Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Krause Industries balance sheet at December 31, 2016, is presented below. KRAUSE INDUSTRIES Balance Sheet December 31, 2016 Assets Current Assets Cash $7,500 Accounts receivable

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

KRAUSE INDUSTRIES Balance Sheet December 31, 2016

Assets

Current Assets

Cash

$7,500

Accounts receivable

73,500

Finished goods inventory (1,500 units)

24,530

Total current assets

105,530

Property, Plant, and Equipment

Equipment

$41,000

Less: Accumulated depreciation

10,960

30,040

Total assets

$135,570

Liabilities and Stockholders' Equity

Liabilities

Notes payable

$27,350

Accounts payable

45,170

Total liabilities

72,520

Stockholders' Equity

Common stock

$36,960

Retained earnings

26,090

Total stockholders' equity

63,050

Total liabilities and stockholders' equity

$135,570

Budgeted data for the year 2017 include the following.

2017

Quarter 4

Total

Sales budget (8,000 units at $32) $76,800 $256,000
Direct materials used 12,540 62,500
Direct labor 12,500 50,900
Manufacturing overhead applied 10,000 50,940
Selling and administrative expenses 15,120 75,000

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 $8,510 cash dividend. The companys 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 $9,010. $4,632 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 $8,180 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 $9,030. Unpaid income taxes at December 31 will be $6,830.

1.Prepare a budgeted statement of cost of goods sold.

2. Prepare a budgeted balance sheet at December 31, 2013

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Be Audit You Can Be

Authors: Awesome Auditor

1st Edition

1659095700, 978-1659095708

More Books

Students also viewed these Accounting questions