Scribd
Upload
9 views2 pages

Project 2

Uploaded by

Sỳ Yến Nhi

Copyright:

© All Rights Reserved
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt

Project 2

Uploaded by

Sỳ Yến Nhi
9 views2 pages

Copyright

© © All Rights Reserved

Available Formats

XLSX, PDF, TXT or read online from Scribd

Did you find this document useful?

Is this content inappropriate?

Copyright:

© All Rights Reserved
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt
9 views2 pages

Project 2

Uploaded by

Sỳ Yến Nhi

Copyright:

© All Rights Reserved
Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt
You are on page 1/ 2

MINH LONG TIN HOC

MONTHLY BUDGET
BUDGET OVERVIEW
BUDGET TOTALS ESTIMATED PRIVATE ACTUAL DIFFERENCE
63,300.0 ESTIMATED
Income 63,300.00 126,600.00 57,450.00 (5,850.00) 0
Expenses 54,500.00 109,000.00 49,630.00 (4,870.00)
54,500.0
0
is cell. Top 5 Operating Expenses are automatically updated in Top5Expenses table, below.

WHAT ARE MY TOP 5 HIGHEST OPERATING EXPENSES?


Income Expenses
EXPENSE AMOUNT % OF EXPENSES 15% REDUCTION

Maintenance and repairs 4,600.00 9.3% 690.00 EXPENSE OVERVIEW


Supplies 4,500.00 9.1% 675.00 5,000.00 10.0%

Rent or mortgage 4,500.00 9.1% 675.00 4,000.00 8.0%

Taxes 3,200.00 6.4% 480.00 3,000.00 6.0%

Advertising 2,500.00 5.0% 375.00 2,000.00 4.0%


Total 1 19,300.00 38.9% 2,895.00 1,000.00 2.0%

0.00 0.0%
1 2 3 4 5

INCOME ESTIMATED ACTUAL TOP 5 AMOUNT DIFFERENCE AMOUNT % OF EXPENSES


Net sales 60,000.00 54,000.00 54,000.00 (6,000.00)
Interest income 3,000.00 3,000.00 3,000.00 0.00
Asset sales (gain/loss) 300.00 450.00 450.00 150.00
INCOME OVERVIEW
Total Income 63,300.00 57,450.00 (5,850.00) 60,000.00 70,000.00
50,000.00 60,000.00
40,000.00 50,000.00
40,000.00
30,000.00
PERSONNEL EXPENSES ESTIMATED ACTUAL TOP 5 AMOUNT DIFFERENCE 30,000.00
20,000.00 20,000.00
Wages 9,500.00 9,600.00 9,600.00 (100.00)
10,000.00 10,000.00
Employee benefits 4,000.00 0.00 0.00 4,000.00
0.00 0.00
Commission 5,000.00 4,500.00 4,500.00 500.00
ACTUAL ESTIMATED
Total Personnel Expenses 18,500.00 14,100.00 4,400.00

Total
MINH LONG TIN HOC

MONTHLY BUDGET
OPERATING EXPENSES ESTIMATED ACTUAL DIFFERENCE

Advertising 3,000.00 2,500.00 500.00

Bad debts 2,000.00 2,000.00

Cash discounts 1,500.00 2,175.00

Delivery costs 2,000.00 1,500.00

Depreciation 1,000.00 1,000.00

Dues and subscriptions 500.00 525.00

Insurance 1,300.00 1,275.00

Interest 2,000.00 2,200.00

Legal and auditing 1,000.00 800.00

Maintenance and repairs 4,500.00 4,600.00

Office supplies 800.00 750.00

Postage 400.00 350.00

Rent or mortgage 4,100.00 4,500.00

Sales expenses 350.00 400.00

Shipping and storage 900.00 840.00

Supplies 5,000.00 4,500.00

Taxes 3,000.00 3,200.00

Telephone 250.00 280.00

Utilities 1,400.00 1,385.00

Other 1,000.00 750.00

Page 2 of 2

You might also like