Budgeted income statement and balance sheet

$\backslash$table$[[$Cash$,$$$112,200,],[$Accounts Receivable,$204,200,],[$Finished Goods,$42,900,],[$Work in Process,$28,600,],[$Materials$,47,000,],[$Prepaid Expenses,$3,500,$$$214,700$