SlideShare a Scribd company logo
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

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
anjugavas8080
 
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
anjugavas8080
 
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
anjugavas8080
 
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
anjugavas8080
 
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
anjugavas8080
 
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
anjugavas8080
 
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
anjugavas8080
 
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
anjugavas8080
 
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
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
 
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
anjugavas8080
 
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
anjugavas8080
 
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
anjugavas8080
 
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
anjugavas8080
 
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
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
 
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
anjugavas8080
 
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
anjugavas8080
 
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
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

Digital Artefact 1 - Tiny Home Environmental Design
Digital Artefact 1 - Tiny Home Environmental DesignDigital Artefact 1 - Tiny Home Environmental Design
Digital Artefact 1 - Tiny Home Environmental Design
amberjdewit93
 
CACJapan - GROUP Presentation 1- Wk 4.pdf
CACJapan - GROUP Presentation 1- Wk 4.pdfCACJapan - GROUP Presentation 1- Wk 4.pdf
CACJapan - GROUP Presentation 1- Wk 4.pdf
camakaiclarkmusic
 
PCOS corelations and management through Ayurveda.
PCOS corelations and management through Ayurveda.PCOS corelations and management through Ayurveda.
PCOS corelations and management through Ayurveda.
Dr. Shivangi Singh Parihar
 
Film vocab for eal 3 students: Australia the movie
Film vocab for eal 3 students: Australia the movieFilm vocab for eal 3 students: Australia the movie
Film vocab for eal 3 students: Australia the movie
Nicholas Montgomery
 
How to Manage Your Lost Opportunities in Odoo 17 CRM
How to Manage Your Lost Opportunities in Odoo 17 CRMHow to Manage Your Lost Opportunities in Odoo 17 CRM
How to Manage Your Lost Opportunities in Odoo 17 CRM
Celine George
 
A Survey of Techniques for Maximizing LLM Performance.pptx
A Survey of Techniques for Maximizing LLM Performance.pptxA Survey of Techniques for Maximizing LLM Performance.pptx
A Survey of Techniques for Maximizing LLM Performance.pptx
thanhdowork
 
Life upper-Intermediate B2 Workbook for student
Life upper-Intermediate B2 Workbook for studentLife upper-Intermediate B2 Workbook for student
Life upper-Intermediate B2 Workbook for student
NgcHiNguyn25
 
ISO/IEC 27001, ISO/IEC 42001, and GDPR: Best Practices for Implementation and...
ISO/IEC 27001, ISO/IEC 42001, and GDPR: Best Practices for Implementation and...ISO/IEC 27001, ISO/IEC 42001, and GDPR: Best Practices for Implementation and...
ISO/IEC 27001, ISO/IEC 42001, and GDPR: Best Practices for Implementation and...
PECB
 
The basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptxThe basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptx
heathfieldcps1
 
ANATOMY AND BIOMECHANICS OF HIP JOINT.pdf
ANATOMY AND BIOMECHANICS OF HIP JOINT.pdfANATOMY AND BIOMECHANICS OF HIP JOINT.pdf
ANATOMY AND BIOMECHANICS OF HIP JOINT.pdf
Priyankaranawat4
 
The simplified electron and muon model, Oscillating Spacetime: The Foundation...
The simplified electron and muon model, Oscillating Spacetime: The Foundation...The simplified electron and muon model, Oscillating Spacetime: The Foundation...
The simplified electron and muon model, Oscillating Spacetime: The Foundation...
RitikBhardwaj56
 
Hindi varnamala | hindi alphabet PPT.pdf
Hindi varnamala | hindi alphabet PPT.pdfHindi varnamala | hindi alphabet PPT.pdf
Hindi varnamala | hindi alphabet PPT.pdf
Dr. Mulla Adam Ali
 
Assessment and Planning in Educational technology.pptx
Assessment and Planning in Educational technology.pptxAssessment and Planning in Educational technology.pptx
Assessment and Planning in Educational technology.pptx
Kavitha Krishnan
 
writing about opinions about Australia the movie
writing about opinions about Australia the moviewriting about opinions about Australia the movie
writing about opinions about Australia the movie
Nicholas Montgomery
 
Pride Month Slides 2024 David Douglas School District
Pride Month Slides 2024 David Douglas School DistrictPride Month Slides 2024 David Douglas School District
Pride Month Slides 2024 David Douglas School District
David Douglas School District
 
Main Java[All of the Base Concepts}.docx
Main Java[All of the Base Concepts}.docxMain Java[All of the Base Concepts}.docx
Main Java[All of the Base Concepts}.docx
adhitya5119
 
Advanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docxAdvanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docx
adhitya5119
 
