22 00:35:10 TB MC Qu. 8-126 (Static) Dilly Farm Supply is located in a small town... Dilly Farm Supply is located in a small town in the rural west. Data regarding the store's operations follow: Sales are budgeted at $290,000 for November, $310,000 for December, and $210,000 for January. Collections are expected to be 65% in the month of sale and 35% in the month following the sale. The cost of goods sold is 80% of sales. The company desires to have an ending merchandise inventory at the end of each month equal to 70% of the next month's cost of goods sold. Payment for merchandise is made in the month following the purchase. . Other monthly expenses to be paid in cash are $21,100. B Monthly depreciation is $21,000. Ignore taxes. Assets Cash Balance Sheet October 31 $ 25,000 Accounts receivable Merchandise inventory Property, plant and equipment, net of $624,000 accumulated depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity The net income for December would be: 77,000 162,400 1,026,000 $ 1,290,400 $ 239,000 740,000 311,400 $ 1,290,400