please help my with part 2 the budget balance sheet ( in blue below) .

Reading list Apollo Web Portal takeAssignment/take AssignmentMain.do?invokerStake Assignment ative Quick Answers to Intext Citation - AP Word Ascension Living PP Budgeted Income Statement and Balance Sheet 2 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, 2013, is prepared by the Accounting Department of Regina Soap Co.: $103,800 Cash 179,600 Accounts Receivable Finished Goods 37,700 25,100 Work in Process 41,300 Materials 3,100 473,300 $203,500 160,100 Prepaid Expenses Plant and Equipment