编制企业全面预算的步骤学生:第一步:基础数据
用所给数据为计划期内的每月编制以下详细计算表:销售预算生产预算销售与存货现金回款结余材料采购预算预计采购现金支出人工费用预算制造费用预算产品预算经营费用预算投资决策预算
第二步:财务预算
现金预算
第三步:预计财务报表:
预计资产负债表预计利润表预计现金流量表
例如,如一种产品,单价130元,当季收70(3000~4000)1表预计销量预计单价预计金额期初应收款1季收入销售预算1季30001303900001500002730002季32001304160001170003季35001304550004季3300130429000合计130001301690000150000390000
f2季收入3季收入4季收入合计期末应收余额2表销售与存货1季预计销量期末存货期初存货3表生产预算1季预计销量期末存货合计期初存货预计产量3000910391093029803000910930
423000117000
291200408200124800
124800318500443300136500
136500300300436800128700
4160004550003003001711300128700
9001000232009309103350092093043300940920合计13000940930
2320093041309103220
3350092044209303490
4330094042409203320
合计130009401394093013010
4表材料采购预算A,56元,6千克,B,10元,42千克,当季付60存量空间800010000A,1季预计产量单耗耗用量期末存量期初存量预计采购量单价采购金额B,存量空间(35004500)1季预计产量单耗298042232204233490424332042合计1301042298061788085009000173805697328232206193208800850019620561098723349062094095008800216405612118443320619920910095001952056109312合计13010678060910090007816056437696
f耗用量期末存量起初存量预计采购量单价采购金额
12516380045201179610117960
13524400038001372410137240
14658430040001495810149580
13944390043001354410135440
54642390045205402210540220
5表预计采购现金支出1季应付款期初1季付款2季付款3季付款4季付款合计期末应付款800001291728209172886115228611521482672234382498844839884481624584261303210830564108305614685122551568979008合计8000021528824711227076414685129600152979008
6表人工费用预算(加工一件产品2小时,5元小时)1季预计产量标准工时预计工时298025960232202644053220033490269805349004332026640533200合计130102260205130100
标准工资率5(全公司)人工费用预算29800
7表制造费用预算工作量法折旧120000元(变动)保险、管理、维修(固定)131670元(与产品有关),13元变动制造费用总额工时分派率r