Dilly Farm Supply is located in a small town in the rural west. Data regarding the store's operations follow:

Sales are budgeted at $248,000 for November, $268,000 for December, and $220,000 for January.

Collections are expected to be 60% in the month of sale and 40% in the month following the sale.

The cost of goods sold is 75% 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 $17,500.

Monthly depreciation is $20,000.

Ignore taxes.

Balance Sheet October 31
Assets
Cash	$	20,000
Accounts receivable		79,500
Merchandise inventory		130,200
Property, plant and equipment, net of $624,000 accumulated depreciation		976,000
Total assets	$	1,205,700
Liabilities and Stockholders' Equity
Accounts payable	$	244,000
Common stock		745,000
Retained earnings		216,700
Total liabilities and stockholders' equity	$	1,205,700

Retained earnings at the end of December would be:

Multiple Choice

$267,700

$275,700

$274,700

$270,700