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	$	9,100
Supplies inventory	$	2,600
Equipment	$	39,000
Accumulated depreciation	$	15,800
Accounts payable	$	2,800
Common stock	$	5,000
Retained earnings		?

The beginning balance of retained earnings was $27,000, net income is budgeted to be $16,600, and dividends are budgeted to be $3,100.

Required:

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