SlideShare a Scribd company logo
1 of 1
Download to read offline
Master Budget NOTE: All areas shaded Yellow are input fields Value A. Sales Budget
WATERWAYS CORPORATION British Columbia Production Plant Sales Budget for the 2nd
Quarter, 2023 April May June Total Sales in units Per unit selling price 12 Total Expected Sales
B. Expected Cash Collections WATERWAYS CORPORATION British Columbia Production
Plant Expected Cash Collections for the 2nd Quarter, 2023 April May June Total Collections
from March April April May May June 28 Total Cash Collections C. Production Budget
WATERWAYS CORPORATION British Columbia Production Plant Production Budget for the
2nd Quarter, 2023 April May June Total 24 Required Production Units D. Direct Materials
Budget WATERWAYS CORPORATION British Columbia Production Plant Direct Materials
Budget for the 2nd Quarter, 2023 April May June Total 44 Cost of Purchases E. Expected Direct
Materials Cash Disbursements WATERWAYS CORPORATION British Columbia Production
Plant Expected DM Cash Disbursements for the 2nd Quarter, 2023 April May June Total
Disbursements from March April April May May June 28 Total Payments F. Labour Budget
WATERWAYS CORPORATION British Columbia Production Plant Labour Budget for the 2nd
Quarter, 2023 April May June Total 24 Total Labour Costs G. Manufacturing Overhead Budget
WATERWAYS CORPORATION British Columbia Production Plant Manufacturing Overhead
Budget for the 2nd Quarter, 2023 April May June Total 24 Cash Outflow for Manufacturing
Overhead H. Selling and Administration Budget WATERWAYS CORPORATION British
Columbia Production Plant Selling and Administrative Budget for the 2nd Quarter, 2023 April
May June Total 34 Cash Expenditures for Selling and Admin. I: Cash Budget WATERWAYS
CORPORATION British Columbia Production Plant Cash Budget for the 2nd Quarter, 2023
April May June Total Add: cash receipts Total available cash Less: cash expenditures Total
expenditures Financing Add: Less Total financing 76 Ending cash balance Correct 0 0% Total
294

More Related Content

More from anjugavas8080

Melissa recently paid $610 for round-trip airfare to San Francisco t.pdf
Melissa recently paid $610 for round-trip airfare to San Francisco t.pdfMelissa recently paid $610 for round-trip airfare to San Francisco t.pdf
Melissa recently paid $610 for round-trip airfare to San Francisco t.pdf
anjugavas8080
 
Make a training plan for First Aid Training for Choking (usually las.pdf
Make a training plan for First Aid Training for Choking (usually las.pdfMake a training plan for First Aid Training for Choking (usually las.pdf
Make a training plan for First Aid Training for Choking (usually las.pdf
anjugavas8080
 
Madde 1 Aadaki durumda, orijinal kaynak materyal, bir �renci �alma.pdf
Madde 1 Aadaki durumda, orijinal kaynak materyal, bir �renci �alma.pdfMadde 1 Aadaki durumda, orijinal kaynak materyal, bir �renci �alma.pdf
Madde 1 Aadaki durumda, orijinal kaynak materyal, bir �renci �alma.pdf
anjugavas8080
 

More from anjugavas8080 (20)

Model the real world idea of an Address. How many fields will you ne.pdf
Model the real world idea of an Address. How many fields will you ne.pdfModel the real world idea of an Address. How many fields will you ne.pdf
Model the real world idea of an Address. How many fields will you ne.pdf
 
Mirando el poema Pocahontas a su esposo ingl�s John Rolfe de Paula G.pdf
Mirando el poema Pocahontas a su esposo ingl�s John Rolfe de Paula G.pdfMirando el poema Pocahontas a su esposo ingl�s John Rolfe de Paula G.pdf
Mirando el poema Pocahontas a su esposo ingl�s John Rolfe de Paula G.pdf
 
