||||||||
146 | Snap of statement | |||||||||||||||||||||||||
147 | ||||||||||||||||||||||||||
148 | ||||||||||||||||||||||||||
149 | ||||||||||||||||||||||||||
150 | ||||||||||||||||||||||||||
151 | ||||||||||||||||||||||||||
152 | ||||||||||||||||||||||||||
153 | ||||||||||||||||||||||||||
154 | ||||||||||||||||||||||||||
155 | ||||||||||||||||||||||||||
156 | ||||||||||||||||||||||||||
157 | ||||||||||||||||||||||||||
158 | ||||||||||||||||||||||||||
159 | ||||||||||||||||||||||||||
160 | ||||||||||||||||||||||||||
161 | ||||||||||||||||||||||||||
162 | ||||||||||||||||||||||||||
163 | ||||||||||||||||||||||||||
164 | ||||||||||||||||||||||||||
165 | ||||||||||||||||||||||||||
166 | ||||||||||||||||||||||||||
167 | ||||||||||||||||||||||||||
168 | ||||||||||||||||||||||||||
169 |
1 | Income Statement (Profit and Loss) | |
---|---|---|
2 | US/Canada LLC. | |
3 | For the month ended March 31, 2023 | |
4 | Cash Basis | |
5 | ||
6 | Account | Mar 2023 |
7 | ||
8 | Income | |
9 | Consulting Income | 47,823.70 |
10 | Total Income | 47,823.70 |
11 | ||
12 | Gross Profit | 47,823.70 |
13 | ||
14 | Operating Expenses | |
15 | Bank Fee | 100.00 |
16 | Contract Labor | 12,373.70 |
17 | Horse Expense:Feed & Mineral | 147.97 |
18 | Horse Expense:Pasture Rent | 56.00 |
19 | Interest Expense | 225.41 |
20 | Legal & Professional | 762.31 |
21 | Office Expenses:Computer & Internet Exp | 216.05 |
22 | Office Expenses:Discretionary | 2,275.01 |
23 | Office Expenses:Dues and Subscriptions | 2,216.61 |
24 | Office Expenses:Office and Postage Exp | 61.42 |
25 | Office Expenses:Rent -Storage | 160.00 |
26 | Office Expenses:Rent-Office | 400.00 |
27 | Office Expenses:Utilities - Propane | 202.96 |
28 | Office Expenses:Utilities- Water | 19.71 |
29 | Payroll Expense: Employee Reimbursements | 593.96 |
30 | Payroll Expense: Retirement Benefit | 667.89 |
31 | Payroll Expenses:Benefits | 310.00 |
32 | Payroll Expenses:Payroll Admin Costs | 272.00 |
33 | Payroll Expenses:Payroll taxes | 1,765.14 |
34 | Payroll Expenses:Wages | 17,770.49 |
35 | Recruiting Expense | 270.00 |
36 | Telephone Expense | 65.04 |
37 | Travel Expense: Flights | 3,188.60 |
38 | Travel Expense:Lodging | 362.82 |
39 | Travel Expense:Meals | 285.38 |
40 | Vehicle Expense:Vehicle & Machinery R & M | 1,035.99 |
41 | Vehicle Expense:Vehicle insurance | 184.08 |
42 | Total Operating Expenses | 45,988.54 |
43 | ||
44 | Operating Income | 1,835.16 |
45 | ||
46 | Other Income / (Expense) | |
47 | Interest Income | 341.77 |
48 | Total Other Income / (Expense) | 341.77 |
49 | ||
50 | Net Income | 2,176.93 |
51 |
1 | Payroll Tax Liabilities Transactions | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
2 | US/Canada LLC. | |||||||||
3 | For the period March 1, 2023 to March 31, 2023 | |||||||||
4 | Cash Basis | |||||||||
5 | ||||||||||
6 | Date | Source | Description | Reference | Debit | Credit | Running Balance | Gross | Tax | Related account |
7 | ||||||||||
8 | Payroll Tax Liabilities | |||||||||
9 | Opening Balance | 0.00 | 1,789.71 | 1,789.71 | 0.00 | 0.00 | ||||
