G&A Expense Budget
Old Carbon Steel Corporation, Inc.
August 12, 2008
This Month Budget FIXED Exec salaries Office salaries Employee benefits Payroll taxes Travel and entertainment Directors' fees and expenses Insurance Rent Depreciation Taxes Legal Audit Telephone Utilities Contributions Postage Dues Sundry $3,200 1,300 22,900 14,200 4,100 38,400 18,600 47,500 46,600 40,400 28,200 10,600 15,500 31,000 36,500 27,300 21,300 14,800 $1,900 8,700 19,800 7,500 5,100 36,100 10,000 49,700 30,200 59,900 31,200 11,800 10,300 39,300 43,700 30,500 30,800 20,300 ($1,300) 7,400 (3,100) (6,700) 1,000 (2,300) (8,600) 2,200 (16,400) 19,500 3,000 1,200 (5,200) 8,300 7,200 3,200 9,500 5,500 $31,100 36,400 222,660 28,900 15,100 187,300 64,100 377,500 334,000 415,900 214,800 87,200 15,200 68,000 87,900 130,400 142,100 91,000 $46,600 45,100 259,000 41,800 20,000 167,800 58,200 333,300 201,400 404,600 193,900 104,100 21,400 97,400 92,100 161,900 180,700 97,800 $15,500 8,700 36,340 12,900 4,900 (19,500) (5,900) (44,200) (132,600) (11,300) (20,900) 16,900 6,200 29,400 4,200 31,500 38,600 6,800 Actual Variance Budget Year to Date Actual Variance
VARIABLE Office salaries Employee benefits Payroll taxes Travel and entertainment Telephone and telegraph Stationary and office supplies Bad debts Postage Contributions Sundry TOTAL 23,000 29,800 4,700 36,100 4,600 6,600 11,600 18,700 47,900 42,100 $647,500 32,400 27,800 3,300 53,400 6,300 8,100 10,700 20,400 47,500 34,900 $691,600 9,400 (2,000) (1,400) 17,300 1,700 1,500 (900) 1,700 (400) (7,200) $44,100 53,000 292,600 14,400 111,400 47,500 15,100 57,700 131,400 316,800 232,700 $3,822,160 29,500 170,200 17,100 108,900 44,300 13,400 80,700 70,900 212,300 331,900 $3,606,300 (23,500) (122,400) 2,700 (2,500) (3,200) (1,700) 23,000 (60,500) (104,500) 99,200 ($215,860)
© Copyright, 2006, Jaxworks, All Rights Reserved.