Question
Krause Industries Balance Sheet December 31, 2013 Assets Current assets Cash $ 7,500? Accounts receivable 82,500 Finished goods inventory (1,000 units) 15,000 Total current assets
Krause Industries Balance Sheet December 31, 2013 | ||
---|---|---|
Assets | ||
Current assets | ||
Cash | $ 7,500? | |
Accounts receivable | 82,500 | |
Finished goods inventory (1,000 units) | 15,000 | |
Total current assets | 105,000 | |
Property, plant, and equipment | ||
Equipment | $40,000 | |
Less: Accumulated depreciation | 10,000 | 30,000 |
Total assets | $135,000 |
|
Additional information accumulated for the budgeting process is as follows.
Budgeted data for the year 2014 include the following.
| |||||||||||||||||||
To meet sales requirements and to have 3,000 units of finished goods on hand at December 31, 2014, the production budget shows 9,000 required units of output. The total unit cost of production is expected to be $18. Clarksean Industries uses the first-in, first-out (FIFO) inventory costing method. Selling and administrative expenses include $4,000 for depreciation on equipment. Interest expense is expected to be $3,500 for the year. Income taxes are expected to be 40% of income before income taxes.
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 2014, the company expects to purchase additional equipment costing $9,000. It expects to pay $8,000 on notes payable plus all interest due and payable to December 31 (included in interest expense $3,500, above). Accounts payable at December 31, 2014, include amounts due suppliers (see above) plus other accounts payable of $6,500. In 2014, the company expects to declare and pay an $8,000 cash dividend. Unpaid income taxes at December 31 will be $5,000. The company's cash budget shows an expected cash balance of $6,980 at December 31, 2014.
Instructions
Prepare a budgeted income statement for 2014 and a budgeted balance sheet at December 31, 2014. In preparing the income statement, you will need to compute cost of goods manufactured and finished goods inventory (December 31, 2014). This is what I have: Assets Current Assets Cash 6980 Accounts Recievable 33,000 Finished Goods 54,000 Total Current Assets 93,980 Property Plant, and Equipment 40,000 Less: Accumulated Depreciation (14,000) 26,000 Total Assets Liabilities and Stockholdets Equity Liabiliies Notes Payable 17,000 Accounts Payable 15,000 Income Tax Payable 5,000 Total Liabilities 37,000 HELP PLEASE! |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started