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. Lunars 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:
   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 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 a short memo to the owners recommending whether to purchase the equipment and an appropriate month to make the purchase.

\begin{tabular}{|c|c|c|c|c|} \hline & January 2021 & February-21 & March2021 & FirstQuarterSales \\ \hline Cash Sales & & & & \\ \hline Cash collections from credit sales Dec & & & & \\ \hline Cash collections from credit sales Jan & & & & \\ \hline Cash collections from credit sales Feb & & & & \\ \hline Cash collections from credit sales Mar & & & & \\ \hline Total Cash Receipts & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|} \hline \multirow{2}{*}{\multicolumn{6}{|c|}{ Budgeted Cost of Goods Sold }} \\ \hline & & & & & \\ \hline \multicolumn{6}{|l|}{ Plus: Desired Ending Inventory \$ } \\ \hline \multicolumn{6}{|l|}{ Less: Expected beginning Inventory \$ } \\ \hline= Purchases & & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|} \hline \multirow{2}{*}{\multicolumn{5}{|c|}{CashPaymentsfromInventoryPurchases-Dec}} \\ \hline & & & & \\ \hline \multicolumn{5}{|l|}{CashPaymentsfromInventoryPurchases-Jan} \\ \hline \multicolumn{5}{|l|}{CashPaymentsfromInventoryPurchases-Feb} \\ \hline \multicolumn{5}{|l|}{CashPaymentsfromInventoryPurchases-Mar} \\ \hline \multicolumn{5}{|l|}{ Other Cash Expenses: } \\ \hline \multicolumn{5}{|l|}{ Salaries } \\ \hline \multicolumn{5}{|l|}{ Advertising } \\ \hline \multicolumn{5}{|l|}{ Sales Commissions } \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline Total Cash Disbursements & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|} \hline & December 2020 & January 2021 & February-21 & March 2021 & First Quarter Sales \\ \hline Cash Sales & $100,000 & & & & \\ \hline Credit Sales & $400,000 & & & & \\ \hline Total Sales & $500,000 & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline \multicolumn{4}{|c|}{ Projected Balance Sheet } \\ \hline \multicolumn{4}{|c|}{ December 31, 2020} \\ \hline Cash & $50,000 & Accounts Payable & $180,000 \\ \hline Accounts Receivable & $270,000 & Mortgage Payable & $300,000 \\ \hline Inventory & $154,000 & Common Stock & $500,000 \\ \hline Buildings \& Equipment & $626,000 & Retained Earnings & $120,000 \\ \hline Total Assets & $1,100,000 & Total Liabilities\&Equity & $1,100,000 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|} \hline & January 2021 & February-21 & March2021 & FirstQuarterSales \\ \hline Cash Sales & & & & \\ \hline Cash collections from credit sales Dec & & & & \\ \hline Cash collections from credit sales Jan & & & & \\ \hline Cash collections from credit sales Feb & & & & \\ \hline Cash collections from credit sales Mar & & & & \\ \hline Total Cash Receipts & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|} \hline \multirow{2}{*}{\multicolumn{6}{|c|}{ Budgeted Cost of Goods Sold }} \\ \hline & & & & & \\ \hline \multicolumn{6}{|l|}{ Plus: Desired Ending Inventory \$ } \\ \hline \multicolumn{6}{|l|}{ Less: Expected beginning Inventory \$ } \\ \hline= Purchases & & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|} \hline \multirow{2}{*}{\multicolumn{5}{|c|}{CashPaymentsfromInventoryPurchases-Dec}} \\ \hline & & & & \\ \hline \multicolumn{5}{|l|}{CashPaymentsfromInventoryPurchases-Jan} \\ \hline \multicolumn{5}{|l|}{CashPaymentsfromInventoryPurchases-Feb} \\ \hline \multicolumn{5}{|l|}{CashPaymentsfromInventoryPurchases-Mar} \\ \hline \multicolumn{5}{|l|}{ Other Cash Expenses: } \\ \hline \multicolumn{5}{|l|}{ Salaries } \\ \hline \multicolumn{5}{|l|}{ Advertising } \\ \hline \multicolumn{5}{|l|}{ Sales Commissions } \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline Total Cash Disbursements & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|} \hline & December 2020 & January 2021 & February-21 & March 2021 & First Quarter Sales \\ \hline Cash Sales & $100,000 & & & & \\ \hline Credit Sales & $400,000 & & & & \\ \hline Total Sales & $500,000 & & & & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline \multicolumn{4}{|c|}{ Projected Balance Sheet } \\ \hline \multicolumn{4}{|c|}{ December 31, 2020} \\ \hline Cash & $50,000 & Accounts Payable & $180,000 \\ \hline Accounts Receivable & $270,000 & Mortgage Payable & $300,000 \\ \hline Inventory & $154,000 & Common Stock & $500,000 \\ \hline Buildings \& Equipment & $626,000 & Retained Earnings & $120,000 \\ \hline Total Assets & $1,100,000 & Total Liabilities\&Equity & $1,100,000 \\ \hline \end{tabular}