Pharoah Company's budgeted sales and direct materials purchases follow. January was the first month of operations. Budgeted sales: January $140,600; February $191,800; March $252,000 Budgeted direct materials purchases: January $40,100; February $35,300; March $40,100 Pharoah's sales are 35% cash and 65% credit. It collects credit sales 40% in the month of sale, 60% in the month following the sale. Pharoah's purchases are 40% cash and 60% on account. It pays purchases on account 60% in the month of purchase, and 40% in the month following purchase. Prepare a schedule of expected collections for January, February, and March.
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's budgeted sales and direct materials purchases follow. January was the first month of operations.
Budgeted sales:
January $140,600; February $191,800; March $252,000
Budgeted direct materials purchases:
January $40,100; February $35,300; March $40,100
Pharoah's sales are 35% cash and 65% credit. It collects credit sales 40% in the month of sale, 60% in the month following the sale.
Pharoah's purchases are 40% cash and 60% on account. It pays purchases on account 60% in the month of purchase, and 40% in the
month following purchase.
Prepare a schedule of expected collections for January, February, and March.
Collections:
Cash sales
Collections of credit sales:
January sales
February sales
March sales
Total collections
eTextbook and Media
Pharoah Company
Expected Collections
January
February
March
Prepare a schedule of expected payments for direct materials for January, February and March.
Payments:
Cash purchases
Payment of credit purchases:
January purchases
February purchases
March purchases
Total payments
eTextbook and Media
Pharoah Company
Expected Payments
January
February
March](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Ffa3f0409-a1d4-4dde-8934-2ca24a0e7bc9%2F990e32ac-b8ca-4a23-acd8-d9ed75590ec1%2Fhpkbb2j_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Step by step
Solved in 4 steps with 6 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)