|
|
|
|
|
|
|
|
|
|
Bookkeeping outsourcing services. Report completed by IGS Bookkeeping
services |
|
|
|
|
|
|
|
|
|
|
SILVER CASCADE INC |
|
Profit & Loss Standard |
|
December 1 - 15,2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 1 - 15, 09 |
|
|
Ordinary Income/Expense |
|
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
|
|
Landscaping Services |
|
|
|
|
|
|
|
|
Design Services |
|
3,860.00 |
|
|
|
|
|
|
Job Materials |
|
|
|
|
|
|
|
|
|
Misc Materials |
129.00 |
|
|
|
|
|
|
|
Decks & Patios |
45.00 |
|
|
|
|
|
|
|
Fountains & Garden Lighting |
1,961.95 |
|
|
|
|
|
|
|
Plants and Sod |
1,907.70 |
|
|
|
|
|
|
|
Sprinklers & Drip systems |
1,541.25 |
|
|
|
|
|
|
Total Job Materials |
5,584.90 |
|
|
|
|
|
|
Labor |
|
|
|
|
|
|
|
|
|
Installation |
7,261.00 |
|
|
|
|
|
|
|
Maintenance & Repairs |
285.50 |
|
|
|
|
|
|
Total Labor |
|
7,546.50 |
|
|
|
|
|
Total Landscaping Services |
16,991.40 |
|
|
|
|
|
Markup Income |
|
120.00 |
|
|
|
|
|
Retail Sales |
|
89.37 |
|
|
|
|
|
Service |
|
1,500.00 |
|
|
|
|
Total Income |
|
|
18,700.77 |
|
|
|
|
Cost of Goods Sold |
|
|
|
|
|
|
|
Cost of Goods Sold |
|
1,777.46 |
|
|
|
|
Total COGS |
|
|
1,777.46 |
|
|
|
Gross Profit |
|
|
|
16,923.31 |
|
|
|
|
Expense |
|
|
|
|
|
|
|
|
Payroll Expenses |
|
15,425.97 |
|
|
|
|
|
Automobile |
|
|
|
|
|
|
|
|
Maintenance & Repairs |
50.00 |
|
|
|
|
|
Total Automobile |
|
50.00 |
|
|
|
|
|
Delivery Fee |
|
-25.00 |
|
|
|
|
|
Insurance |
|
|
|
|
|
|
|
|
Disability |
|
50.00 |
|
|
|
|
|
|
Liability |
|
285.00 |
|
|
|
|
|
|
Worker's Comp |
|
210.00 |
|
|
|
|
|
Total Insurance |
|
545.00 |
|
|
|
|
|
Job Expenses |
|
|
|
|
|
|
|
|
Job Materials |
|
|
|
|
|
|
|
|
|
Decks & Patio |
-300.00 |
|
|
|
|
|
|
|
Plants & Sod |
-120.00 |
|
|
|
|
|
|
Total Job Materials |
-420.00 |
|
|
|
|
|
|
Subcontractors |
|
0.00 |
|
|
|
|
|
Total Job Expenses |
|
-420.00 |
|
|
|
|
|
Mileage Reimbursement |
0.00 |
|
|
|
|
|
Rent |
|
|
800.00 |
|
|
|
|
|
Utilities |
|
|
|
|
|
|
|
|
Gas and Electric |
|
137.50 |
|
|
|
|
|
|
Telephone |
|
45.00 |
|
|
|
|
|
|
Water |
|
23.27 |
|
|
|
|
|
Total Utilities |
|
205.77 |
|
|
|
|
Total Expense |
|
|
16,581.74 |
|
|
Net Ordinary Income |
|
|
|
|
341.57 |
|
|
Other Income/Expense |
|
|
|
|
|
|
|
Other Income |
|
|
|
|
|
|
|
|
Misc Income |
|
|
79.50 |
|
|
|
|
Interest Income |
|
|
42.18 |
|
|
|
Total Other Income |
|
|
121.68 |
|
|
Net Other Income |
|
|
|
|
121.68 |
|
Net Income |
|
|
|
|
|
463.25 |
|
|
|
|
|
|
|
|
|
|
Outsource bookkeeping services |
|
|
|
|
|
|
|
|
|