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, 2004, the following tentative trial balance as of December 31, 20Y3, is prepared by the Accounting Department of Regina Soap Co.: Cash Accounts Receivable $103,000 178,200 Finished Goods Work in Process Materials 37,400 24,900 41,000 Prepaid Expenses 3,000 Plant and Equipment 508,800 Accumulated Depreciation-Plant and Equipment $218,800 Accounts Payable 166,700 Common Stock, $10 par Retained Earnings 250,000 260,800 $896,300 $896,300 Factory output and sales for 20Y4 are expected to total 24,000 units of product, which are to be sold at $120 per unit. The quantities and costs of the inventories at December 31, 20Y4, 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: