Krause Industries' balance sheet at December 31, 2016, is presented below. KRAUSE INDUSTRIES Balance Sheet December 31, 2016 Assets Current Assets Cash Accounts receivable $7,500 73,500 Finished goods inventory (1,500 units) Total current assets 26,090 107,090 Property, Plant, and Equipment Equipment $40,520 Less: Accumulated depreciation 10,470 30,050 Total assets $137,140 Liabilities and Stockholders' Equity Liabilities Notes payable Accounts payable Total liabilities $27,210 47,580 74,790 Stockholders' Equity Common stock $37,330 Retained earnings 25,020 Total stockholders' equity Total liabilities and stockholders' equity 62,350 $137,140 Budgeted data for the year 2017 include the following. Sales budget (8,000 units at $32) Direct materials used Direct labor 2017 Quarter 4 $76,800 Total $256,000 14,840 62,500 12,500 50,900 Budgeted data for the year 2017 include the following. Sales budget (8,000 units at $32) Direct materials used Direct labor Manufacturing overhead applied Selling and administrative expenses 2017 Quarter 4 Total $76,800 $256,000 14,840 62,500 12,500 50,900 10,000 50,110 16,590 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 $9,510 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 $11,530. $9,350 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 $9,010 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 $9,760. Unpaid income taxes at December 31 will be $5,870. (b) Prepare a budgeted multiple-step income statement for 2017. KRAUSE INDUSTRIES Budgeted Income Statement