| Bookkeeping outsourcing services. Report completed by IGS Bookkeeping services | |||||||
| SILVER CASCADE INC | |||||||
| Balance Sheet Standard | |||||||
| As of December 15, 2009 | |||||||
| 15-Dec-09 | |||||||
| ASSETS | |||||||
| Current Assets | |||||||
| Checking/Savings | |||||||
| Checking | 97,510.02 | ||||||
| Cash Expenditures | 225.23 | ||||||
| Savings | 5,887.50 | ||||||
| Total Checking/Savings | 103,622.75 | ||||||
| Accounts Receivable | |||||||
| Accounts Receivable | 35,810.02 | ||||||
| Total Accounts Receivable | 35,810.02 | ||||||
| Other Current Assets | |||||||
| Prepaid Insurance | 500.00 | ||||||
| Employee advances | 100.00 | ||||||
| Inventory Asset | 9,437.08 | ||||||
| Undeposited Funds | 110.00 | ||||||
| Total Other Current Assets | 10,147.08 | ||||||
| Total Current Assets | 149,579.85 | ||||||
| Fixed Assets | |||||||
| Truck | |||||||
| Accumulated Depreciation | -1,725.00 | ||||||
| Original Purchase | 13,750.00 | ||||||
| Total Truck | 12,025.00 | ||||||
| Total Fixed Assets | 12,025.00 | ||||||
| TOTAL ASSETS | 161,604.85 | ||||||
| LIABILITIES & EQUITY | |||||||
| Liabilities | |||||||
| Current Liabilities | |||||||
| Accounts Payable | |||||||
| Accounts Payable | 2,554.57 | ||||||
| Total Accounts Payable | 2,554.57 | ||||||
| Credit Cards | |||||||
| CalOil Card | 1,403.99 | ||||||
| QuickBooks Credit Card | |||||||
| QBCC Field Office | 45.00 | ||||||
| QBCC Home Office | 25.00 | ||||||
| Total QuickBooks Credit Card | 70.00 | ||||||
| Total Credit Cards | 1,473.99 | ||||||
| Other Current Liabilities | |||||||
| Payroll Liabilities | 5,520.47 | ||||||
| Payments on Account | -1,520.00 | ||||||
| Sales Tax Payable | 2,086.50 | ||||||
| Total Other Current Liabilities | 6,086.97 | ||||||
| Total Current Liabilities | 10,115.53 | ||||||
| Long Term Liabilities | |||||||
| Bank of Anycity Loan | 19,932.65 | ||||||
| Equipment Loan | 3,911.32 | ||||||
| Bank Loan | 6,013.06 | ||||||
| Total Long Term Liabilities | 29,857.03 | ||||||
| Total Liabilities | 39,972.56 | ||||||
| Equity | |||||||
| Opening Bal Equity | 151,970.07 | ||||||
| Owner's Equity | |||||||
| Owner's Draw | -5,000.00 | ||||||
| Total Owner's Equity | -5,000.00 | ||||||
| Retained Earnings | -40,198.24 | ||||||
| Net Income | 14,860.46 | ||||||
| Total Equity | 121,632.29 | ||||||
| TOTAL LIABILITIES & EQUITY | 161,604.85 | ||||||
| Outsource bookkeeping services | |||||||