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 $ $9,900$

Supplies inventory $ $4,200$

Equipment $ $43,000$

Accumulated depreciation $ $17,400$

Accounts payable $ $3,600$

Common stock $ $5,000$

Retained earnings $?$

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.$)$