V. Budgeted net income, $96,600 PR 22-5A Budgeted income statement and balance sheet OBJ. As a preliminary to requesting budget estimates of sales, costs, and expenses for the fisca 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. ILUM Cash Accounts Receivable, Finished Goods Work in Process Materials Prepaid Expenses. Plant and Equipment... Accumulated Depreciation Plant and Equipment Accounts Payable Common Stock, $10 par Retained Earnings $ 85.000 125,600 69,300 32.500 48.900 2.600 325,000 $156,200 62.000 180.000 290,700 5688.900 $688.900 Factory output and sales for 20Y are expected to total 200,000 units of product, which are to be sold at $5.00 per unit. The quantities and costs of the inventories at December 31 2014. 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 an summarized as follows: ARMAN meel 1112 71310