Reference no: EM132655023
Master Budget
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:
a. Salaries $55,000 Paid monthly
b. Advertising $20,000 Paid Monthly
c. Property Taxes $ 2,900 Paid Feb 28 and Aug 31
d. 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:
Problem 1. Using the Excel template, complete the sales budget, cash receipt budget, purchase budget, cash disbursement budget and cash budget.
Problem 2. Prepare the Budgeted Income Statement, Budgeted Statement of Equity and Budgeted Balance Sheet.
|
What are the four basic cycles of a company
: What are the four basic cycles of a company? Please explain.
|
|
What was the overhead rate per machine hour
: The company uses machine hours to attach overhead to each terminal. If overhead amounted to $10,000,000 in 2013, what was the overhead rate per machine hour?
|
|
Predict the deepwater horizon disaster
: BP had a group-wide corporate system to evaluate risk, introduced by Hayward. Why did this not predict the Deepwater Horizon disaster?
|
|
Identify the rights you would allow them to exercise
: Prisoners have sometimes been described as having suffered civil death once imprisoned. This means they have lost almost all their civil rights as prisoners.
|
|
Complete cash disbursement budget and cash budget
: Using the Excel template, complete the sales budget, cash receipt budget, purchase budget, cash disbursement budget and cash budget.
|
|
COIT20277 Introduction to Artificial Intelligence Assignment
: COIT20277 Introduction to Artificial Intelligence Assignment Help and Solution, Central Queensland University - Assessment Writing Service
|
|
What is the basis for gaining and keeping power at valve
: What is the basis for gaining and keeping power at Valve versus a bureaucratic organization? Specifically, explain how one gets and keeps power
|
|
Determine what is the value of the total conversion cost
: Determine What is the value of the total cost of production? Show your work. What is the value of the total conversion cost? Show your work
|
|
Discuss the elements of voluntary manslaughter
: Discuss the elements of Voluntary Manslaughter and the concept of adequate provocation. Provide an example or scenario which demonstrates the incorporation.
|