Carver Lumber sells lumber and general building supplies to building contractors in a medium-sized town in Montana. Data regarding the store's operations follow: 12 .Sales are budgeted at $350,000 for November, $320,000 for December, and $300,000 for January. Collections are expected to be 90% in the month of sale and 10% in the month following the sale * The cost of goods sold is 75% of sales. * The company desires to have an ending merchandise inventory equal to 60% of the following month's cost of goods sold. Payment for merchandise is made in the month Skipped following the purchase Other monthly expenses to be paid in cash are $24,700. Monthly depreciation is $16,000 .Ignore taxes. Balance Sheet October 31 Assets Cash Accounts receivable Inventory Property, plant and equipment, net of $ 19,000 77,000 157,500 1,002,000 $502,000 accumulated depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders equity $1,255,500 s 272,000 780,000 203,500 $1,255,500 The cash balance at the end of December would be