Mecca Copy, a photocopying center located on University Avenue, provided the following data to prepare a budgeted balance sheet for next year: The beginning balance of retained earnings was $34,000, budgeted net income is $18,100, and budgeted dividends are $4,100. Required: Prepare the company's budgeted balance sheet: Note: Amounts to be deducted should be indicated by o minus sign