semangat
wisuda2021
SUMBER JAWABAN : TUGAS KATING & KJ & Tentir mae
TM 11 NP and Interest
AP AP!B33
Skedul I1'!A1
TM 13 Investment
AP AP!B65
Skedul E6'!A1
TM 14 Cash in Bank
AP AP!B81
Skedul A7'!A1
UAS
SUMBER : RIMA UTS SUMBER : TENTIR MAE 3 Ags
Realizable Value
DAFIS
ER : TENTIR MAE 3 Ags
5) Wawancara/Inquiries
memperoleh informasi tertulis/lisan
6) Rekalkulasi
menghitung ulang sampel yg telah d
7) Reperformance
menguji prosedur atau kontrol akun
8) Observasi
mengamati proses atau prosedur yg
hysical Examination
eksi/penghitungan aset berwujud oleh auditor
ediaan, uang tunai, sekuritas, wesel tagih, aset tetap berwujud
guji Occurrence, Existence
Profitability Ratios
Common RATIO
Apple Blossom Cologne Company
Beban Dibayar Dimuka - Audit Program
Asersi
No. Audit program
EO C
Review dan Evaluasi pengendalian internal yang berhubungan dengan Beban
1 V V
Dibayar Dimuka.
Siapkan analisis terkait beban dibayar dimuka asuransi, sewa, perlengkapan kantor,
2
dan peralatan kecil
3 Hitung jumlah amortisasi dan rekonsiliasikan dengan akun beban yang sesuai.
4 Uji dokumen pendukung untuk penambahan dibayar dimuka. V
5 Review perjanjian pendukung / kontrak. V
6 Konfirmasikan secara detail atas kebijakan major insurance. V
7 Telusuri saldo awal dari kertas kerja periode tahun yang bersangkutan.
Memastikan penyajian akun beban dibayar dimuka di laporan keuangan sudah tepat
8
a. Pajak FICA
b. Medicare (BPJS)
c. Pajak federal unemployment
d. Pajak state unemployment
e. Pajak witheld (penghasilan PPh)
d. Pajak properti
e. Gaji dan upah
f. Dividen
4 Memastikan bahwa akrual telah disajikan secara wajar dalam laporan keuangan
4 Telusuri saldo awal dalam Kertas Kerja periode tahun yang bersangkutan. V
Siapkan ringkasan saldo awal dan akhir, pembayaran, pembaruan / penambahan, bunga,
5 dan premium / diskon.
Konfirmasikan keberadaan dan detail atas kewajiban hutang dengan trustee / kreditor
6 lain. V
7 Uji dokumen dan cek yang dibatalkan yang mendukung pembayaran kembali. V
8 Telusuri proses timbulnya pinjaman baru dalam penerimaan kas. V
Hitung beban bunga, bunga akrual, dan amortisasi lain serta telusuri dalam akun yang
9 sesuai. V
V V V
V
V
V
DAFIS
Asersi
RO VA PD
V V V
DAFIS
Asersi
RO VA PD
V V V
V
V
DAFIS
Asersi
RO VA PD
V V V
DAFIS
Asersi
RO VA PD
V V V
V
V
V V V
DAFIS
Asersi
RO VA PD
V V V
V V
V V
V V V
CREDIT GOES TO TENTIR MAE 3 AGS
DEBT HFC --> untuk mendapat bunga dan dipegang sampaDEBT HFCS --> untuk mendapat bunga dan di
SAAT BELI AT PV AT PV
BIAYA TRX menambah nilai investment (cari MR yg baru) menambah nilai investment
penyesuaian 31 des penyesuaian bunga penyesuaian bunga
Intrs Receivb Intrs Receivb
Debt Investm Debt Investm
Intr Reven Intr Reven
penyesuaian FV penyesuaian FV
