Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

2016 Actuals (annual) % to sales

Sales
Cash Sales (30 days x 150 kg x $35.00 per kg)
Cash Sales (30 days x 150 kg x $36.16667 per kg)
$ 36.17
Boat Expenses
Petrol & Oil
Depreciation of Cod Boat
Cod Boat Registration & Insur
Depreciation 3 Outboard Boats
3 Outboard Boats Reg & Insur
Repairs to Cod Boat Equip
Mobile Phone Expenses
Six Crew’s Wages
Six Crew’s Super

Cod Nets Expenses


Repairs to Cod Nets
Fish food Expenses
License Fee

Vehicle Expenses
Petrol, Oil & Tyres
Depreciation of Vehicles
Vehicles Registration & Insurance

Administration Expenses
Post Box Hire
Depreciation of Office Equipment
Stationery Office & general admin
Home Office Electricity
Fishing Association Subscription
Sickness & Accident Insurance

Finance
Interest Expense
Loan Service fees
Bank Fees

Total Budgeted Expenses


Budgeted Net Profit
2016 average for each 2017 Budget for
each operating
operating month
month 2017 Budgeted (annual) % to sales

You might also like