Professional Documents
Culture Documents
Business Budget 0
Business Budget 0
Current Budget
$2,250.00
SUMMARY
Total Income
Total Expenses
BUDGET
$
$
7,270.00
2,423.00
BUDGET
INCOME
OPERATING INCOME
Category 1
Category 2
Category 3
Category 4
Category 5
Category 6
Category 7
$
$
$
$
$
$
$
TOTAL
6,000.00
200.00
100.00
55.00
500.00
300.00
115.00
7,270.00
EXPENSES
OPERATING EXPENSE
Accounting & Legal
Advertising
Depreciation
Dues & Subscriptions
Insurance
Interest Expense
Maintenance/Improvements
Taxes & Licenses
Telephone
$
$
$
$
$
$
2,250.00
25.00
40.00
44.00
20.00
15.00
29.00
Travel
Utiliites
Web Hosting & Domains
$
2,423.00
PAYROLL
Payroll Expenses
Salaries & Wages
Contractor Wages
$
OFFICE
Office Supplies
Postage
Clothing
Cleaning
Salon/Barber
Pet Supplies
ENTERTAINMENT
Video/DVD/Movies
Concerts/Plays
Sports
Outdoor Recreation
HEALTH
Health Insurance
Gym membership
Doctors/Dentist visits
Medicine/Prescriptions
Veterinarian
Life Insurance
VACATION/HOLIDAY
Airfare
Accomodations
Food
Souvenirs
Pet Boarding
Rental car
TOTAL
2,423.00
udget
$7,020.00
ACTUAL
$
$
UNDER/OVER
7,020.00 $
2,250.00 $
ACTUAL
$
$
$
$
$
$
$
250.00
173.00
UNDER/OVER
6,000.00
150.00
100.00
20.00
500.00
200.00
50.00
$
$
$
$
$
$
$
(50.00)
(35.00)
(100.00)
(65.00)
$
$
$
$
$
$
$
$
$
(25.00)
(40.00)
(44.00)
(20.00)
(15.00)
(29.00)
-
7,020.00
2,250.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
2,250.00
2,250.00
Business Budget
Current Budg
$800.00
LABOR
TASK
CATEGORY
Task
Task
Task
Task
Task
CATEGORY
Task
Task
Task
Task
Task
CATEGORY
Task
Task
Task
Task
Task
TOTAL
HRS
RATE
10 $ 15.00
MATERIALS
UNITS
50
Current Budget
$850.00
BUDGET
$
MATERIALS
FIXED COST
ACTUAL
850.00 $
BUDGET
800.00
ACTUAL
$/UNIT
$ 10.00
200.00 $
$
$
$
$
$
850.00 $
850.00 $
800.00
800.00
$
$
$
$
$
$
$
$
$
$
$
$
850.00
800.00
$850.00
UNDER/OVER
$
50.00
UNDER/OVER
$
$
$
$
$
(50.00)
-
$
$
$
$
$
$
$
$
$
$