tidak ada FVA
UHGL-EQUITY
penjualan (1)Akui bunga terutang sd tanggal penjualan (1)Akui bunga terutang sd tanggal penjualan
Intrs Receivb SR x Face value Intrs Receivb
Debt Investm Debt Investm
Intr Reven MR x CV Intr Reven
(2) Jurnal penjualan (2) Sesuaikan FV
Cash at harga jual FVA
Loss on sale UHGL-EQUITY
Debt Investm at CV UHGL-EQUITY
Intrs Receivb AOCI
(3) jurnal Penjualan
Cash
Loss on Sale
FVA
Debt Invest
(4) Recycling
AOCI
UHGL-EQUITY
UHGL-EQUITY
Realized holding gain/loss
penyesuaian FV penyesuaian FV
FVA Share investment
UHGL-INCOME UHGL-INCOME UHGL-EQUITY
nga terutang sd tanggal(1) Sesuaikan FV (1) Jurnal penjualan
SR x Face v FVA Cash at harga
UHGL-INCOME Loss on sale
MR x CV (2) Jurnal penjualan Share Inve at CV
Cash at harga hapus FVA
at harga juaLoss on sale (2) no recycling
Share Inve at CV AOCI hapus AOCI
at CV FVA hapus FVA RE
Value Option
penyesuaian FV
tidak ada
Berdasarkan studi internal kontrol dan hasil audit terkait dengan akun beban dibayar dimuka,
maka menurut auditor penyajian akun beban dibayar dimuka sudah sesuai dengan PSAK terkait
D
1-31-04 *Seperti Lead Skedul pada umumnya
FK *pokoknya kka pendukung isinya penjelasan setiap akun prepaid, mau itu prosedur an
Per
Reclassification Audit
Credit 12-31-03
$ 38,636
$ 32,765
$ 1,250
$ 3,750
$ 9,964
$ 12,830
$ 6,541
$ 6,419
aid, mau itu prosedur analitisnya, kka khusus akun insurance/rent/dll
DAFIS Apple Blossom Cologne Company
Prepaid Insurance and Insurance Expense
12-31-03
Policy Type of Amount of
Insuer
Number Coverage Coverage
Southwestern Fire & C 4628-41-8001 ! Fire & extended on plant build 1,500,000
OLD LINE INSURANCE AB6048R3 ! Truck Liability 500,000
STATE MANUAL 60-218049 ! Public liability 50K-100K-10K
STATE MANUAL 60-218049 ! Collison 100 ded
STATE MANUAL 60-218049 ! Comprehensive 100 ded
AMERICAN FIDELITY A KH-8034 ! Fidelity bonds on employee 250.000 & 200.000
Southwestern Fire and #4628-41-8002 € ! Fire & extended on plant build 2,500,000
Old line insurance gro #AB6048R4 € ! Truck liability 500,000
! Telah sesuai dengan konfirmasi dari broker Pierce and Langdohl (D-2) FK
@ Ditelusuri dari saldo akhir prepaid insurance tahun 2002 FK
£ Telah sesuai dengan voucher pembayaran 3-06 dan 6-02 FK
$ Rekalkulasi FK
% Cross-footed FK
^ Footed FK
& Telah sesuai dengan neraca saldo klien 2003 FK
om Cologne Company D-1
ce and Insurance Expense 1-31-04
12-31-03 FK pe
Term of Coverage Begin Balance Premium Paid Insurance Ending Balance
From To 12-31-02 2002 Expense 12-31-03 pe
7/1/2001 7/1/2003 4,390 @ - 4,390 $ -
3/31/2002 3/31/2003 1,229 @ 1,229 $ -
10/1/2001 10/1/2004 10,327 @ 5,901 $ 4,426 %
10/1/2001 10/1/2004 7,622 @ 4,356 $ 3,266 %
10/1/2001 10/1/2004 4,426 @ 2,529 $ 1,897 %
