The beginning balance of retained earnings was $$35,000,$ net income is budgeted to be $$19,300,$ and dividends are budgeted to be

$$6,000.$

Required:

Prepare the company's budgeted balance sheet. $($Amounts to be deducted should be indicated by a minus sign.$)$