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, 2014, the following tentative trial balance as of December 31, 20Y3, is prepared by the Accounting Department of Regina Soap Co.: Cash $110,800 Accounts Receivable 219,400 Finished Goods 46,100 Work in Process 30,700 Materials 50,500 Prepaid Expenses 3,700 Plant and Equipment 557,300 Accumulated Depreciation-Plant and Equipment $239,600 Accounts Payable 167,300 Common Stock, $10 par 350,000 Retained Earnings 261,600 $1,018,500 $1,018,500 Accumulated Depreciation-Plant and Equipment $239,600 Accounts Payable 167,300 Common Stock, $10 par 350,000 Retained Earnings 261,600 $1,018,500 $1,018,500 Factory output and sales for 20Y4 are expected to total 27,000 units of product, which are to be sold at $90 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: Estimated Costs and Expenses Fixed Variable (Total for Year) (Per Unit Sold) Cost of goods manufactured and sold: Direct materials $23 Direct labor 7 - Direct labor 7 Factory overhead: Depreciation of plant and equipment $27,000 Other factory overhead 8,400 Selling expenses: Sales salaries and commissions 96,900 11.5 Advertising 81,000 Miscellaneous selling expense 7,000 2 Administrative expenses: Office and officers salaries 63,700 5.5 Supplies 3,200 1 Miscellaneous administrative expense 1,700 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 $192,800 on 2014 taxable income will be paid during 2014. 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 fixed assets will be purchased for $150,000 cash in May. Required: 1. Prepare a budgeted income statement for 20Y4. 1. Prepare a budgeted income statement for 20Y4. Regina Soap Co. Budgeted Income Statement For the Year Ending December 31, 2014 Cost of goods sold: Cost of goods sold Gross profit Operating expenses: Selling expenses: Total selling expenses Administrative expenses: Total administrative expenses Total operating expenses Income before income tax $ 2. Prepare a budgeted balance sheet as of December 31, 20Y4. Regina Soap Co. Budgeted Balance Sheet December 31, 2014 Assets Current assets: Inventories: Total current assets Property, plant, and equipment: Total assets Liabilities Current liabilities: Stockholders' Equity Total stockholders' equity B Total liabilities and stockholders' equity