Question 4 Krause Industries balance sheet at December 31 20

Question 4 Krause Industries\' balance sheet at December 31, 2016, is presented below. KRAUSE INDUSTRIES Balance Sheet December 31, 2016 Current Assets Accounts receivable 73,500 goods inventory 1,500 units) Total curent assets Proparty, Pant, and Equipmant $40,720 10.55030.170 Tctal assets Liabilities and Stockholders\' Equity Nores payable Accounts payable $23,360 Total Fabilties Stockholders Equity Common stock Retained earnings Total stockholders equity Total lisbilities and stockholders\' equity Budgeted data for the year 2017 include the following. 2017 Quarter 4 Total Seles budget (8,000 units at $32) Direct materials used Direct labor Manufacturing overhead applied Seling and administrative expenses 576,800 $256,000 11.680 12,500 50,900 10,000 50,940 17,330 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 S9.010 cash dividend. The company\'s cash budget shows an expected cash balance of S5,880 at Docar bar 31, 2017. All sales and purchase; are on account. It is expected that 60% o quarterly sales are collected in cash within the quarter and the remainder is collected in the

Solution

d) Krause Industries

Budgeted Balance Sheet

As of December 31, 2017 (Amounts in $)

Assets
Current Assets
Cash (given)	5,880
Accounts Receivable (40%*Qtr 4 sales i.e.$76,800)	30,720
Finished Goods Inventory (from part a)	45,000
Total Current Assets		81,600
Property, Plant and Equipment
Equipment (40,720+9,100)	49,820
Less: Accumulated Depreciation (10,550+10,826)	(21,376)	28,444
Total Assets		110,044
Liabilities and Stockholder\'s Equity
Current Liabilities
Accounts Payable [($11,680*50%) Materials purchased+$7,420 Other Accounts Payable]	13,260
Income Tax Payable	6,750
Total Current Liabilities		20,010
Notes Payable (long terrm) ($23,360-$10,240)		15,120
Total Liabilities		35,130
Stockholder\'s Equity
Common Stock (same as on Dec 31, 2016)	39,850
Retained Earnings (from part c)	35,064
Total Stockholder\'s Equity		74,914
Total Liabilities and Stockholder\'s Equity		110,044