10 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 42.23 | 1,831.94 | 42.23 | 0.00 | 5560 - Payroll Expenses:Payroll taxes, $5512 - Payroll Expense: Retirement Benefit and 5 more |
11 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 103.12 | 1,935.06 | 103.12 | 0.00 | 5560 - Payroll Expenses:Payroll taxes, $5512 - Payroll Expense: Retirement Benefit and 5 more |
12 | 31 Mar 2023 | Payable Payment | Payment: Gusto | Regular Payroll Mar 1 – Mar 31 | 0.00 | 4.65 | 1,939.71 | 4.65 | 0.00 | 5560 - Payroll Expenses:Payroll taxes, $5512 - Payroll Expense: Retirement Benefit and 5 more |
13 | Total Payroll Tax Liabilities | 0.00 | 150.00 | 1,939.71 | 150.00 | 0.00 | ||||
14 | Closing Balance | 0.00 | 1,939.71 | 1,939.71 | 0.00 | 0.00 | ||||
15 | ||||||||||
16 | Total | 0.00 | 150.00 | (150.00) | 150.00 | 0.00 |
1 | Equity:Shareholder Distribution Transactions | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
2 | US/Canada LLC. | ||||||||||
3 | For the period March 1, 2023 to March 31, 2023 | ||||||||||
4 | Cash Basis | ||||||||||
5 | |||||||||||
6 | Date | Source | Description | Reference | Debit | Credit | Running Balance | Gross | Tax | Related account | Client's Comments |
7 | |||||||||||
8 | Equity:Shareholder Distribution | ||||||||||
9 | Opening Balance | 128,697.55 | 0.00 | (128,697.55) | 0.00 | 0.00 | |||||
10 | 01 Mar 2023 | Payable Payment | Payment: XXX of Montana | 03/01/2023 | 445.94 | 0.00 | (129,143.49) | (445.94) | 0.00 | 1140 - US/Canada LLC. Checking Account | |
11 | 08 Mar 2023 | Spend Money | John - 915239 WEB XFER TO SELECT CHECKING XXXXX X1556 3/08/23ACH OR WIRE ONLINE TRANSAC | 1,000.00 | 0.00 | (130,143.49) | (1,000.00) | 0.00 | 1140 - US/Canada LLC. Checking Account | ||
12 | 10 Mar 2023 | Spend Money | John - 086018 WEB XFER TO SELECT CHECKING XXXXX X1556 3/10/23ACH OR WIRE ONLINE TRANSAC | 1,000.00 | 0.00 | (131,143.49) | (1,000.00) | 0.00 | 1140 - US/Canada LLC. Checking Account | ||
13 | 14 Mar 2023 | Spend Money | John - 739319 WEB XFER TO SELECT CHECKING XXXXX X1556 3/14/23ACH OR WIRE ONLINE TRANSAC | 1,000.00 | 0.00 | (132,143.49) | (1,000.00) | 0.00 | 1140 - US/Canada LLC. Checking Account | ||
14 | 15 Mar 2023 | Spend Money | John - owner's drawings | 1,203.00 | 0.00 | (133,346.49) | (1,203.00) | 0.00 | 1140 - US/Canada LLC. Checking Account | ||
15 | 16 Mar 2023 | Receive Money | John - This is the reimbursement from the mistake reimbursement on March 15th. ard. | 0.00 | 1,203.00 | (132,143.49) | 1,203.00 | 0.00 | 1140 - US/Canada LLC. Checking Account | ||
16 | 23 Mar 2023 | Receive Money | John - The owner submitted an expense that we reimbursed them for. This was actually a personal expense, so the owner is now reimbursing the business for this. | 0.00 | 500.40 | (131,643.09) | 500.40 | 0.00 | 1140 - US/Canada LLC. Checking Account | ||
17 | 23 Mar 2023 | Spend Money | John - owner's drawings | 7,500.00 | 0.00 | (139,143.09) | (7,500.00) | 0.00 | 1140 - US/Canada LLC. Checking Account | ||
18 | 31 Mar 2023 | Spend Money | John - I COLONNINI DI CASINI CLA | 86.98 | 0.00 | (139,230.07) | (86.98) | 0.00 | Jaels Chase Credit Card | ||