Mobile Health (mHealth) technology plays a great role as a consumer .pdf
Mobile Health (mHealth) technology plays a great role as a consumer .pdfMobile Health (mHealth) technology plays a great role as a consumer .pdf
Mobile Health (mHealth) technology plays a great role as a consumer .pdf
 
Mientras visita a miembros de su familia, su t�a anciana le cuenta q.pdf
Mientras visita a miembros de su familia, su t�a anciana le cuenta q.pdfMientras visita a miembros de su familia, su t�a anciana le cuenta q.pdf
Mientras visita a miembros de su familia, su t�a anciana le cuenta q.pdf
 
Mevcut varlklar y�netmenin baz yaygn y�ntemleri nelerdir Baz ksa .pdf
Mevcut varlklar y�netmenin baz yaygn y�ntemleri nelerdir Baz ksa .pdfMevcut varlklar y�netmenin baz yaygn y�ntemleri nelerdir Baz ksa .pdf
Mevcut varlklar y�netmenin baz yaygn y�ntemleri nelerdir Baz ksa .pdf
 
Mendels laws of segregation and independent assortment hold true un.pdf
Mendels laws of segregation and independent assortment hold true un.pdfMendels laws of segregation and independent assortment hold true un.pdf
Mendels laws of segregation and independent assortment hold true un.pdf
 
McMaster has done a survey of 9111 students, and of those 8474 respo.pdf
McMaster has done a survey of 9111 students, and of those 8474 respo.pdfMcMaster has done a survey of 9111 students, and of those 8474 respo.pdf
McMaster has done a survey of 9111 students, and of those 8474 respo.pdf
 
Meksikada �kaynak laneti� aadakilerden hangisine neden olur Yant.pdf
Meksikada �kaynak laneti� aadakilerden hangisine neden olur Yant.pdfMeksikada �kaynak laneti� aadakilerden hangisine neden olur Yant.pdf
Meksikada �kaynak laneti� aadakilerden hangisine neden olur Yant.pdf
 
Measurements andor observations1. What, if anything, went wrong.pdf
Measurements andor observations1.  What, if anything, went wrong.pdfMeasurements andor observations1.  What, if anything, went wrong.pdf
Measurements andor observations1. What, if anything, went wrong.pdf
 
Melissa recently paid $610 for round-trip airfare to San Francisco t.pdf
Melissa recently paid $610 for round-trip airfare to San Francisco t.pdfMelissa recently paid $610 for round-trip airfare to San Francisco t.pdf
Melissa recently paid $610 for round-trip airfare to San Francisco t.pdf
 
McDonalds aprovecha las subculturas �tnicas para un crecimiento con.pdf
McDonalds aprovecha las subculturas �tnicas para un crecimiento con.pdfMcDonalds aprovecha las subculturas �tnicas para un crecimiento con.pdf
McDonalds aprovecha las subculturas �tnicas para un crecimiento con.pdf
 
Match the following terms with the appropriate definitions. A. Equit.pdf
Match the following terms with the appropriate definitions. A. Equit.pdfMatch the following terms with the appropriate definitions. A. Equit.pdf
Match the following terms with the appropriate definitions. A. Equit.pdf
 
Mary, 18, wanted to register at the university but was required to h.pdf
Mary, 18, wanted to register at the university but was required to h.pdfMary, 18, wanted to register at the university but was required to h.pdf
Mary, 18, wanted to register at the university but was required to h.pdf
 
Match each bone with its location. Group of answer choicesNeck bon.pdf
Match each bone with its location. Group of answer choicesNeck bon.pdfMatch each bone with its location. Group of answer choicesNeck bon.pdf
Match each bone with its location. Group of answer choicesNeck bon.pdf
 
Maslowun ihtiya�lar hiyerarisi ile Alderferin ERG teorisi arasndak.pdf
Maslowun ihtiya�lar hiyerarisi ile Alderferin ERG teorisi arasndak.pdfMaslowun ihtiya�lar hiyerarisi ile Alderferin ERG teorisi arasndak.pdf
Maslowun ihtiya�lar hiyerarisi ile Alderferin ERG teorisi arasndak.pdf
 
