The following information is available for Zetrov Company:

a. The cash budget for March shows an ending bank loan of $10,500 and an ending cash balance of $57,750. b. The sales budget for March indicates sales of $121,000. Accounts receivable are expected to be 65% of the current-month sales. c. The merchandise purchases budget indicates that $89,100 in merchandise will be purchased on account in March. Purchases on account are paid 100% in the month following the purchase. Ending inventory for March is predicted to be 610 units at a cost of $30 each. d. The budgeted income statement for March shows net income of $48,100. Depreciation expense of $1,100 and $26,100 in income tax expense were used in computing net income for March. Accrued taxes will be paid in April. e. The balance sheet for February shows equipment of $83,900 with accumulated depreciation of $30,100, common stock of $25,500, and ending retained earnings of $8,100. There are no changes budgeted in the equipment or common stock accounts. Prepare a budgeted balance sheet at the end of March. HINT - You will need to include net income in determining ending retained earnings