BUSINESS BUDGET

CURRENT BUDGET: GOODS

LABOR MATERIALS FIXED COST BUDGET ACTUAL UNDER/OVER

TASK HRS RATE UNITS $/UNIT
CATEGORY
Task 10 $ 15.00 50 $ 10.00 $ 200.00 $ 850.00 $ 800.00 $ (50.00)
Task $ - $ -
Task $ - $ -
Task $ - $ -
Task $ - $ -
$ 850.00 $ 800.00
CATEGORY
Task $ - $ -
Task $ - $ -
Task $ - $ -
Task $ - $ -
Task $ - $ -
$ - $ -
CATEGORY
Task $ - $ -
Task $ - $ -
Task $ - $ -
Task $ - $ -
$ - $ -
Task $ - $ -

TOTAL $ 850.00 $ 800.00

CURRENT BUDGET:
SERVICES

SUMMARY BUDGET ACTUAL UNDER/OVER

Total Income $ 7,270.00 $ 7,020.00 $ 250.00
Total Expenses $ 2,423.00 $ 2,250.00 $ 173.00

BUDGET ACTUAL UNDER/OVER

INCOME
OPERATING INCOME
Category 1 $ 6,000.00 $ 6,000.00 $ -
Category 2 $ 200.00 $ 150.00 $ (50.00)
Category 3 $ 100.00 $ 100.00 $ -
Category 4 $ 55.00 $ 20.00 $ (35.00)
Category 5 $ 500.00 $ 500.00 $ -
Category 6 $ 300.00 $ 200.00 $ (100.00)
Category 7 $ 115.00 $ 50.00 $ (65.00)

TOTAL $ 7,270.00 $ 7,020.00

EXPENSES
OPERATING EXPENSE
Accounting & Legal $ 2,250.00 $ 2,250.00 $ -
Advertising $ 25.00 $ (25.00)
Depreciation $ 40.00 $ (40.00)
Dues & Subscriptions $ 44.00 $ (44.00)
Insurance $ 20.00 $ (20.00)
Interest Expense $ 15.00 $ (15.00)
Maintenance/Improvements $ -
Taxes & Licenses $ 29.00 $ (29.00)
Telephone $ -
Travel $ -
Utilities $ -
Web Hosting & Domains
$ 2,423.00 $ 2,250.00
PAYROLL
Payroll Expenses $ -
Salaries & Wages $ -
Contractor Wages $ -
$ - $ -
OFFICE
Office Supplies $ -
Postage $ -
$ -
Clothing $ -
Cleaning $ -
Salon/Barber $ -
Pet Supplies $ -
$ - $ -
ENTERTAINMENT
Video/DVD/Movies $ -

Concerts/Plays $ -

Sports $ -

Outdoor Recreation $ -
$ -
HEALTH
Health Insurance $ -
Gym Membership $ -
Doctors/Dentist Visits $ -
Medicine/Prescriptions $ -
Veterinarian $ -
Life Insurance $ -
$ - $ -
VACATION/HOLIDAY
Airfare $ -
Accommodations $ -
Food $ -
Souvenirs $ -
Pet Boarding $ -
Rental Car $ -
$ - $ -
TOTAL $ 2,423.00 $ 2,250.00
Any articles, templates, or information provided by Smartsheet on the website are for reference
only. While we strive to keep the information up to date and correct, we make no representations
or warranties of any kind, express or implied, about the completeness, accuracy, reliability,
suitability, or availability with respect to the website or the information, articles, templates, or
related graphics contained on the website. Any reliance you place on such information is
therefore strictly at your own risk.