Kurian Industries' balance sheet at December 31, 2011, follows.
KURIAN INDUSTRIES
Balance Sheet
December 31, 2011
Assets

Budgeted data for the year 2012 include the following:
____________________________________ Q4 of 2012 ____________ Year 2012 Total
Sales budget (8,000 units at $35) ................. $84,000 ....................... $280,000
Direct materials used ................................ 17,000 ........................... 69,400
Direct labour .......................................... 12,500 ........................... 56,600
Manufacturing overhead applied .................. 10,000 ........................... 54,000
Selling and administrative expenses .............. 18,000 ........................... 76,000
To meet sales requirements and to have 3,000 units of finished goods on hand at December 31, 2012, the production budget shows 9,000 required units of output. The total unit cost of production is expected to be $18. Kurian Industries uses the first-in, first-out (FIFO) inventory costing method. Selling and administrative expenses include $4,000 for depreciation on equipment. The company expects interest expense to be $3,500 for the year and income taxes to be 30% of the income before income taxes.
All sales and purchases are on account. The company expects to collect 60% of the quarterly sales in cash within the quarter and the remainder in the following quarter. It pays direct materials purchased from suppliers 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 2012, the company expects to purchase additional equipment costing $19,000. It expects to pay $8,000 on notes payable plus all interest due and payable to December 31 (included in the interest expense of $3,500, above). Accounts payable at December 31, 2012, include amounts due to suppliers (see above) plus other accounts payable of $5,700. In 2012, the company expects to declare and pay a $5,000 cash dividend. Unpaid income taxes at December 31 will be $5,000. The company's cash budget shows an expected cash balance of $9,750 at December 31, 2012.
Instructions
Prepare a budgeted income statement for 2012 and a budgeted balance sheet at December 31, 2012. In preparing the income statement, you will need to calculate the cost of goods manufactured (materials + labour + overhead) and finished goods inventory (December 31, 2012).

Transcribed Image Text:

Current assets Cash Accounts receivable Finished goods inventory (2,000 units) Total current assets Equipment Less: Accumulated depreciation $ 7,500 82,500 30,000 120,000 $40,000 0,000 30,000 $150,000 Total assets Liabilities and Shareholders' Equit Liabilities $ 25,000 45,000 70,000 Notes payable Accounts payable Total liabilities Shareholders' equity Common shares Retained earnings $50,000 30,000 Total shareholders' equity 80,000 $150,000 Total liabilities and shareholders' equity