|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bookkeeping outsourcing services. Report completed by IGS Bookkeeping services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SILVER CASCADE INC |
|
Sales by Item Summary |
|
December 1 - 15, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 1 - 15, 09 |
|
|
|
|
|
Qty |
|
Amount |
|
% of Sales |
|
Avg Price |
|
COGS |
|
Avg COGS |
|
Gross Margin |
|
Gross Margin % |
|
|
Inventory |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Irrigation Hose |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1/2" Line |
500.00 |
|
75.00 |
|
0.39% |
|
0.15 |
|
60.00 |
|
0.12 |
|
15.00 |
|
20.0% |
|
|
|
|
3/4" Line |
200.00 |
|
54.00 |
|
0.28% |
|
0.27 |
|
36.00 |
|
0.18 |
|
18.00 |
|
33.33% |
|
|
|
Total Irrigation Hose |
|
|
129.00 |
|
0.67% |
|
|
|
96.00 |
|
|
|
33.00 |
|
25.58% |
|
|
|
Lighting |
17.00 |
|
573.95 |
|
2.99% |
|
33.76 |
|
251.74 |
|
14.81 |
|
322.21 |
|
56.14% |
|
|
|
Pump |
3.00 |
|
225.00 |
|
1.17% |
|
75.00 |
|
161.82 |
|
53.94 |
|
63.18 |
|
28.08% |
|
|
|
Soil |
19.00 |
|
132.00 |
|
0.69% |
|
6.95 |
|
100.70 |
|
5.30 |
|
31.30 |
|
23.71% |
|
|
|
Sprinkler Hds |
20.00 |
|
180.00 |
|
0.94% |
|
9.00 |
|
127.70 |
|
6.39 |
|
52.30 |
|
29.06% |
|
|
|
Sprkl pipes |
495.00 |
|
1,361.25 |
|
7.1% |
|
2.75 |
|
1,039.50 |
|
2.10 |
|
321.75 |
|
23.64% |
|
|
Total Inventory |
|
|
2,601.20 |
|
13.57% |
|
|
|
1,777.46 |
|
|
|
823.74 |
|
31.67% |
|
|
Parts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Concrete |
2.00 |
|
52.50 |
|
0.27% |
|
26.25 |
|
|
|
|
|
|
|
|
|
|
|
Deck Lumber |
45.00 |
|
202.50 |
|
1.06% |
|
4.50 |
|
|
|
|
|
|
|
|
|
|
|
Fertilizer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lawn & Garden |
26.00 |
|
49.14 |
|
0.26% |
|
1.89 |
|
|
|
|
|
|
|
|
|
|
|
|
Plants & Trees |
27.00 |
|
40.23 |
|
0.21% |
|
1.49 |
|
|
|
|
|
|
|
|
|
|
|
Total Fertilizer |
|
|
89.37 |
|
0.47% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Foliage Tags/Markers |
10.00 |
|
79.50 |
|
0.42% |
|
7.95 |
|
|
|
|
|
|
|
|
|
|
|
Fountain |
3.00 |
|
1,110.50 |
|
5.79% |
|
370.17 |
|
|
|
|
|
|
|
|
|
|
|
Plants/Trees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Citrus Trees |
6.00 |
|
396.00 |
|
2.07% |
|
66.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Fruit Trees |
3.00 |
|
165.00 |
|
0.86% |
|
55.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Hedges & Shrubs |
8.00 |
|
240.00 |
|
1.25% |
|
30.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Misc Plants & Flowers |
25.00 |
|
1,132.95 |
|
5.91% |
|
45.32 |
|
|
|
|
|
|
|
|
|
|
|
Total Plants/Trees |
|
|
1,933.95 |
|
10.09% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rocks |
15.00 |
|
153.00 |
|
0.8% |
|
10.20 |
|
|
|
|
|
|
|
|
|
|
Total Parts |
|
|
3,621.32 |
|
18.89% |
|
|
|
|
|
|
|
|
|
|
|
|
Service |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Design |
3.00 |
|
3,860.00 |
|
20.13% |
|
1,286.67 |
|
|
|
|
|
|
|
|
|
|
|
Gardening |
8.00 |
|
752.00 |
|
3.92% |
|
94.00 |
|
|
|
|
|
|
|
|
|
|
|
Installation |
184.00 |
|
6,509.00 |
|
33.95% |
|
35.38 |
|
|
|
|
|
|
|
|
|
|
|
Pest Control |
3.00 |
|
180.50 |
|
0.94% |
|
60.17 |
|
|
|
|
|
|
|
|
|
|
|
Tree Removal |
3.00 |
|
1,500.00 |
|
7.82% |
|
500.00 |
|
|
|
|
|
|
|
|
|
|
|
Trimming |
3.00 |
|
105.00 |
|
0.55% |
|
35.00 |
|
|
|
|
|
|
|
|
|
|
Total Service |
|
|
12,906.50 |
|
67.32% |
|
|
|
|
|
|
|
|
|
|
|
|
Other Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fin Chg |
3.00 |
|
42.18 |
|
0.22% |
|
14.06 |
|
|
|
|
|
|
|
|
|
|
Total Other Charges |
|
|
42.18 |
|
0.22% |
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
|
|
|
19,171.20 |
|
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outsource bookkeeping services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|