KELOMPOK 1
a. Change Analysis
Apple Blossom Cologne Company
Working Trial Balance - Balance Sheet
12-31-03
Percent of Percent of
Per Audit Per Book
Item Gross Sales Gross Sales
12-31-02 12-31-03
2002 2003
Revenue
701 Sales 3.906.577 100,00% 4.272.623 100,00%
703 Sales Return and Allowance - 29.820 -0,76% - 33.051 -0,77%
Net Sales 3.876.757 99,24% 4.239.572 99,23%
Expenses
801 Cost of Goods Sold 1.596.800 40,87% 1.742.503 40,78%
Gross Margin 2.279.957 58,36% 2.497.069 58,44%
Operating Expenses
820 Wage and Salary Expense 1.528.700 39,13% 1.618.643 37,88%
821 Payroll Tax Expense 129.959 3,33% 128.033 3,00%
80.45
822 Depreciation Expense 64.422 1,65% 9 1,88%
823 Rent Expense 3.750 0,10% 3.750 0,09%
12.38
824 Office Supplies Expense 9.683 0,25% 0 0,29%
825 Small Tools Expense 3.359 0,09% 6.419 0,15%
44.93
826 Advertising Expense 12.714 0,33% 4 1,05%
32.76
827 Insurance 28.930 0,74% 5 0,77%
14.24
828 Repairs and Maintenance 17.869 0,46% 0 0,33%
21.98
829 Property Tax 14.113 0,36% 8 0,51%
14.76
830 Utilities Expense 11.742 0,30% 0 0,35%
37.14
831 Professional Fees 13.347 0,34% 0 0,87%
82
832 Miscellaneous Expense 494 0,01% 5 0,02%
22.79
833 Provision for Bad Debt 11.156 0,29% 0 0,53%
46.31
834 Freight Expense 31.641 0,81% 0 1,08%
Total Operating Expenses 1.881.879 48,17% 2.085.436 48,81%
Net Income from Operations 398.078 10,19% 411.633 9,63%
Other Income (Expense)
901 Interest Expense - 27.500 -0,70% - 21.146 -0,49%
25.97
910 Gain (Loss) Sale of Investments 0,00% 5 0,61%
920 Income from Investments 9.379 0,24% 7.393 0,17%
930 Gain (Loss) Sale of Fixed Assets 18.638 0,48% - 15.270 -0,36%
10.00
950 Miscellaneous Income 0,00% 0 0,23%
Net Other Income 517 0,01% 6.952 0,16%
Net Income before Taxes 398.595 10,20% 418.585 9,80%
940 Federal Income Tax 123.772 3,17% 100.000 2,34%
Net Income 274.823 7,03% 318.585 7,46%