The management of Mecca Copy, a photocopying center located on University Avenue, has compiled the following data to use in preparing its budgeted balance sheet for next year:

	Ending Balances
Cash		?
Accounts receivable	$	9,800
Supplies inventory	$	4,000
Equipment	$	42,500
Accumulated depreciation	$	17,200
Accounts payable	$	3,500
Common stock	$	5,000
Retained earnings		?

The beginning balance of retained earnings was $34,000, net income is budgeted to be $18,100, and dividends are budgeted to be $4,100.

Required:

Prepare the companys budgeted balance sheet. (Amounts to be deducted should be indicated by a minus sign.)