Budgeted income statement and balance sheet As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 20Y9, the following tentative trial balance as of December 31, 2018, is prepared by the Accounting Department of Regina Soap Co.: Cash Accounts Receivable Finished Goods Work in Process Materials $100,200 190,400 40,000 26,700 43,800 Prepaid Expenses 3,200 Plant and Equipment 518,000 Accumulated Depreciation-Plant and Equipment $222,700 Accounts Payable 136,300 Common Stock, $10 par Retained Earnings 350,000 $922,300 213,300 $922,300 Factory output and sales for 20Y9 are expected to total 25,000 units of product, which are to be sold at $110 per unit. The quantities and costs of the inventories at December 31, 20Y9, are expected to remain unchanged from the balances at the beginning of the year. Budget estimates of manufacturing costs and operating expenses for the year are summarized as follows: Estimated Costs and Expenses Fixed (Total for Year) Variable (Per Unit Sold) Cost of goods manufactured and sold: Direct materials Direct labor $28 8.5 Factory overhead: Depreciation of plant and equipment $25,000 Other factory overhead 7,800 5 Selling expenses: Sales salaries and commissions 89,800 14 Advertising 75,000 - Miscellaneous selling expense 6,500 2 Administrative expenses: Office and officers salaries Supplies Miscellaneous administrative expense 59,000 7 3,000 1,600 1 1.5 Balances of accounts receivable, prepaid expenses, and accounts payable at the end of the year are not expected to differ significantly from the beginning balances. Federal income tax of $242,200 on 20Y9 taxable income will be paid during 2019. Regular quarterly cash dividends of $1 per share are expected to be declared and paid in March, June, September, and December on 35,000 shares of common stock outstanding. It is anticipated that equipment will be purchased for $140,000 cash in May. 2. Prepare a budgeted balance sheet as of December 31, 20Y9. Regina Soap Co. Budgeted Balance Sheet December 31, 20Y9 Assets Current assets: Inventories: Total current assets Property, plant, and equipment: Total property, plant, and equipment Total assets Current liabilities: Liabilities Stockholders' Equity Total stockholders' equity Total liabilities and stockholders' equity