|
Sample MGA LLC |
|
|
|
Balance
Sheets |
|
|
As of March
31, 2008 |
|
|
|
|
|
|
March |
|
December |
|
|
|
2008 |
|
2007 |
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
$ 302,012 |
|
$ 143,105 |
|
|
|
$ 302,012 |
|
$ 143,105 |
|
|
|
|
|
|
|
|
Other Assets: |
|
|
|
|
|
Commission Receivable |
$ 516,106 |
|
$ 295,721 |
|
|
MGA Fees Receivable |
67,872 |
|
31,480 |
|
|
Accrued Interest Receivable |
200 |
|
449 |
|
|
|
Due from Parent |
- |
|
- |
|
|
Due from Affiliates |
- |
|
- |
|
|
Due from Others |
- |
|
- |
|
|
Accounts Receivable - Other |
- |
|
- |
|
|
Prepaid Expenses |
4,267 |
|
6,055 |
|
|
Fixed Assets, net of Depreciation |
2,109 |
|
2,224 |
|
|
Total Other Assets |
$ 590,554 |
|
$ 335,929 |
|
|
|
|
|
|
|
|
|
TOTAL ASSETS |
$892,566 |
|
$479,034 |
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
Commission Payable |
$ 193,024 |
|
$ 112,720 |
|
|
BPO Payable |
90,486 |
|
43,725 |
|
|
|
Due to Parent |
- |
|
- |
|
|
Due to Affiliates |
11,620 |
|
373 |
|
|
Due to Others |
25,868 |
|
21,114 |
|
|
Accounts Payable |
272 |
|
16,250 |
|
|
Accrued Expenses |
- |
|
- |
|
|
Unclaimed Property |
- |
|
- |
|
|
TOTAL LIABILITIES |
$ 321,269 |
|
$ 194,182 |
|
|
|
|
|
|
|
|
SURPLUS |
|
|
|
|
|
Shareholder Distributions |
$ (275,000) |
|
$ - |
|
|
Retained Earnings |
284,853 |
|
- |
|
|
Current Results |
561,444 |
|
284,853 |
|
|
TOTAL SURPLUS |
$ 571,297 |
|
$ 284,853 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES & SURPLUS |
$ 892,566 |
|
$ 479,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|