Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning and Ad 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-curring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minas) unasual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning and Ad 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-curring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minus) usual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning AN AG 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-curring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minus) usual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning and Ad 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-acumring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minus) usual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning and Ad 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-curring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minus) usual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning and Ad 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-curring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minus) usual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning and Ad 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-curring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minas) unasual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning and Ad 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-curring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minus) usual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning AN AG 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-curring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minus) usual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning and Ad 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-acumring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minus) usual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning and Ad 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-curring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minus) usual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement. Determine staffing assignments based on consideration of audit risks, and discuss the preliminary audit plan and key dates, i.e. inventory observation, mailing of 10 confirmations, etc. with the audit staff. A-7 ᎠᎳ Staff determined as of 12/01/2020 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 A Account ID B 2019 Trial Balance Apollo Shoes, Inc. Trial Balance (Audited) 31-Dec-19 Account Description 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable. 11500 Allowance for Doubtful Accounts 12000 Inventory - Spotlight 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance 14200 Prepaid Rent 14300 Office Supplies 14400 Notes Receivable-Current 14700 Other Current Assets 15000 Land 15100 Buildings and Land Improvements. 15200 Machinery, Equipment, Office Furniture 17000 Accum. Depreciation 19000 Investments 19900 Other Noncurrent Assets 20000 Accounts Payable 23100 Sales Tax Payable 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Employer Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 Retained Earnings 40000 Sales 41000 Sales Returns 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 50010 Costof Goods Sold 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense 66000 Legal and Professional Expense 67000 Bad Debt Expense 68000 Insurance Expense 70000 Maintenance Expense 70100 Utilities 70110 Phone 70120 Postal 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp 73000 Pension/Profit-Sharing Plan Ex 74000 Rentor Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense 78500 Income Tax Expense - Federal 78510 Income Tax Expense - State 80000 Loss on Legal Setlement C Debit $1,987.28 $198.116.52 $0.00 $3,044,958.13 $16,410,902.71 $18,825,205.24 $743,314.38 $200,000.00 $7.406.82 $117,000.00 $623,905.92 $433,217.10 $572,691.08 $53,840.59 $4,497,583.20 $1,100,281.48 $141,569,221.61 $4,302,95146 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135.642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2.603,485.87 $16.875.305.98 $875.000.00 $2,365,000.00 $429,000.00 $19,172,000.00 D Credit $1,262,819.88 $3,012,000.00 $163,500.00 $4,633,118.09 $0.00 $29,470.32 $1,318.69 $583.99 $6,033.01 $2,815.47 $1,318.69 $583.99 $10,000,000.00 $8,105,000.00 $7423,000.00 $2,219,620.65 $246,172,918.44 $0.00 $204,302.81 PBC E Single Column format $1,987.28 $198,116.52 $0.00 $3,044,958.13 $16,410,902.71 ($1,262,819.88) $18,825,205.24 ($3,012,000.00) $743,314.38 $200,000.00 $7,406.82 $0.00 $0.00 $117,000.00 $623,905.92 $433,217.10 ($163,500.00) $572,691.08 $53,840.59 ($4,633,118.09) $0.00 ($29,470.32) ($1,318.69) ($583.99) ($6,033.01) $0.00 ($2,815.47) $0.00 ($1,318.69) ($583.99) ($10,000,000.00) $0.00 $0.00 $0.00 ($8,105,000.00) ($7423,000.00) ($2,219,620.65) ($246,172,918.44) $4,497,583.20 $1,100,28148 $0.00 ($204,302.81) $141,569,221.61 $4,302,951.46 $897,140.01 $208,974.39 $31,212,334.17 $133,000.00 $4,633,383.82 $80,495.32 $3,605,133.96 $1,622,425.99 $853,942.65 $61,136.04 $135,642.99 $76,373.78 $128,033.21 $17,023.27 $1,550,989.06 $3,000,000.00 $2,603,485.87 $16,875,305.98 $875,000.00 $2,365,000.00 $429,000.00 $19,172,000.00 F G 1 Account ID B Apollo Shoes, Inc Preclosing Trial Balance: 31-Dec-20 Account Description. 10100 Cash on Hand 10200 Regular Checking Account 10300 Payroll Checking Account 10400 Savings Account 11000 Accounts Receivable 11400 Other Receivables 11500 Allowance for Doubtful Accounts. conomnog 12000 Inventory 12300 Reserve for Inventory Obsolescence 14100 Prepaid Insurance Proproparg 14200 Prepaid Rent. Expan 14300 Office Supplies *** St 14400 Notes Receivable-Current www 14700 Other Current Assets *600* 15000 Land ********** 15100 Buildings and Land Improvemen 15200 Machinery, Equipment, Office F 1000 17000 Accum. Depreciation wwwww 19000 Investments 19900 Other Noncurrent Assets * 20000 Accounts Payable *** mater 23100 Sales Tax Payable 53000 23200 Wages Payable 23300 FICA Employee Withholding 23350 Medicare Withholding 23400 Federal Payroll Taxes Payable 23500 FUTA Tax Payable 23600 State Payroll Taxes Payable 23700 SUTA Tax Payable 23800 FICA Employer Withholding 23900 Medicare Emplover Withholding 24100 Line of Credit 24200 Current Portion Long-Term Debt 24200 Current Portion 24700 Other Current Liabilities 27000 Notes Payable-Noncurrent 39003 Common Stock 39004 Paid-in Capital 39005 35009 Retained Earnings 40000 Sales 40000 Sales 41000 Sales Returns 71000 Sales 42000 Warranty Expense 45000 Income from Investments 46000 Interest Income 10000 47000 Miscellaneous Income 50010 Cost of Goods Sold 30010 COST OF 57500 Freight 60000 Advertising Expense 61000 Auto Expenses 62000 Research and Development www 64000 Depreciation Expense 64500 Warehouse Salaries 65000 Property Tax Expense supe 66000 Legal and Professional Expense Groning and Ad 67000 Bad Debt Expense CORPO 68000 Insurance Expense www. 70000 Maintenance Expense www 70100 Utilities. wwwww conte 70110 Phone 70120 Postal on 16 71000 Miscellaneous Office Expense 72000 Payroll Tax Exp. www 73000 Pension/Profit-Sharing Plan Ex 78600 Controllers' Clearning Account 74000 Rent or Lease Expense 77500 Administrative Wages Expense 78000 Interest Expense с PBC A-2 Debit Amt $2,275.23 $557,125.92 $3,645,599.15 $51,515,259.98 $1,250,000.00 $67,724,527.50 $3,424,213.78 $8,540.00 $117,000.00 $674,313.92 $2,929,097.13 $1,998,780.39 $53,840.59 $11,100,220.89 $1,158,128.47 $130,196,645.26 $4,240,263.09 $1,036,854.01 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $36,106.92 $35,502.87 $137,332.18 $52,599.02 $77,803.61 $24,891.82 $1,577,811.85 $3.630.375.80 $1,206,574.00 $16,197.225.43 $2,591,736.50 D Credit Amt $1,239,009.75 $846,000.00 $610,000.00 $1,922,095.91 $8,439.65 $11,414.99 $118,086.12 $55,106.86 $8,439.65 $11,414.99 $44,403,000.00 $12,000,000.00 $8,105,000.00 $7,423,000.00 $6,590,483.64 ############## $1,426,089.31 $131,881.46 $2,166,000.00 $330,375.80 E Single Column format $2,275.23 $557,125.92 $0.00 O Planning Audit Drogrom $3,645,599.15 $51,515,259.98 $1,250,000.00 ($1,239,009.75) Cooperat $67,724,527.50 www.com ($846,000.00) 2015 20 $3,424,213.78 250.08 non Doku $0.00 www.we $8,540.00 Bronne $0.00 www.ne $0.00 www.www $117,000.00 2015.05 $674,313.92 CA $2,929,097.13 ($610,000.00) $1,998,780.39 400 $53,840.59 Coroa ($1,922,095.91) 20.00 $0.00 $0.00 ($8,439.65) ($11,414.99) ($118,086.12) $0.00 ($55,100.00 $0.00 ($8.439.0 ($11,414.99) ($44,403,000.00) ,000.00) $0.00 $0.00 ($12,000,000.00) 1.000.00 ($8,105.000.00) ($7,423,000.00) ($6,590,483.64) ($242,713,452.88) $11,100,220.89 $1,158,128.47 $1,156,126:47 ($1,426,089.31) ($131,881.46) ($2,166,000.00) $130,150,0.co $4,240,203.09 $1,036,854.01 $210.502.80 $210,502.80 $528,870.44 $446,000.00 $4,720,715.56 $99,332.45 $4,913,224.45 $0.00 826 10 $36,106.92 www. $35,502.87 ******** $137,332.18 AD FOR A $52,599.02 $77,803.61 RASPR $24,891.82 _ $1,577,811.85 $3,630,375.80 ($330,375.80) $1,206,574.00 $16,197,225.43 $2,591,736.50 F G A1 DRC 30 0 1 2 3 4 5 5 7 3 9 0 1 2 3 4 5 6 7 B A B Auditor Darlene Wardlaw Taylor Crump Senior Senior Taylor Crump Taylor Crump Crump Taylor Crump Senior Senior Darlene Wardlaw Senior Taylor Crump D Apollo Shoes, Inc Audit Budget 31-Dec-20 Billing Rate Audit Area 357 Planning 225 Internal Control Testing 298 Cash 298 Accounts Receivable 225 Inventory 225 Prepaids 225 Property, Plant and Equipment 225 Other Assets 298 Current Liabilities 298 Notes Payable 357 Stockholders' Equity 298 Revenue 225 Expenses E F Projected Hours Actual Hours 300 275 150 180 150 90 200 90 200 150 250 200 200 Total Contracted Price Profit Prepared by: Reviewed by: Extended Cost 107,100 61,875 44,700 53,640 33,750 20,250 45,000 20,250 59,600 44,700 89,250 59,600 45,000 $ $ $ $ $ $ $ $ $ $ $ $ $ $ 684,715.00 $ 750,000.00 $ 65,285.00 A-6 DW AA H 1 MASON~ ~~~~*~*~*88588388588429494 +9985 5 11 12 13 14 15 21 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CLIENT: PERIOD ENDED: B PROFITORIENTED ENTITIES Net income (loss) Plus (minus) unusual, non-curring revenues and expenses, and extacadinary item ADJUSTED NET INCOME (LOSS) Adjusted net income (loss) multiplied by TOTAL ASSEIS Total assets multiplied by: Only if the curent year net income (loss) (or other measure) is significantly different from the entity's historical results would 2-year avenging to obtain normalized net income (loss) (or other measure) be appropriate. TOTAL REVENUES Plus (minus) usual, non-recurring revenues ADJUSTED REVENUES This completed form must be provided to the engagement quality control reviewer in the planning stage of every audit. Please complete all the cells highlighted in yellow. Total adjusted revenues multiplied by: 2. Basis (Le normalized net income, revenue, total assets, other): 4. Amount selected (planning materiality) 5. Prior year's final materiality PLANNING MATERIALITY CALCULATION 3. Percentage of financial data source used: Engagement Partner 6. Performance materiality/Tolerable misstatement 75% of planning materiality) Engagement Quality Control Reviewer 5% 7. Listing scope (amount threshold for suggested adjustments) (using 5% to 10% of planning materiality based on expected level of adjustments is usually appropriate) C 1% 1% Apollo Shoes December 31, 2020 1. Financial data source (Le. actual, budget, projection): Year end trial balance, actual data obtained from client. Current Year JUSTIFICATION OF PLANNING MATERIALITY 5% D Apollo Shoes ENGAGEMENT MATERIALITY (Required for all engagements) Current Year Current Year Adjusted net income 0 Justification: USE THIS BOX TO DOCUMENT AND JUSTIFY WHICH BASIS YOU'VE SELECTED Standard 5% used Prior Year ● E A Andenon F Emeat Olds A-5 Prepared by Reviewed by Being that Apollo is a new client and we were not provided with materiality amounts from the predecessor auditor, we assume that planning materiality is 5% of net income from 2019. G H Apollo Shoes, Inc. Audit Staffing Memo - A-7 December 31, 2020 A-7 Prepared by: DW Reviewed by: AA Based on the information reviewed in the Apollo Shoes 10-K, minutes of the board of directors, and other documents, I believe that the audit team will require the following specialized expertise: a. Special expertise in Apollo's business and products is probably not necessary. The products are ordinary shoes. The company gave no indication of dealing in complicated transactions such as rubber futures hedging. Auditors with general retail and wholesale experience ought to be able to cope with the expertise demands. b. The audit team will need some special expertise in several areas: (1) the tax personnel probably know how to prepare the state franchise tax return, and that expertise might not be very special, (2) auditors with SEC knowledge and experience will need to participate, and (3) the team will need people with computer expertise on the engagement.
