MINH LONG TIN HOC

MONTHLY BUDGET
BUDGET OVERVIEW
BUDGET TOTALS ESTIMATED PRIVATE ACTUAL DIFFERENCE
Income 63,300.00 126,600.00 57,450.00 (5,850.00) ESTIMATED ACTUAL
63,300.00
Expenses 54,500.00 109,000.00 49,630.00 (4,870.00) 57,450.00 54,500.00
49,630.00

s cell. Top 5 Operating Expenses are automatically updated in Top5Expenses table, below.

WHAT ARE MY TOP 5 HIGHEST OPERATING EXPENSES?

EXPENSE AMOUNT % OF EXPENSES 15% REDUCTION Income Expenses

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 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
Wages 9,500.00 9,600.00 9,600.00 (100.00) 20,000.00
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
 MINH LONG TIN HOC

MONTHLY BUDGET
BUDGET OVERVIEW
BUDGET TOTALS ESTIMATED PRIVATE ACTUAL DIFFERENCE
Income 63,300.00 126,600.00 57,450.00 (5,850.00) ESTIMATED ACTUAL
63,300.00
Expenses 54,500.00 109,000.00 49,630.00 (4,870.00) 57,450.00 54,500.00
49,630.00

his cell. Top 5 Operating Expenses are automatically updated in Top5Expenses table, below.

WHAT ARE MY TOP 5 HIGHEST OPERATING EXPENSES?

EXPENSE AMOUNT % OF EXPENSES 15% REDUCTION Income Expenses

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 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
Wages 9,500.00 9,600.00 9,600.00 (100.00) 20,000.00
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

Page 2 of 3
MINH LONG TIN HOC 215

MONTHLY BUDGET
OPERATING EXPENSES ESTIMATED ACTUAL DIFFERENCE

Advertising 3,000.00 2,500.00 500.00

Bad debts 2,000.00 2,000.00 0.00

Cash discounts 1,500.00 2,175.00 (675.00)

Delivery costs 2,000.00 1,500.00 500.00

Depreciation 1,000.00 1,000.00 0.00

Dues and subscriptions 500.00 525.00 (25.00)

Insurance 1,300.00 1,275.00 25.00

Interest 2,000.00 2,200.00 (200.00)

Legal and auditing 1,000.00 800.00 200.00

Maintenance and repairs 4,500.00 4,600.00 (100.00)

Office supplies 800.00 750.00 50.00

Postage 400.00 350.00 50.00

Rent or mortgage 4,100.00 4,500.00 (400.00)

Sales expenses 350.00 400.00 (50.00)

Shipping and storage 900.00 840.00 60.00

Supplies 5,000.00 4,500.00 500.00

Taxes 3,000.00 3,200.00 (200.00)

Telephone 250.00 280.00 (30.00)

Utilities 1,400.00 1,385.00 15.00

Other 1,000.00 750.00 250.00

Page 3 of 3