50.1K

Verified Solution

Link Copied!

Lunar Artistry Company needs to purchase new etching and finishing equipment. The owners hope to finance the costly equipment with cash on hand and a short term loan from Erie Bank. The CFO of Lunar Artistry Company has recently completed the sales forecast. She projects sales to increase by 10% each month over the previous month sales for the first quarter with the remaining months remaining constant.

The controller has been asked to prepare the master monthly budget for the first quarter 2021. In the process, the controller has accumulated the following information:

1. Projected Sales for December 2020 are $500,000. Credit sales are 80% of total sales with immediate cash sales as the other 20%. Of the credit sales, cash is collected 20% in the month of the sale and the remainder in the month following the sale.
2. Lunar's cost of goods sold is generally 60% of the current month sales. All inventory is purchased on account. 40% of inventory purchases are paid for in the month of purchase with the remaining 60% paid the month following the purchase.
3. The controller has determined additional monthly expenses to be as follows:
4. Salaries$55,000 Paid monthly
5. Advertising$20,000 Paid Monthly
6. Property Taxes$ 2,900 Paid Feb 28 and Aug 31
7. Sales Commissions1.2% of monthly sales
8. The owners of Lunar Artistry Company have selected etching and finishing equipment costing $175,000. They plan to pay cash for the equipment. If they do not have enough cash, assuming the company can maintain a $25,000 balance, the owners will take a short term loan from Erie Bank. The CFO has stated the current interest rate on short term loans is 6% and she anticipates the need for a six-month loan. Interest on short-term loans is payable monthly.
9. Interest is paid each March 31 and September 30 on the Mortgage Payable. The interest rate on the mortgage is 4%
10. The board of directors intends to declare a $40,000 dividend at the end of the first quarter.

REQUIRED:

1. Using the Excel template, complete the sales budget, cash receipt budget, purchase budget, cash disbursement budget and cash budget.
2. Prepare the Budgeted Income Statement, Budgeted Statement of Equity and Budgeted Balance Sheet.
3. As the CFO, write memo to the owners recommending whether to purchase the equipment and an appropriate month to make the purchase

Projected Balance Sheet December 31, 2020 Cash $50,000 Accounts Payable $180,000 Accounts Receivable 5270,000 Mortgage Payable $300,000 Inventory $154,000 Common Stock $500,000 Buildings & Equipment 5626,000 Retained Earnings $120,000 Total Assets $1,100,000 Total Liabilities& Equity $1,100,000December 2020 January 2021 February-21 March 2021 Cash Sales First Quarter Sales $100,000 Credit Sales $400,000 Total Sales $500,000January 2021 February-21 March 2021 First Quarter Sales Cash Sales Cash collections from credit sales Dec Cash collections from credit sales Jan Cash collections from credit sales Feb Cash collections from credit sales Mar Total Cash ReceiptsDecember 2020 Budgeted Cost of Goods Sold January 2021 February-21 March 2021 First Quarter Sales Plus: Desired Ending Inventory $ Less: Expected beginning Inventory $ = PurchasesJanuary 2021 February-21 March 2021 First Quarter Sales Cash Payments from Inventory Purchases - Dec Cash Payments from Inventory Purchases - Jan Cash Payments from Inventory Purchases - Feb Cash Payments from Inventory Purchases - Mar Other Cash Expenses: Salaries Advertising Sales Commissions Total Cash DisbursementsJanuary 2021 February-21 March 2021 First Quarter Sales Beginning Cash Balance Add: Cash Receipts Less: Cash Disbursements Plus or Minus Other Items: Ending Cash BalanceLunar Artistry Company Projected Income Statement March 31, 2021 Revenue Expenses Net IncomeLunar Artistry Company Projected Statement of Equity March 31, 2021 Beginning Balance of Retained Earnings Add: Net Income Less: Dividend Ending Balance of Retained EarningsLunar Artistry Company Projected Balance Sheet March 31, 2021 Cash Accounts Payable Accounts Receivable Mortgage Payable Inventory Buildings & Equipment Common Stock Retained Earnings Total Assets Total Liabilities& Equity

Answer & Explanation Solved by verified expert

See Answer