Sample Insurance Company
Balance Sheets - Statutory
As of March 31, 2008 and February 29, 2008
March December
  2008   2007
ADMITTED ASSETS
Cash  $            2,981,733  $            2,147,659
Money Market Funds                1,870,549                3,789,965
Certificates of Deposit                                 -                2,000,000
Mortgage Backed Obligations                6,123,041                3,689,737
Bonds                7,088,522                3,663,916
Stocks                                 -                                 -
 $          18,063,846  $          15,291,277
Other Assets:
Premiums Receivable  $            1,775,137  $               941,672
Policy Fees Receivable                      32,741                      36,495
Accrued Interest Receivable                      80,697                      93,640
Reinsurance Recoverable on Paid Loss and LAE                                 -                                 -
Due from Affiliates                      11,620                            373
Due from Others                        1,583                            520
EDP Equipment and Software, net of Dep.                        4,352                                 -
Deferred Tax Asset                    645,957                    268,359
Total Other Assets  $            2,552,087  $            1,341,059
 
TOTAL ADMITTED ASSETS  $          20,615,933  $          16,632,336
LIABILITIES
Loss & LAE Reserves:
Loss Reserves  $               276,000  $                    2,000
LAE Reserves                      11,649                            800
AO Reserves                        6,800                        1,800
IBNR Reserves                      20,000                      19,000
Total Loss and LAE Reserves:  $               314,449  $                  23,600
Other Liabilities:
Unearned Premium Reserve  $            6,321,967  $            2,364,142
Commission Payable                    516,106                    295,721  
Policy Fees Payable                    159,927                      80,148
Reinsurance Balances Payable                    (71,700)                    160,250
Advance Premiums                    278,812                      75,728
Premium Tax Payable                    108,181                      46,532
Interest Payable - Surplus Note                                 -                                 -
Accounts Payable                      47,270                      11,686
Accrued Expenses                                 -                        2,000
Due to Affiliates                                 -                                 -
Due to Others                      49,535                      54,919
Unclaimed Property                                 -                                 -
Federal Taxes Payable                                 -                                 -
State Taxes Payable                                 -                                 -
Total Other Liabilities:  $            7,410,098  $            3,091,126  
TOTAL LIABILITIES  $            7,724,547  $            3,114,726
SURPLUS
Common Stock  $                    1,000  $                    1,000
Contributed Surplus                6,999,000                6,999,000
Surplus Note                7,000,000                7,000,000
Prior Year's Unassigned Surplus                  (715,599)                                 -
Non-Admitted Assets                    (43,189)                    (35,150)
Change in Deferred Taxes                    645,957                    268,359
Current Results                  (995,783)                  (715,599)
TOTAL SURPLUS  $          12,891,386  $          13,517,610
TOTAL LIABILITIES & SURPLUS  $          20,615,933  $          16,632,336