| Bookkeeping outsourcing services. Report completed by IGS Bookkeeping services | ||||||
| SILVER CASCADE INC | ||||||
| Statement of Cash Flows | ||||||
| October 1 through December 15, 2009 | ||||||
| Oct 1 - Dec 15, 09 | ||||||
| OPERATING ACTIVITIES | ||||||
| Net Income | 14,860.46 | |||||
| Adjustments to reconcile Net Income | ||||||
| to net cash provided by operations: | ||||||
| Accounts Receivable | -31,503.08 | |||||
| Prepaid Insurance | 200.00 | |||||
| Employee advances | -100.00 | |||||
| Inventory Asset | -2,823.91 | |||||
| Accounts Payable | 1,498.25 | |||||
| CalOil Card | 48.50 | |||||
| QuickBooks Credit Card:QBCC Field Office | 45.00 | |||||
| QuickBooks Credit Card:QBCC Home Office | 25.00 | |||||
| Payroll Liabilities | 1,347.73 | |||||
| Sales Tax Payable | 885.20 | |||||
| Net cash provided by Operating Activities | -15,516.85 | |||||
| FINANCING ACTIVITIES | ||||||
| Bank of Anycity Loan | -868.42 | |||||
| Equipment Loan | -431.79 | |||||
| Bank Loan | -1,270.50 | |||||
| Owner's Equity:Owner's Draw | -5,000.00 | |||||
| Net cash provided by Financing Activities | -7,570.71 | |||||
| Net cash increase for period | -23,087.56 | |||||
| Cash at beginning of period | 126,820.31 | |||||
| Cash at end of period | 103,732.75 | |||||
| Outsource bookkeeping services | ||||||