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, 2019, the following tentative trial balance as of December 31, 2018, is prepared by the Accounting Department of R 00.- Cash $105,900 Accounts Receivable 199,000 Finished Goods 41,600 Work in Process 27 700 Materials 45,500 3,400 Prepaid Expenses Plant and Equipment Accumulated Depreciation Plant and Equipment Accounts Payable 489,300 $210,400 156,400 Common Stock, $10 par Retained Earnings 300,000 244,600 $911,400 $911,400 Factory output and sales for 2049 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, 2019, are expected to remain unchanged from the balances 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 Direct labor $28 Factory overhead: 8.5 Depreciation of plant and equipment Other factory overhead $25,000 7,800 Selling expenses: Sales salaries and commissions 89,800 14 vepriedurplante de equipment SZUUU Other factory overhead 7.800 14 Selling expenses: Sales salaries and commissions 89,800 Advertising 75,000 Miscellaneous selling expense 6,500 2 Administrative expenses: Office and officers salaries 59,000 Supplies 3,000 1 Miscellaneous administrative expense 1,600 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 2049 taxable income will be paid during 2049. Regular quarterly cash dividends of $1 per share are expected to be dedared and paid in March, June, September, and December on 30,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $132,000 cash in May. 7 Required: 1. Prepare a budgeted income statement for 2049. Regina Soap Co. Budgeted Income Statement For the Year Ending December 31, 2019 Sales Cost of goods sold: Direct materials Direct labor Factory overhead Cost of goods sold Gross profit le Operating expenses: Selling expenses: Sales salaries and commissions Advertising Miscellaneous selling expense Chack My Work Preous Miscellaneous selling expense Total selling expenses Administrative expenses: Office and officers salaries Supplies 0 0 Miscellaneous administrative expense Total administrative expenses Total operating expenses Income before income tax Income tax expense DQUI Net income Feedback Check by work Use information from the expected sales, cost of goods manufactured and sold, and selling and administrative expenses. 2. Prepare a budgeted balance sheet as of December 31, 2019. Regina Soap Co. Budgeted Balance Sheet December 31, 2049 Assets Current assets: Cash Accounts receivable Inventories: Finished goods V Current assets: Cash Accounts receivable Inventories: Finished goods Work in process Materials Prepaid expenses Total current assets Property, plant, and equipment: Plant and equipment Accumulated depreciation Total property, plant, and equipment Total assets Liabilities Current liabilities: Accounts payable Stockholders' Equity Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity Feedback Chel