A Krause Industries€™ balance sheet at December 31, 2016, is presented below.

Budgeted data for the year 2017 include the following.

To meet sales requirements and to have 2,500 units of finished goods on hand at December 31, 2017, the production budget shows 9,000 required units of output. The total unit cost of production is expected to be $18. Krause uses the first in, first-out (FIFO) inventory costing method. Interest expense is expected to be $3,500 for the year. Income taxes are expected to be 40% of income before income taxes. In 2017, the company expects to declare and pay an $8,000 cash dividend.
The company's cash budget shows an expected cash balance of $5,880 at December 31, 2017. All sales and purchases are on account. It is expected that 60% of quarterly sales are collected in cash within the quarter and the remainder is collected in the following quarter. Direct materials purchased from suppliers are paid 50% in the quarter incurred and the remainder in the following quarter. Purchases in the fourth quarter were the same as the materials used. In 2017, the company expects to purchase additional equipment costing $9,000. $4,000 of depreciation expense on equipment is included in the budget data and split equally between manufacturing overhead and selling and administrative expenses. Krause expects to pay $8,000 on the outstanding notes payable balance plus all interest due and payable to December 31 (included in interest expense $3,500, above). Accounts payable at December 31, 2017, includes amounts due suppliers (see above) plus other accounts payable of $7,200. Unpaid income taxes at December 31 will be $5,000.
Instructions Prepare a budgeted statement of cost of goods sold, budgeted multiple-step income statement and retained earnings statement for 2017, and a budgeted classified balance sheet at December 31,2017.

Transcribed Image Text:

KRAUSE INDUSTRIES Balance Sheet December 31, 2016 Assets Current assets Cash Accounts receivabl Finished goods inventory (1,500 units) $7,500 73,500 24,000 105,000 Total current assets Property, plant, and equipment Equipment Less: Accumulated depredation $40,000 10,000 30,000 $135,000 Total assets Liabilities and Stockholders' Equity Liabilities Notes payable Accounts payable 25,000 45,000 70,000 Total liabilities Stockholders' equity Common stock Retained earnings $40,000 25,000 Total stockholders' equity 65,000 $135,000 Total liabilities and stockholders' equity 2017 Quarter 4 - Total Sales budget (8,000 units at $32) Direct materials used Direct labor Manufacturing overhead applied Selling and administrative expenses $76,800 17,000 12,500 10,000 18,000 $256,000 62,500 50,900 48,600 75,000