Make a training plan for First Aid Training for Choking (usually las.pdf
Make a training plan for First Aid Training for Choking (usually las.pdfMake a training plan for First Aid Training for Choking (usually las.pdf
Make a training plan for First Aid Training for Choking (usually las.pdf
 
Make changes to the following accounts via journal entry 1 as of 12.pdf
Make changes to the following accounts via journal entry 1 as of 12.pdfMake changes to the following accounts via journal entry 1 as of 12.pdf
Make changes to the following accounts via journal entry 1 as of 12.pdf
 
Make a list of some typical documentation you would request from a l.pdf
Make a list of some typical documentation you would request from a l.pdfMake a list of some typical documentation you would request from a l.pdf
Make a list of some typical documentation you would request from a l.pdf
 
Madison is using the Backup Schedule Wizard from the Actions pane of.pdf
Madison is using the Backup Schedule Wizard from the Actions pane of.pdfMadison is using the Backup Schedule Wizard from the Actions pane of.pdf
Madison is using the Backup Schedule Wizard from the Actions pane of.pdf
 
Madde 1 Aadaki durumda, orijinal kaynak materyal, bir �renci �alma.pdf
Madde 1 Aadaki durumda, orijinal kaynak materyal, bir �renci �alma.pdfMadde 1 Aadaki durumda, orijinal kaynak materyal, bir �renci �alma.pdf
Madde 1 Aadaki durumda, orijinal kaynak materyal, bir �renci �alma.pdf
 

Recently uploaded

Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
EADTU
 
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
中 央社
 
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
中 央社
 
SPLICE Working Group: Reusable Code Examples
SPLICE Working Group:Reusable Code ExamplesSPLICE Working Group:Reusable Code Examples
SPLICE Working Group: Reusable Code Examples
Peter Brusilovsky
 
Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPSSpellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
AnaAcapella
 

Recently uploaded (20)

Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
Transparency, Recognition and the role of eSealing - Ildiko Mazar and Koen No...
 
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽會考英聽
 
How to Send Pro Forma Invoice to Your Customers in Odoo 17
How to Send Pro Forma Invoice to Your Customers in Odoo 17How to Send Pro Forma Invoice to Your Customers in Odoo 17
How to Send Pro Forma Invoice to Your Customers in Odoo 17
 
e-Sealing at EADTU by Kamakshi Rajagopal
e-Sealing at EADTU by Kamakshi Rajagopale-Sealing at EADTU by Kamakshi Rajagopal
e-Sealing at EADTU by Kamakshi Rajagopal
 
The Story of Village Palampur Class 9 Free Study Material PDF
The Story of Village Palampur Class 9 Free Study Material PDFThe Story of Village Palampur Class 9 Free Study Material PDF
The Story of Village Palampur Class 9 Free Study Material PDF
 
An overview of the various scriptures in Hinduism
An overview of the various scriptures in HinduismAn overview of the various scriptures in Hinduism
An overview of the various scriptures in Hinduism
 
male presentation...pdf.................
male presentation...pdf.................male presentation...pdf.................
male presentation...pdf.................
 
Andreas Schleicher presents at the launch of What does child empowerment mean...
Andreas Schleicher presents at the launch of What does child empowerment mean...Andreas Schleicher presents at the launch of What does child empowerment mean...
Andreas Schleicher presents at the launch of What does child empowerment mean...
 
diagnosting testing bsc 2nd sem.pptx....
diagnosting testing bsc 2nd sem.pptx....diagnosting testing bsc 2nd sem.pptx....
diagnosting testing bsc 2nd sem.pptx....
 