6/30/2002 6/30/2005 7,342 @ 2,937 $ 4,405
7/1/2003 7/1/2005 - 31,250 £ 7,813 $ 23,438 %
3/31/2003 3/31/2004 - 4,815 £ 3,611 $ 1,204 %
Balance per audit 32,765 ^ 38,636 ^
Balance per book 32,766 & 38,635 &
pembulatan dikurangi 0,5
! Sesuai dengan uji fisik office supplies dan small tools klien FK
@ sesuai dengan saldo neraca klien 2003 FK
DAFIS
^^^ click me to kembali ke dafis :D
Apple Blossom Cologne Company
Payroll and Other Liabilities - Top Schedule
12-31-03
Working Per Per
Account Paper Audit Book Adjustment Reclassification
Reference 12-31-02 12-31-03 Debit Credit Debit Credit
Accrued Payroll Taxes H-1,2 113,846 86,253 43,693
Wages and Salaries Payable H-1,2 81,239 95,290
Accrued Property Taxes H-3 14,113 21,988
Dividends payable H-3 17,575 23,125
Berdasarkan studi internal kontrol dan hasil audit terkait dengan akun Payroll and Other lia
maka menurut auditor penyajian akun Payroll and Other liabilities sudah sesuai dengan PS
FK
1-31-04 DAFIS *Seperti Lead Skedul pada umumnya
FK
Per
Audit
12-31-03
129,946
95,290
21,988
23,125
- 1,352,643 (
266,000 @ 1,618,643 @
0.80% ) 15% )
2,128 +
242,796 +
2,128 @ 242,796 @
ahun 2003 FK
AJE 17
Wage and salary expenses 123,192
Payroll tax expense 15,091
Accrued payroll tax 42,994
Wages and salaries payable 95,289
! Telah sesuai dengan jumlah karyawan dan buruh klien pada 3 bulan terakhir 2003 FK
@ Telah sesuai dengan jumlah gaji yang akan dibayarkan untuk setiap minggunya (buruh) dan bulannya (karyawan) bedasark
£ Rekalkulasi untuk 3 hari terakhir (stub period) 3/5 x 7.938 FK
$ Footed FK
^ Rekalkulasi FK
& Cross-footed FK
* Telah ditelusuri ke pembebanan gaji dan masih ada periode penggajian yang belum tercatat maka diajukan AJE 17 FK
ologne Company
aries Payable
H-2
1-31-04 DAFIS
1-03 FK
Medicare FICA Medicare SUTA FUTA
(1,45%) Net (6,2%) (1,45%) (3,8%) (0,8%) Total
115 ^ 6,140 & 492 ^ 115 ^ 302 ^ 64 ^ 972 &
69 ^ 3,684 & 295 ^ 69 ^ 181 ^ 38 ^ 583 &
9,824 $ - -
- -
231 ^ 12,337 & 989 ^ 231 ^ 606 ^ 128 ^ 1,954 &
450 ^ 24,030 & 1,926 ^ 450 ^ 1,181 ^ 249 ^ 3,806 &
603 ^ 32,164 & 2,578 ^ 603 ^ 1,580 ^ 333 ^ 5,094 &
179 ^ 9,572 & 767 ^ 179 ^ 470 ^ 99 ^ 1,516 &
138 ^ 7,361 & 590 ^ 138 ^ 362 ^ 76 ^ 1,166 &
85,465 $
1,786 $ 95,289 $ 7,638 $ 1,786 $ 4,681 $ 986 $ 15,091 $
0 0
95,289 * 15,091 *
I performed analytical procedures on the accounts, dividen payable and accrued property taxes, to provide explanations
for any fluctuations. The following results were obtained:
Dividend Payable
Intinya sesuai dengan notulen rapat dewan direksi 2003 yang dividen per lembarnya $2,5 (halaman 36). Sedangkan
total lembar sahamnya 9.500 bedasarkan permanent file. Maka 9.500 x 2,5 = 23.125
provide explanations
6). Sedangkan
da akhir 2002.
