P9-6A Krause Industries' balance sheet at December 31, 2016, is presented below. KRAUSE INDUSTRIES Balance Sheet December 31, 2016 Assets Current assets Cash Accounts receivable Finished goods inventory (1,500 units) Total currera assets Property, plant, and equipment Equipment Less: Accumulated depredation Total assets $ 7,500 73,500 24,000 105,000 $40,000 10,000 30,000 $135,000 Liabilities and Stockholders' Equity $ 25,000 45,000 70,000 Liabilities Notes payable Accounts payable Total liabilities Stockholders' equity Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity $40,000 25,000 65,000 $135,000 Budgeted data for the year 2017 include the following Budgeted data for the year 2017 include the following that allo 1 niiri tun irst 2017 Quarter 4 Total Sales budget (8,000 units at $32) $76,800 $256,000 Direct materials used 17,000 . 62,500 Direct labor 12,500 50,900 Manufacturing overhead applied 10,000 48,600 Selling and administrative expenses 18,000 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 $8,000 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 quar ter. 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 manifacturing 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 state ment and retained earnings statement for 2017 and a budgeted classified balance sheet al December 31, 2017