You are on page 1of 1

Manufacturing Overhead Budget

For the Year ended 31/12/2013

First Second Third Fourth % of


Quarter Quarter Quarter Quarter Totals Total
Indirect Materials and Supplies $5,800 $5,900 $6,000 $7,000 $24,700 10.5%
Indirect Labor 12,600 12,600 12,600 12,600 50,400 21.3%
Employee Benefits 7,600 7,600 7,600 7,600 30,400 12.9%
Manufacturing Supervision 15,000 15,000 15,000 15,000 60,000 25.4%
Utilities Costs 2,900 2,900 2,900 2,900 11,600 4.9%
Small Tools 1,200 1,200 1,200 1,200 4,800 2.0%
Property Taxes 1,000 1,000 1,000 1,000 4,000 1.7%
Insurance 1,200 1,200 1,200 1,200 4,800 2.0%
Depreciation, Machinery 3,100 3,100 3,100 3,100 12,400 5.2%
Factory Rent 5,000 5,000 5,000 5,000 20,000 8.5%
Repairs and Maintenance 3,300 3,300 3,300 3,300 13,200 5.6%
Other
Other
Totals $58,700 $58,800 $58,900 $59,900 $236,300 100.0%

You might also like