Apple Blossom Cologne Company
Federal Income Taxes Payable
H-4
1-31-04 DAFIS
12-31-03 FK
Tax Liability Tax Expense
Balance 12-31-02 63,772 ! -
Addition: 2003 taxes 100,000 @ 100,000 @
Payments: 163,772 £
Final payment Jan 2003 on 2002 taxes 63,772 $
First quarter deposit, 2003 taxes 25,000 $
Second quarter deposit, 2003 taxes 25,000 $
Third quarter deposit, 2003 taxes 25,000 $ 138,772 £
Balance 12-31-03, per client 25,000 % 100,000 %
a diajukan AJE 18 FK
Apple Blossom Cologne Company
NP and Accrued Interest - Top Schedule
12-31-03
Working Per Per
Account Paper Audit Book Adjustment Reclassification
Reference 12-31-02 12-31-03 Debit Credit Debit
Accrued interest F-6, I-1 10,625 15,833 4,114
Notes payable - short term I-1 125,000 -
Notes payable - long term I-1 - 475,000
Interest expenses F-6, I-1 27,500 21,146 4,114
Berdasarkan studi internal kontrol dan hasil audit terkait dengan akun NP dan Accru
maka menurut auditor penyajian akun NP dan Accrued Interest sudah sesuai dengan
FK
1-31-04 DAFIS *Seperti Lead Skedul pada umumnya
FK
Per
Reclassification Audit
Credit 12-31-03
19,947
-
475,000
25,260
Accrued Interest
Beginning balances 10,625 % -
Additional
1 Jan - 30 Apr (125.000 x 12,75% x 4/12) 5,313 & -
31 Ags - 31 Des (475.000 x 10% x 4/12) - 15,833
Leased equipment (F-6)
Payment - 15,938 ^ -
Balances per audit
Balances per book
AJE 12: Leased Equipment
Interest Expenses
Additional
1 Jan - 30 Apr (125.000 x 12,75% x 4/12) 5,313 & -
31 Ags - 31 Des (475.000 x 10% x 4/12) - 15,833
Leased equipment (F-6)
Balances per audit
Balances per book
AJE 12: Leased Equipment
AJE 12
Interest expenses 4,114
Accrued interest 4,114
! Cross-footed FK
@ Footed FK
£ Telah sesuai dengan neraca saldo klien 2003 FK
$ Telah sesuai dengan surat konfirmasi dari Midwestern Mutual FK
% Telah sesuai dengan saldo akhir klien 2002 FK
^ Telah ditelusuri ke voucher pembayaran 4-38 FK
& Rekalkulasi bedasarkan CALK hutang wesel klien 2002 FK
* Rekalkulasi bedasarkan surat konfirmasi dari Midwestern Mutual FK
+ Bedasarkan analis kontrak leasing dengan Fixor Leasing Corporation dan tidak ditemukan pencatatan maka diajukan
I-1
1-31-04 DAFIS
FK
estern Mutual Total ^^^ click me to kembali ke dafis :D
5,313 !
* 15,833 !
4,114 +
25,260 @
21,146 £
4,114 +
n pencatatan maka diajukan AJE 12 FK
Apple Blossom Cologne Company
Capital Stock and Retained Earnings - Top Schedule
12-31-03
Working Per Per
Account Paper Audit Book Adjustment Reclassification
Reference 12-31-02 12-31-03 Debit Credit Debit
Capital Stock J-1 925,000 925,000 -
Other Contributed Capital J-1 736,550 736,550
Retained Earnings H-3, K-1 529,683 825,143
-
Berdasarkan studi internal kontrol dan hasil audit terkait dengan akun Capital stock
maka menurut auditor penyajian akun Capital stock and Retained earnings sudah se
FK
1-31-04 DAFIS *Seperti Lead Skedul pada umumnya
FK
Per
Reclassification Audit
Credit 12-31-03
925,000
736,550
825,143
Fajar Kristanto
Audit Senior
January 15, 2004
J-1
1-31-04 DAFIS
FK
cash receipts and cash *jelasin cstocknya terkait ada transaksi cstock ga di th berjalan?
ance in the Capital balancenya brp? Terdiri dari saham apa aja? Issuednya? Authorizednya?
