Pharoah Company expects to have a cash balance of $64,800 on January 1, 2017. These are the relevant monthly budget data for the first two months of 2017. Collections from customers: January $89,800, February $164,800. Payments to suppliers: January $58,800, February $93,800. Wages: January $30,530, February $40,530. Wages are paid in the month they are incurred. Administrative expenses: January $21,530, February $24,530. These costs include depreciation of $1,000 per month. All 1. 2. 3. 4. other costs are paid as incurred. Selling expenses: January $15,530, February $20,530. These costs are exclusive of depreciation. They are paid as incurred. Sales of short-term investments in January are expected to realize $12,530 in cash. Pharoah Company has a line of credit at a local bank that enables it to borrow up to $25,000. The company wants to maintain a minimum monthly cash balance of $38,800. 5. 6.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
![PHAROAH COMPANY
Cash Budget
January
February
2$
$
v :
Ending cash balance
2$
%24
>
>
>
>
>
>
>
>
>](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F0bd9f696-4be0-4d90-944f-d3d9c0462325%2F0d4cb5dd-2857-416b-ae40-7efeed3fec64%2F4zvf74_processed.png&w=3840&q=75)
![Pharoah Company expects to have a cash balance of $64,800 on January 1, 2017. These are the relevant monthly budget data for
the first two months of 2017.
Collections from customers: January $89,800, February $164,800.
Payments to suppliers: January $58,800, February $93,800.
Wages: January $30,530, February $40,530. Wages are paid in the month they are incurred.
Administrative expenses: January $21,530, February $24,530. These costs include depreciation of $1,000 per month. All
1.
2.
3.
4.
other costs are paid as incurred.
Selling expenses: January $15,530, February $20,530. These costs are exclusive of depreciation. They are paid as incurred.
Sales of short-term investments in January are expected to realize $12,530 in cash. Pharoah Company has a line of credit at
a local bank that enables it to borrow up to $25,000. The company wants to maintain a minimum monthly cash balance of
$38,800.
5.
6.
Prepare a cash budget for January and February.](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F0bd9f696-4be0-4d90-944f-d3d9c0462325%2F0d4cb5dd-2857-416b-ae40-7efeed3fec64%2F84681i_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)