8 Tips for Effective Working Capital Management
8 Tips for Effective Working Capital Management8 Tips for Effective Working Capital Management
8 Tips for Effective Working Capital Management
 
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdfFICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
FICTIONAL SALESMAN/SALESMAN SNSW 2024.pdf
 
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文會考英文
 
Spring gala 2024 photo slideshow - Celebrating School-Community Partnerships
Spring gala 2024 photo slideshow - Celebrating School-Community PartnershipsSpring gala 2024 photo slideshow - Celebrating School-Community Partnerships
Spring gala 2024 photo slideshow - Celebrating School-Community Partnerships
 
VAMOS CUIDAR DO NOSSO PLANETA! .
VAMOS CUIDAR DO NOSSO PLANETA!                    .VAMOS CUIDAR DO NOSSO PLANETA!                    .
VAMOS CUIDAR DO NOSSO PLANETA! .
 
PSYPACT- Practicing Over State Lines May 2024.pptx
PSYPACT- Practicing Over State Lines May 2024.pptxPSYPACT- Practicing Over State Lines May 2024.pptx
PSYPACT- Practicing Over State Lines May 2024.pptx
 
SPLICE Working Group: Reusable Code Examples
SPLICE Working Group:Reusable Code ExamplesSPLICE Working Group:Reusable Code Examples
SPLICE Working Group: Reusable Code Examples
 
Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPSSpellings Wk 4 and Wk 5 for Grade 4 at CAPS
Spellings Wk 4 and Wk 5 for Grade 4 at CAPS
 
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptxCOMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
COMMUNICATING NEGATIVE NEWS - APPROACHES .pptx
 
Basic Civil Engineering notes on Transportation Engineering & Modes of Transport
Basic Civil Engineering notes on Transportation Engineering & Modes of TransportBasic Civil Engineering notes on Transportation Engineering & Modes of Transport
Basic Civil Engineering notes on Transportation Engineering & Modes of Transport
 
How to Manage Website in Odoo 17 Studio App.pptx
How to Manage Website in Odoo 17 Studio App.pptxHow to Manage Website in Odoo 17 Studio App.pptx
How to Manage Website in Odoo 17 Studio App.pptx
 

Master Budget NOTE All areas shaded Yellow are input fields Value A.pdf

  • 1. Master Budget NOTE: All areas shaded Yellow are input fields Value A. Sales Budget WATERWAYS CORPORATION British Columbia Production Plant Sales Budget for the 2nd Quarter, 2023 April May June Total Sales in units Per unit selling price 12 Total Expected Sales B. Expected Cash Collections WATERWAYS CORPORATION British Columbia Production Plant Expected Cash Collections for the 2nd Quarter, 2023 April May June Total Collections from March April April May May June 28 Total Cash Collections C. Production Budget WATERWAYS CORPORATION British Columbia Production Plant Production Budget for the 2nd Quarter, 2023 April May June Total 24 Required Production Units D. Direct Materials Budget WATERWAYS CORPORATION British Columbia Production Plant Direct Materials Budget for the 2nd Quarter, 2023 April May June Total 44 Cost of Purchases E. Expected Direct Materials Cash Disbursements WATERWAYS CORPORATION British Columbia Production Plant Expected DM Cash Disbursements for the 2nd Quarter, 2023 April May June Total Disbursements from March April April May May June 28 Total Payments F. Labour Budget WATERWAYS CORPORATION British Columbia Production Plant Labour Budget for the 2nd Quarter, 2023 April May June Total 24 Total Labour Costs G. Manufacturing Overhead Budget WATERWAYS CORPORATION British Columbia Production Plant Manufacturing Overhead Budget for the 2nd Quarter, 2023 April May June Total 24 Cash Outflow for Manufacturing Overhead H. Selling and Administration Budget WATERWAYS CORPORATION British Columbia Production Plant Selling and Administrative Budget for the 2nd Quarter, 2023 April May June Total 34 Cash Expenditures for Selling and Admin. I: Cash Budget WATERWAYS CORPORATION British Columbia Production Plant Cash Budget for the 2nd Quarter, 2023 April May June Total Add: cash receipts Total available cash Less: cash expenditures Total expenditures Financing Add: Less Total financing 76 Ending cash balance Correct 0 0% Total 294