nding out of a total of
espectively appear to
Apple Blossom Cologne Company
Retained Earnings
K-1
1-31-04 DAFIS
12-31-03 FK
Balance 31-12-02 529683 ! *re biasa
Dividends -23125 @
506558 £
Net income 2003, before audit adjustments 318585 $
Balance, 31-12-03 per book 825143 £
Net effect of 2002 audit adjustment Dipending sampai ass 12
Balance, 31-12-03, after audit adjustment Dipending sampai ass 12
Berdasarkan studi internal kontrol dan hasil audit terkait dengan akun investasi,
maka menurut auditor penyajian akun investasi sudah sesuai dengan PSAK terka
E
1-31-04 DAFIS
FK
Per *Seperti Lead Skedul pada umumnya
Reclassification Audit
Credit 12-31-03
$ 72,173 $ 188,460
$ -5,510
$ 72,393
$ -5,510
$ 11,363
$ 25,975
! Telah sesuai dengan neraca saldo klien dan skedul D-1 2002 FK
@ Sesuai dengan konfirmasi dari broker klien yaitu Roberts and Underwood FK
£ Cross-footed FK
$ Telah sesuai dengan informasi dari Wall Street Journal 2 Januari 2004 FK
% Disesuaikan dengan nilai biaya (cost) dari saham terkait FK
^ Footed FK
& Telah sesuai dengan neraca saldo klien 2003 FK
* Hasil ditelusuri ke catatan daftar investasi sekuritas klien (D-2) dan tidak ditemukan sekuritas atas Omega Data Syste
Investment on securites 37,600
Account payable 37,600
+ Hasil ditelusuri ke catatan daftar investasi sekuritas klien (D-2) dan ditemukan obligasi atas Sears Credit Corp., maka
Long term investment 72,173
Investment on securities 72,173
= Telah terjadi perbedaan perhitungan laba belum direalisasi atas sekuritas klien, maka diajukan AJE 10
Unreal gain/loss investment 11,983
Allow for unreal gain/loss 11,983
# Rekalkulasi FK
E-1
1-31-04 DAFIS
FK
Price Market Holding
per Share Value Gain/loss
£ 88 $ 125,400 # - 2,850 £
£
- - -
- - -
£ 51 $ 10,200 # 550 £
£
£ 16 $ 9,600 # - 3,360 £
£
ukan AJE 10
Apple Blossom Cologne Company
Gain/loss on Sale of Investment
E-3
1-31-04 DAFIS
12-31-03 FK
Number Gain
Date Security of Shares Cost Proceeds (loss)
1/30/2003 Lackawanna Energy 1270 sh ! 147,320 @ 170,053 ! £ 22,733 $
4/17/2003 United Drain 1686 sh ! 198,948 @ 202,190 ! £ 3,242 $
Balances per audit 25,975 %
Balance per book 25,975 ^
! Sesuai dengan konfirmasi dari broker klien yaitu Roberts and Underwood FK
@ Disesuaikan dengan nilai biaya (cost) dari saham terkait FK
£ Telah ditelusuri ke bukti penerimaan kas penjualan sekuritas terkait FK
$ Cross-footed FK
% Footed FK
^ Telah sesuai dengan neraca saldo klien 2003 FK
DAFIS
Apple Blossom Cologne Company E-5
General Ledger Report Income from Investment 1-31-04
12-31-03 FK
Date Item Description Details Debit
Shares Per Share Income
3/31/2003 Dividends:
Southwestern Telecom 1,425 ! $ 0.60 @
United Drain 1,686 ! $ 1.55 @
6/30/2003 Dividends:
Southwestern Telecom 1,425 ! $ 0.60 @
9/30/2003 Dividends:
Southwestern Telecom 1,425 ! $ 0.60 @
McCormick Milling 200 ! $ 1.30 @
SolarEnergy.com 600 ! $ 0.70 @
12/12/2003 Dividends:
Southwestern Telecom 1,425 ! $ 0.60 @
McCormick Milling 200 ! $ 1.30 @
SolarEnergy.com 600 ! $ 0.70 @
! Telah sesuai dengan jumlah sekuritas saham klien dan dicocokan dengan transaksi jual-beli sekuritas (E-4) FK
@ Telah sesuai dengan informasi dari Standard and Poor's Annual Dividend Records FK
