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

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 $9,550 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 $11,210. $8,393 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 $9,580 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 $10,020. Unpaid income taxes at December 31 will be $5,490.

Prepare a budgeted statement of cost of goods sold.

Balance Sheet December 31., 2016 Assets Current Assets $7,500 Cash 73,500 Accounts receivable Finished goods inventory (1,500 units) 25,040 Total current assets 106,040 Property, Plant, and Equipment $40,660 Equipment Less: Accumulated depreciation 10 790 29,870 $135,910 Total assets Liabilities and Stockholders' Equity abi es Notes payable $25,510 Accounts payable 45,750 71,260 Total liabilities Stockholders' Equity $39,640 Common stock Retained earnings 25.010 Total stockholders' equity 64,650 Total liabilities and stockholders' equity $135,910 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 13,350 62,500 12,500 50,900 Direct labor Manufacturing overhead applied 10,000 48,940 Selling and administrative expenses 17,940 75,000