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's 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 of 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's 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:
   1. Salaries $55,000 Paid monthly
   2. Advertising $20,000 Paid Monthly
   3. Property Taxes $ 2,900 Paid Feb 28 and Aug 31
   4. Sales Commissions 1.2% of monthly sales
4. 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.
5. Interest is paid each March 31 and September 30 on the Mortgage Payable. The interest rate on the mortgage is 4%
6. 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 purchase budget, cash disbursement budget, and cash budget.

*PLEASE SHOW EXCEL FORMULAS*

Additional Information:

Projected BS Tab from Excel Template:

Projected Balance Sheet
December 31, 2020
Cash	$50,000		Accounts Payable	$180,000
Accounts Receivable	$270,000		Mortgage Payable	$300,000
Inventory	$154,000		Common Stock	$500,000
Buildings & Equipment	$626,000		Retained Earnings	$120,000
Total Assets	$1,100,000		Total Liabilities&Equity	$1,100,000

Sales Budget Tab from Excel Template:

	December 2020	January 2021	February-21	March 2021	First Quarter Sales
Cash Sales	$100,000
Credit Sales	$400,000
Total Sales	$500,000