£ Rekalkulasi FK
$ Kumulatif jumlah pendapatan dividen dari per saham FK
^ Footed FK
& Telah sesuai dengan neraca saldo klien 2003 FK
* Telah ditelusuri ke skedul E-6 dan tidak ditemukan pendapatan bunga atas investasi obligasi maka diajukan AJE 11 FK
Misc receivable 3,750
Long-term investment 220
Income from investment 3,970
DAFIS
Credit Balance
*jurnal terkait investasi
855 £ 855 $
2613 £ 3,468 $
855 £ 4,323 $
855 £ 5,178 $
260 £ 5,438 $
420 £ 5,858 $
855 £ 6,713 $
260 £ 6,973 $
420 £ 7,393 $
7,393 ^ &
3,970 *
11,363 ^
! Telah ditelusuri ke RJE 2 yang telah dicatat di skedul E-1 sehingga menambah jumlah long-term investment FK
Long-term investment 72,173
Investment in securities 72,173
@ Rekalkulasi melalui selisih cash received dan interest revenue skedul amortisasi obligasi dan ditemukan kesalahan maka d
Misc receivable 3,750
Long-term investment 220
Income from investment 3,970
£ Cross-footed FK
$ Footed FK
^ Rekalkulasi FK
75.000 x 10% / 2
& Rekalkulasi FK
72.173 x 11% / 2
E-6
1-31-04 DAFIS
FK
Balance S0+add-disp+/-amor=S1
12-31-03
72,393 £
72,393 $
-
72,173 !
220 @
ng Amount
investment FK
Berdasarkan studi internal kontrol dan hasil audit terkait dengan akun kas,
maka menurut auditor penyajian akun kas sudah sesuai dengan PSAK terkait
A
1-31-04 DAFIS
FK
Per *Seperti Lead Skedul pada umumnya
Reclassification Audit
Credit 12-31-03
$ 10,000 $ 836,541
$ 36,968
$ 296
! Telah ditelusuri ke rekening koran dan form standar konfirmasi saldo bank FK
@ Hasil membandingkan rekening koran dengan jurnal penerimaan kas FK
£ Telah ditelusuri ke daftar undeposit cash receipt FK
$ Footed FK
% Hasil membandingkan daftar cek yang telah dibayarkan dengan jurnal pengeluaran kas FK
^ Telah sesuai dengan neraca saldo klien 2003
& Hasil membandingkan daftar cek yang telah dibayarkan, jurnal pengeluaran kas, dan jurnal penerimaan kas lalu ditemuk
Miscellaneous income 10,000
Cash - Big City National Bank 10,000
DAFIS
*bank rekon biasa
! Telah ditelusuri ke rekening koran dan form standar konfirmasi saldo bank FK
@ Hasil membandingkan rekening koran dengan jurnal penerimaan kas FK
£ Telah ditelusuri ke daftar undeposit cash receipt FK
$ Footed FK
% Hasil membandingkan daftar cek yang telah dibayarkan dengan jurnal pengeluaran kas FK
^ Telah sesuai dengan neraca saldo klien 2003
DAFIS
*bank rekon biasa
Apple Blossom Cologne Company
Petty Cash
A-7
1-31-04 DAFIS
December 31, 2003 FK
Denomination Number Amount Total *petty biasa
Currency 20 ! 3@ 60 £
10 ! 9@ 90 £
5! 22 @ 110 £
1! 18 @ 18 £ 278 $
Coins Halves ! 2@ 1£
Quarters ! 40 @ 10 £
Dimes ! 20 @ 2£
Nickels ! 80 @ 4£
Pennies ! 100 @ 1£ 18 $
Checks None 0 0
Total cash 296 $
Petty cash vouchers
(1) Barker Office Supply Dec 28 82 @
(2) U.S. Post Office Stamps Dec 30 55 @
(3) Bertram Hardware Dec 31 67 @ 204 $
Balance per book 12/31/03 500 $ %
AJE 5: Unrecorded petty cash vouchers -204 ^
Balance per audit 12/31/03 296 $
21
e Blossom Cologne Company
ng Trial Balance-Balance Sheet
12-31-03
Per Reclasification Financial
Adjustments Audit Items Statement
Credit 12-31-03 Debit Credit 12-31-03
4,269,795 4,269,795
- 33,051 - 33,051
4,236,744 4,236,744