Liberal Approach to the Study of Indian Politics.pdf
Liberal Approach to the Study of Indian Politics.pdfLiberal Approach to the Study of Indian Politics.pdf
Liberal Approach to the Study of Indian Politics.pdf
WaniBasim
 
Introduction to AI for Nonprofits with Tapp Network
Introduction to AI for Nonprofits with Tapp NetworkIntroduction to AI for Nonprofits with Tapp Network
Introduction to AI for Nonprofits with Tapp Network
TechSoup
 
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
National Information Standards Organization (NISO)
 

Recently uploaded (20)

Digital Artefact 1 - Tiny Home Environmental Design
Digital Artefact 1 - Tiny Home Environmental DesignDigital Artefact 1 - Tiny Home Environmental Design
Digital Artefact 1 - Tiny Home Environmental Design
 
CACJapan - GROUP Presentation 1- Wk 4.pdf
CACJapan - GROUP Presentation 1- Wk 4.pdfCACJapan - GROUP Presentation 1- Wk 4.pdf
CACJapan - GROUP Presentation 1- Wk 4.pdf
 
PCOS corelations and management through Ayurveda.
PCOS corelations and management through Ayurveda.PCOS corelations and management through Ayurveda.
PCOS corelations and management through Ayurveda.
 
Film vocab for eal 3 students: Australia the movie
Film vocab for eal 3 students: Australia the movieFilm vocab for eal 3 students: Australia the movie
Film vocab for eal 3 students: Australia the movie
 
How to Manage Your Lost Opportunities in Odoo 17 CRM
How to Manage Your Lost Opportunities in Odoo 17 CRMHow to Manage Your Lost Opportunities in Odoo 17 CRM
How to Manage Your Lost Opportunities in Odoo 17 CRM
 
A Survey of Techniques for Maximizing LLM Performance.pptx
A Survey of Techniques for Maximizing LLM Performance.pptxA Survey of Techniques for Maximizing LLM Performance.pptx
A Survey of Techniques for Maximizing LLM Performance.pptx
 
Life upper-Intermediate B2 Workbook for student
Life upper-Intermediate B2 Workbook for studentLife upper-Intermediate B2 Workbook for student
Life upper-Intermediate B2 Workbook for student
 
ISO/IEC 27001, ISO/IEC 42001, and GDPR: Best Practices for Implementation and...
ISO/IEC 27001, ISO/IEC 42001, and GDPR: Best Practices for Implementation and...ISO/IEC 27001, ISO/IEC 42001, and GDPR: Best Practices for Implementation and...
ISO/IEC 27001, ISO/IEC 42001, and GDPR: Best Practices for Implementation and...
 
The basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptxThe basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptx
 
ANATOMY AND BIOMECHANICS OF HIP JOINT.pdf
ANATOMY AND BIOMECHANICS OF HIP JOINT.pdfANATOMY AND BIOMECHANICS OF HIP JOINT.pdf
ANATOMY AND BIOMECHANICS OF HIP JOINT.pdf
 
The simplified electron and muon model, Oscillating Spacetime: The Foundation...
The simplified electron and muon model, Oscillating Spacetime: The Foundation...The simplified electron and muon model, Oscillating Spacetime: The Foundation...
The simplified electron and muon model, Oscillating Spacetime: The Foundation...
 
Hindi varnamala | hindi alphabet PPT.pdf
Hindi varnamala | hindi alphabet PPT.pdfHindi varnamala | hindi alphabet PPT.pdf
Hindi varnamala | hindi alphabet PPT.pdf
 
Assessment and Planning in Educational technology.pptx
Assessment and Planning in Educational technology.pptxAssessment and Planning in Educational technology.pptx
Assessment and Planning in Educational technology.pptx
 
writing about opinions about Australia the movie
writing about opinions about Australia the moviewriting about opinions about Australia the movie
writing about opinions about Australia the movie
 
Pride Month Slides 2024 David Douglas School District
Pride Month Slides 2024 David Douglas School DistrictPride Month Slides 2024 David Douglas School District
Pride Month Slides 2024 David Douglas School District
 
Main Java[All of the Base Concepts}.docx
Main Java[All of the Base Concepts}.docxMain Java[All of the Base Concepts}.docx
Main Java[All of the Base Concepts}.docx
 
Advanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docxAdvanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docx
 
Liberal Approach to the Study of Indian Politics.pdf
Liberal Approach to the Study of Indian Politics.pdfLiberal Approach to the Study of Indian Politics.pdf
Liberal Approach to the Study of Indian Politics.pdf
 
Introduction to AI for Nonprofits with Tapp Network
Introduction to AI for Nonprofits with Tapp NetworkIntroduction to AI for Nonprofits with Tapp Network
Introduction to AI for Nonprofits with Tapp Network
 
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
 

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