SlideShare una empresa de Scribd logo
1 de 1
Descargar para leer sin conexión
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

Más contenido relacionado

Más de 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
 

Más de 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
 

Último

Making and Justifying Mathematical Decisions.pdf
Making and Justifying Mathematical Decisions.pdfMaking and Justifying Mathematical Decisions.pdf
Making and Justifying Mathematical Decisions.pdf
Chris Hunter
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdf
QucHHunhnh
 
The basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptxThe basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptx
heathfieldcps1
 
Activity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdfActivity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdf
ciinovamais
 

Último (20)

Unit-IV- Pharma. Marketing Channels.pptx
Unit-IV- Pharma. Marketing Channels.pptxUnit-IV- Pharma. Marketing Channels.pptx
Unit-IV- Pharma. Marketing Channels.pptx
 
Energy Resources. ( B. Pharmacy, 1st Year, Sem-II) Natural Resources
Energy Resources. ( B. Pharmacy, 1st Year, Sem-II) Natural ResourcesEnergy Resources. ( B. Pharmacy, 1st Year, Sem-II) Natural Resources
Energy Resources. ( B. Pharmacy, 1st Year, Sem-II) Natural Resources
 
Advanced Views - Calendar View in Odoo 17
Advanced Views - Calendar View in Odoo 17Advanced Views - Calendar View in Odoo 17
Advanced Views - Calendar View in Odoo 17
 
psychiatric nursing HISTORY COLLECTION .docx
psychiatric  nursing HISTORY  COLLECTION  .docxpsychiatric  nursing HISTORY  COLLECTION  .docx
psychiatric nursing HISTORY COLLECTION .docx
 
General Principles of Intellectual Property: Concepts of Intellectual Proper...
General Principles of Intellectual Property: Concepts of Intellectual  Proper...General Principles of Intellectual Property: Concepts of Intellectual  Proper...
General Principles of Intellectual Property: Concepts of Intellectual Proper...
 
Grant Readiness 101 TechSoup and Remy Consulting
Grant Readiness 101 TechSoup and Remy ConsultingGrant Readiness 101 TechSoup and Remy Consulting
Grant Readiness 101 TechSoup and Remy Consulting
 
ICT role in 21st century education and it's challenges.
ICT role in 21st century education and it's challenges.ICT role in 21st century education and it's challenges.
ICT role in 21st century education and it's challenges.
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
 
Measures of Central Tendency: Mean, Median and Mode
Measures of Central Tendency: Mean, Median and ModeMeasures of Central Tendency: Mean, Median and Mode
Measures of Central Tendency: Mean, Median and Mode
 
Making and Justifying Mathematical Decisions.pdf
Making and Justifying Mathematical Decisions.pdfMaking and Justifying Mathematical Decisions.pdf
Making and Justifying Mathematical Decisions.pdf
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdf
 
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
 
Key note speaker Neum_Admir Softic_ENG.pdf
Key note speaker Neum_Admir Softic_ENG.pdfKey note speaker Neum_Admir Softic_ENG.pdf
Key note speaker Neum_Admir Softic_ENG.pdf
 
The basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptxThe basics of sentences session 2pptx copy.pptx
The basics of sentences session 2pptx copy.pptx
 
Measures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SDMeasures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SD
 
Activity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdfActivity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdf
 
On National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan FellowsOn National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan Fellows
 
PROCESS RECORDING FORMAT.docx
PROCESS      RECORDING        FORMAT.docxPROCESS      RECORDING        FORMAT.docx
PROCESS RECORDING FORMAT.docx
 
Mixin Classes in Odoo 17 How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17  How to Extend Models Using Mixin ClassesMixin Classes in Odoo 17  How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17 How to Extend Models Using Mixin Classes
 
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
 

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