1,757,983 1,757,983
2,478,761 2,478,761
1,741,835 1,741,835
143,124 143,124
210 AJE 13 83,989 156 RJE 3 1,980 RJE 4 82,165
3,750 3,750
12,380 12,380
6,419 6,419
44,934 44,934
32,765 32,765
14,240 6,250 RJE 3 7,990
21,988 21,988
15,860 15,860
37,140 37,140
JE 5, 6, 7, 16 11,195 11,195
13,580 AJE 4 9,210 9,210
46,310 46,310
2,225,139 2,217,065
253,622 261,696
- 25,260 - 25,260
25,975 25,975
3,970 AJE 11 11,363 11,363
- 15,270 - 15,270
10,000 10,000 RJE 1 -
6,808 - 3,192
260,430 258,504
23,859 AJE 18 76,141 76,141
184,289 182,363
Apple Blossom Cologne Company AJE Apple Blossom Cologne Company
Proposed Adjusting Journal Entry 1-31-04 Proposed Reclasification Journal Entry
12-31-03 FK 12-31-03
Account
Account Description Number Debit Credit Account Description
AJE 1 (AR) RJE 1 (Cash)
Sales 701 1,748 Miscellaneous income
Account Receivable 105 1,748 Cash - Big City National Bank
AJE 2 (AR) RJE 2 (Investment)
Sales 701 1,080 Long-term investment
Account Receivable 105 1,080 Investment in securities
AJE 3 (AR) RJE 3 (PPE)
Allowance for bad debt 106 Machine & Equipment
Account Receivable 105 750 Repair & maintenance expense
AJE 4 (AR) Depreciation exp
Allowance for bad debt 106 13,580 Accum Depr - Mach & Equip
Provision for bad debt 833 13,580 RJE 4 (PPE)
AJE 5 (Cash) Accum Depr - Mach & Equip
Miscellaneous Expense 832 204 Depreciation exp
Petty cash 103 204
AJE 6 (Inventory)
Miscellaneous Expense 832 1,008
Inventory 109 1,008
AJE 7 (Inventory)
Miscellaneous Expense 832 8,928
Inventory 109 8,928
AJE 8 (Inventory)
Inventory 109 33,840
Account payable 301 33,840
AJE 9 (Investment)
Investment in securities 115 37,600
Account payable 301 37,600
AJE 10 (Investment)
Unreal. Gain/Loss Investments 506 11,983
Allow. For Unreal. Gain/Loss 116 11,983
AJE 11 (Investment)
Miscellaneous Receivable 107 3,750
Long-term investment 201 220
Income from investment 920 3,970
AJE 12 (PPE)
Leased Equipment 260 74,800
Lease Obligation - Short 350 12,701
Lease Obligation - Long 450 62,099
Interest expense 901 4,114
Accrued interest 305 4,114
Depreciation exp 822 3,740
Accum Depr - Leased Equip 261 3,740
AJE 13 (PPE)
Accum Depr - Mach & Equip 231 210
Depreciation exp 822 210
AJE 14 (AP)
Cost of Goods Sold 801 15,480
Account payable 301 15,480
AJE 15 (AP)
Utilities expense 830 1,100
Account payable 301 1,100
AJE 16 (AP)
Miscellaneous expense 832 230
Account payable 301 230
AJE 17 (Payroll)
Wage & salary expenses 820 123,192
Payroll tax expenses 821 15,091
Wages & salaries payable 302 42,994
Accrued payroll tax 302 42,994
AJE 18 (Completing)
Federal income taxes expense 940 23,859
Federal income tax payable 307 23,859
ogne Company
tion Journal Entry
RJE
1-31-04 DAFIS
03 FK
Account *taro semua jurnal di sini dr Adjusting/reklas sebelumnya
Number Debit Credit
950 10,000
101 10,000
201 72,173
115 72,173
230 6,250
828 6,250
822 156
231 156
231 1,980
822 1,980
APPLE BLOSSOM COLOGNE COMPANY
ckholder's Equity:
Common stock, par value $100, authorized 20.000
shares, issued and outstanding 9.250 shares 925,000 925,000
Contributed capital in excess of par value 736,550 736,550
Unrealized gain (loss) on investment - 5,510 6,473
Retained earnings 688,921 529,683