19 | Total Equity:Shareholder Distribution | 12,235.92 | 1,703.40 | (139,230.07) | (10,532.52) | 0.00 | |||||
20 | Closing Balance | 139,230.07 | 0.00 | (139,230.07) | 0.00 | 0.00 | |||||
21 | |||||||||||
22 | Total | 12,235.92 | 1,703.40 | 10,532.52 | (10,532.52) | 0.00 |
1 | Aged Payables Detail | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
2 | US/Canada LLC. | |||||||||
3 | As of March 31, 2023 | |||||||||
4 | Ageing by due date | |||||||||
5 | ||||||||||
6 | Invoice Date | Due Date | Invoice Reference | Current | 1 - 30 Days | 31 - 60 Days | 61 - 90 Days | Older | Total | |
7 | ||||||||||
8 | ABC | |||||||||
9 | 21 Mar 2023 | 21 Mar 2023 | 10203121125 | 0.00 | 180.17 | 0.00 | 0.00 | 0.00 | 180.17 | |
10 | Total ARCHIE COCHRANE | 0.00 | 180.17 | 0.00 | 0.00 | 0.00 | 180.17 | |||
11 | ||||||||||
12 | XYZ | |||||||||
13 | 06 Mar 2023 | 05 Apr 2023 | 8898 | 1,292.50 | 0.00 | 0.00 | 0.00 | 0.00 | 1,292.50 | |
14 | Total BILLSTEIN | 1,292.50 | 0.00 | 0.00 | 0.00 | 0.00 | 1,292.50 | |||
15 | ||||||||||
16 | IRS | |||||||||
17 | 31 Mar 2023 | 31 Mar 2023 | 4692405962 | 78.19 | 0.00 | 0.00 | 0.00 | 0.00 | 78.19 | |
18 | Total Google | 78.19 | 0.00 | 0.00 | 0.00 | 0.00 | 78.19 | lets pay this on 01s of June | ||
19 | ||||||||||
20 | ASD | |||||||||
21 | 19 Mar 2023 | 24 Apr 2023 | 22.23 | 0.00 | 0.00 | 0.00 | 0.00 | 22.23 | ||
22 | Total John | 22.23 | 0.00 | 0.00 | 0.00 | 0.00 | 22.23 | |||
23 | ||||||||||
24 | Mark | |||||||||
25 | 03 Mar 2023 | 03 Mar 2023 | 2023-3 | 0.00 | 4,025.00 | 0.00 | 0.00 | 0.00 | 4,025.00 | |
26 | Total Jana L. Carlisle | 0.00 | 4,025.00 | 0.00 | 0.00 | 0.00 | 4,025.00 | |||
27 | ||||||||||
28 | Gosh | |||||||||
29 | 23 Mar 2023 | 23 Mar 2023 | 562 | 0.00 | 312.50 | 0.00 | 0.00 | 0.00 | 312.50 | |
30 | Total Katie Callahan | 0.00 | 312.50 | 0.00 | 0.00 | 0.00 | 312.50 | |||
31 | ||||||||||
32 | Mark | |||||||||
33 | 29 Mar 2023 | 31 Mar 2023 | 60.76 | 0.00 | 0.00 | 0.00 | 0.00 | 60.76 | ||
34 | Total Mark & Kim Eder | 60.76 | 0.00 | 0.00 | 0.00 | 0.00 | 60.76 | |||
35 | ||||||||||
36 | Zoom Video Communications | |||||||||
37 | 31 Mar 2023 | 31 Mar 2023 | INV1948055 | 311.04 | 0.00 | 0.00 | 0.00 | 0.00 | 311.04 | |
38 | Total Zoom Video Communications | 311.04 | 0.00 | 0.00 | 0.00 | 0.00 | 311.04 | |||
39 | ||||||||||
40 | Total | 1,764.72 | 4,517.67 | 0.00 | 0.00 | 0.00 | 6,282.39 | |||
41 | ||||||||||
42 | Percentage of total | 28.09% | 71.91% | 0.00% | 0.00% | 0.00% | 100.00% |
1 | Aged Receivables Detail | ||||||||
---|---|---|---|---|---|---|---|---|---|
2 | US/Canada LLC. | ||||||||
3 | As of March 31, 2023 | ||||||||
4 | Ageing by due date | ||||||||
5 | |||||||||
6 | Invoice Date | Due Date | Invoice Number | Invoice Reference | 1 - 30 Days | 31 - 60 Days | 61 - 90 Days | Older | Total |
7 | |||||||||
8 | US Treasury | ||||||||
9 | 28 Dec 2022 | 28 Dec 2022 | CP210 | 0.00 | 0.00 | 0.00 | (133.00) | (133.00) | |
10 | Total US Treasury | 0.00 | 0.00 | 0.00 | (133.00) | (133.00) | |||
11 | |||||||||
12 | Total | 0.00 | 0.00 | 0.00 | (133.00) | (133.00) | |||
13 | |||||||||
14 | Percentage of total | 0.00% | 0.00% | 0.00% | 100.00% | 100.00% |