BUSINESS BUDGET
Month/Year: Aug-08 SUMMARY
Total income Total expenses Income less expenses: ACTUAL 339,760.00 BUDGETED 314,910.00 OVER BUDGET UNDER BUDGET
########## 1,318,080.00 ########## 1,003,170.00 ACTUAL 5,000.00 1,000.00 10,000.00 9,000.00 2,500.00 5,000.00 BUDGETED 4,500.00 980.00 98,000.00 8,000.00 2,600.00 4,000.00
114,420.00 24,850.00 89,570.00
OVER BUDGET 200,000.00 500.00 20.00 -88,000.00 1,000.00 -100.00 1,000.00 114,420.00 OVER BUDGET UNDER BUDGET -2,000.00 -2,000.00 -2,000.00 Increase Here 3%. NOTES UNDER BUDGET NOTES Increase advertising next year.
INCOME DETAILS
Sales Interest earned Fees Commissions Rent Royalties Other Total income:
########## 1,200,000.00
########## 1,318,080.00 ACTUAL 246,000.00 10,000.00 6,000.00 0.00 0.00 4,600.00 1,000.00 267,600.00 78.76% 12,000.00 5,000.00 500.00 14,000.00 6,000.00 4,000.00 200.00 300.00 0.00 0.00 0.00 0.00 42,000.00 12.36% 1,200.00 5,000.00 15,000.00 5,000.00 3,400.00 560.00 0.00 30,160.00 0.09 BUDGETED 248,000.00 12,000.00 8,000.00 0.00 0.00 5,600.00 1,200.00 274,800.00 87.26% 10,000.00 6,000.00 500.00 14,000.00 5,000.00 4,100.00 190.00 320.00 0.00 0.00 0.00 0.00 40,110.00 12.74% 1,500.00 6,000.00 15,789.00 4,800.00 3,000.00 600.00 0.00 31,689.00 0.10
EXPENSE DETAILS SELLING
Salaries and wages Commissions Advertising Delivery Shipping Travel Other Total sales expenses: Percent of total:
-1,000.00 -200.00 -7,200.00
ADMINISTRATIVE
Salaries and wages Employee benefits Payroll taxes Insurance Loans Office supplies Travel & entertainment Postage Furnishings Contributions Dues Other Total admin. expenses: Percent of total: 2,000.00 -1,000.00
1,000.00 -100.00 10.00 -20.00
1,890.00
SERVICE & EQUIPMENT
Accounting Legal Utilities Telephone Equipment purchases Rent & maintenance Other Total S&E expenses: Percent of total: -300.00 -1,000.00 -789.00 Too high. 200.00 400.00 -40.00 -1,529.00
© Copyright, 2003, JaxWorks, Inc., All Rights Reserved.
Income and Expenses Budget Versus Actual
2,000,000.00 1,800,000.00 1,600,000.00 1,400,000.00 1,200,000.00 1,000,000.00 800,000.00 600,000.00 400,000.00 200,000.00 0.00
1
Income Expense
2
© Copyright, 1999, JaxWorks, Inc., All Rights Reserved.
Administrative Expenses
16,000.00 14,000.00 12,000.00 10,000.00 8,000.00 6,000.00 4,000.00 2,000.00 0.00
Salaries Payroll Loans
Actual
Travel
Furnish
Dues
Budgeted
© Copyright, 1999, JaxWorks, Inc., All Rights Reserved.
Services Expenses
18,000.00 16,000.00 14,000.00 12,000.00 10,000.00 8,000.00 6,000.00 4,000.00 2,000.00 0.00 Accounting Utilities
Actual
Equipment
Budgeted
Other
© Copyright, 1999, JaxWorks, Inc., All Rights Reserved.
Income Details
1,600,000.00 1,400,000.00 1,200,000.00 1,000,000.00 800,000.00 600,000.00 400,000.00 200,000.00 0.00
Sales
Fees
Actual Income
Rent
Estimated Income
Other
© Copyright, 1999, JaxWorks, Inc., All Rights Reserved.
Selling Expense Details 300,000.00 250,000.00 200,000.00 150,000.00 100,000.00 50,000.00 0.00 Salaries Advertising
Actual
Shipping
Budgeted
Other
© Copyright, 1999, JaxWorks, Inc., All Rights Reserved.