al Stockholder's Equity 2,344,961 2,197,706
TAL LIABILITIES AND STOCKHOLDER'S EQUITY 3,409,298 2,847,037
Apple Blossom Cologne Company
DAFIS
Income Statement
Year Ended December 31, 2003 and 2002
2003 2002 *kek IS biasa
Net sales and other revenues 4,236,744 3,876,757
Cost of goods sold 1,757,983 1,596,800
Gross margin 2,478,761 2,279,957
Operating expenses:
Selling, general, and administrative 2,134,900 1,817,457
Depreciation 82,165 64,422
2,217,065 1,881,879
Operating Income 261,696 398,078
Other income (expense) and adjustment:
Interest - 25,260 - 27,500
Other income 11,363 9,379
Gain on sale of fixed assets - 15,270 18,638
Gain on sale of investments 25,975
Net income before federal income taxes 258,504 398,595
Provision for income taxes - 76,141 - 123,772
NET INCOME 182,363 274,823
Earnings per common share 19.71 29.72
APPLE BLOSSOM COLOGNE COMPANY
Statement of Change in Stockholder's Equity
DAFIS
Years Ended December 31, 2003 and December 31, 2002
2003 2002 *kayak equity biasa
Common stock:
Common stock at beginning year 925,000 925,000
Common stock at end of year 925,000 925,000
Contributed capital:
Contributed capital at beginning of year 736,550 736,550
Contributed capital at end of year 736,550 736,550
Retained Earnings:
Retained earnings at beginning of year 529,683 272,435
Net income for the year 182,363 274,823
Dividends - 23,125 - 17,575
Retained earnings at the end of year 688,921 529,683
APPLE BLOSSOM COLOGNE COMPANY
DAFIS
Statement of Cash Flows
Years Ended December 31, 2003 and December 31, 2002
2003 2002 *kayak susun cf biasa
Cash flow from operating activities:
Net income 182,363 274,823
Add (Deduct) items not using (providing) cash:
Depreciation 82,165 64,422
Change in account receivable - 69,623 4,509
Change in allowance for bad debts - 6,300 - 1,880
Change in misscellaneous receivables - 3,750
Change in inventory 130,215 - 285,627
Change in prepaid expense - 236 4,049
Securities purchased on account - 37,600
Change in account payable 639 82,512
Change in accrued liabilities 46,648 28,210
Change in income taxes payable - 62,631 49,542
Gain or loss sale of assets 15,270 - 18,638
Gain or loss sale of investment - 25,975
Amortization of bond discount - 220
Net cash provided operating activities 250,965 201,922
Cash flows from investing activities:
Cash provided
Sale of assets 12,450 39,638
Sale of securities 372,243
Cash disbursement
Purchase of assets 519,450 54,016
Purchase of securities 94,783 147,320
Net cash provided (used) investing activities - 229,540 - 161,698
Cash flows from financing activities:
Cash provided
Issuance of notes payable 475,000 245,000
Cash disbursement
Dividends paid 17,575 13,875
Payment on notes 125,000 120,000
Net cash provided (used) financing activities 332,425 111,125
Net increase (decrease) in cash 353,850 151,349
Cash at beginning of year 519,955 368,606
Cash at end of year 873,805 519,955
2,003 2,002
Supplement Disclosures of Cash Flow Information
Interest paid 15,833 16,875
Interest taxes paid 138,772 74,230
Supplement Schedule of Noncash Transactions
Equipment purchased on capital lease 74,800
Securities purchased on account 37,600