Dily 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 Monthly depreciation is $21,000 Ignore taxes Balance Sheet October 31 Assets Cash 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 cash balance at the end of December would be: $ 25,000 77,000 162,400 1,026,000 $ 1,290,400 $239,000 740,000 311,400 $ 1,290,400