Expert Answer:
Answer rating: 100% (QA)
When assigning audit staff to different audit tasks it is important to consider the risks associated with each task For example if a company has a complex inventory system it may be necessary to assig... View the full answer
Related Book For
Auditing A Practical Approach
ISBN: 9780730382645
4th Edition
Authors: Robyn Moroney, Fiona Campbell, Jane Hamilton
Posted Date:
Students also viewed these accounting questions
-
Create an email to the Management of Blue Healer Spa and Resport introducing and summarising the marketing budget performance report information: The purpose of this report is to analyze the...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Ontario Fun Space (OFS) is a privately owned entertainment complex consisting of a theme park, concert venue, and marina in Lions Head, Ontario. OFS was founded in 1988 by a group of 10 local...
-
Erin McQueen purchased 50 shares of BMW, a German stock traded on the Frankfurt Exchange, for 64.5 euros () per share exactly 1 year ago when the exchange rate was 0.67 /US$. Today the stock is...
-
Panel BCD is semicircular and line BC is 8 cm below the surface. Determine (a) The hydrostatic force on the panel; and (b) The moment of this force about D. water Plan View B.C 3 cm 4 cm D
-
Your 21-year old cousin is graduating from college and has already accepted her first full-time job offer. She will be earning $3,000 per month. She already has an apartment and her fixed monthly...
-
A variable mesh screen produces a linear and axisymmetric velocity profile as indicated in Fig. P5.66 in the airflow through a 2 -ft-diameter circular cross-sectional duct. The static pressures...
-
The financial statements of Ridgeview Employment Services, Inc., reported the following accounts (adapted, with dollar amounts in thousands except for par value): Prepare the stockholders equity...
-
Direct labor or machine hours may not be the appropriate cost driver for overhead in all areas of manufacturing due to the complexities of many manufacturing processes. Many companies use...
-
1. Prepare the journal entries for transactions. (If no entry is required for a particular transaction/event, select "No journal entry required" in the first account field.) 2. Prepare an income...
-
Problem 1 - Global Alignment (10pts) Find the optimal global alignment of ACG and AACT with Scoring rules as: match = 1, mismatch = 0, gap penalty d=1. You need to fill in the remaining cells in...
-
You have just been called in by your boss to respond to a point mentioned on television that leadership is not real and is only a figment of peoples imaginations. Prepare a report that analyzes the...
-
Define differential validity. How does this apply with a test used to predict performance in a interpersonal training program that predicts better for women than for men? Is differential validity...
-
If the originator of the loans that have been securitized buys all Asset backed securities, the originator bears the credit risk of the loans but gets more liquid assets. Explain
-
5. bfloat16 is a half precision floating-point format that is only 16 bits wide, which is widely used by Al processors. The leftmost bit is the sign bit (S), the exponent is 8 bits wide and has a...
-
A 7 4 3 - N man stands in the middle of a frozen pond of radius 6 . 0 m . He is unable to get to the other side because of a lack of friction between his shoes and the ice. To overcome this...
-
The two primary sources of capital include contributed capital and: a. retained earnings b. preference shares c. ordinary shares d. treasury shares
-
What is beacon marketing? What are digital wallets?
-
Discuss the usefulness of examining subsequent payments as an evidence-gathering technique. If an auditor was to use this technique, what would they be looking for?
-
The following is a copy of the auditors working paper for auditing accounts payable for the client New Millennium Ecoproducts. Required (a) Explain the nature of the test being documented in the...
-
The following is a copy of the auditors working paper relating to the cut-off procedures for inventory sales for the client New Millennium Ecoproducts. Required (a) Why is an auditor interested in...
-
Amherst Metal Works produces two types of metal lamps. Amherst manufactures 20,000 basic lamps and 5,000 designer lamps. Its simple costing system uses a single indirect-cost pool and allocates costs...
-
Amherst Metal Works produces two types of metal lamps. Amherst manufactures 20,000 basic lamps and 5,000 designer lamps. Its activity-based costing system uses two indirect-cost pools. One cost pool...
-
How do managers refine a costing system?
Study smarter with the SolutionInn App