|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|