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 Supplies inventory Equipment Accumulated depreciation Accounts payable Common stock Retained earnings $ 9,500 $ 3,400 $41,000 $16,600 $3,200 $5,000 The beginning balance of retained earnings was $31,000, net income is budgeted to be $21,400, and dividends are budgeted to be $3,900 Required Prepare the company's budgeted balance sheet. (Amounts to be deducted should be indicated by a minus sign.)