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