| 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 | ||||||||