M3 Flashcards
Target Level of Ending Inventory
Production Budget (1)
GIVEN
Beginning Inventory
Production Budget (1)
First month: GIVEN
Succeeding months: TARGET LEVEL OF ENDING INVENTORY of Previous month
Required Production
Production Budget (1)
SUM of Total + Beginning Inventory
Units
Production Budget (2)
PROJECTED SALES (PB1)
Sales in Peso
Production Budget (2)
PRODUCT of Selling Price * Units
Collection from Current Month
Production Budget (2)
Percentage: GIVEN, Base price: SALES IN PESO
Collection from Previous Month
Production Budget (2), Month After Sale
Percentage: GIVEN, Base price: SALES IN PESO
Collection from Two Months Prior
Production Budget (2), 2 Months After Sale
Percentage: GIVEN, Base price: SALES IN PESO
Total Collection from Sales
Production Budget (2)
SUM of all Collections
Required Production
Production Budget (2)
REQUIRED PRODUCTION (PB1)
Cost in Peso
Production Budget (2)
PRODUCT of Cost * Required Production
Payment for Current Month
Production Budget (2), Month of Sale
Percentage: GIVEN, Base price: COST IN PESO
Payment for Previous Month
Production Budget (2), 1 Month after Sale
Percentage: GIVEN, Base price: COST IN PESO
Payment for 2 Months Prior
Production Budget (2), 2 Months after Sale
Percentage: GIVEN, Base price: COST IN PESO
Total Payment for Costs
Production Budget (2)
SUM of all Payments
Total Payment for Purchases
Operations Budget
TOTAL PAYMENT FOR COSTS (PB2)
Rent Payments
Operations Budget
GIVEN
Wages
Operations Budget
GIVEN
Salaries
Operations Budget
GIVEN
Tax Payment
Operations Budget
GIVEN
Fixed Asset Outlay
Operations Budget
GIVEN
Interest Payment
Operations Budget
GIVEN
Cash Dividend
Operations Budget
GIVEN
Principal Payment
Operations Budget
GIVEN