Back To Table of Contents

Download This Excel Worksheet Free - Click Here

  ANNUAL BUDGET FORECAST - 5 PROFIT CENTERS
Site Operating Exp Month Month Month Q1 Month Month Month Q2 S1 Month Month Month Q3 Month Month Month Q4 S2 Year
1 2 3 4 5 6 7 8 9 10 11 12
Site 1 $31,175 $30,675 $31,175 $93,025 $31,175 $32,075 $34,375 $97,625 $190,650 $34,175 $34,150 $34,775 $103,100 $34,675 $35,575 $35,575 $105,825 $208,925 $399,575
Salaries 10000 10000 10000 30000 10000 10000 13000 33000 63000 12000 12000 12000 36000 12000 12000 12000 36000 72000 135000
Supplies 3000 2500 3000 8500 2500 3000 2500 8000 16500 3300 2800 3300 9400 2800 3300 2800 8900 18300 34800
Equipment 4575 4575 4575 13725 4575 4575 4575 13725 27450 4575 4575 4575 13725 4575 4575 4575 13725 27450 54900
Lease Pmts 9600 9600 9600 28800 9600 9600 9600 28800 57600 9600 9600 9600 28800 9600 9600 9600 28800 57600 115200
Advertising 2500 2500 2500 7500 2500 2500 2500 7500 15000 2500 2500 2500 7500 2500 2500 2500 7500 15000 30000
Other 1500 1500 1500 4500 2000 2400 2200 6600 11100 2200 2675 2800 7675 3200 3600 4100 10900 18575 29675
Site 2 $29,700 $29,700 $29,700 $89,100 $30,200 $25,800 $28,100 $84,100 $173,200 $25,100 $25,575 $25,700 $76,375 $26,100 $27,000 $27,500 $80,600 $156,975 $330,175
Salaries 7500 7500 7500 22500 7500 7500 10000 25000 47500 7500 7500 7500 22500 7500 7500 7500 22500 45000 92500
Supplies 2000 2000 2000 6000 2000 2000 2000 6000 12000 2000 2000 2000 6000 2000 2500 2500 7000 13000 25000
Equipment 8000 8000 8000 24000 8000 2700 2700 13400 37400 2700 2700 2700 8100 2700 2700 2700 8100 16200 53600
Lease Pmts 8200 8200 8200 24600 8200 8200 8200 24600 49200 8200 8200 8200 24600 8200 8200 8200 24600 49200 98400
Advertising 2500 2500 2500 7500 2500 3000 3000 8500 16000 2500 2500 2500 7500 2500 2500 2500 7500 15000 31000
Other 1500 1500 1500 4500 2000 2400 2200 6600 11100 2200 2675 2800 7675 3200 3600 4100 10900 18575 29675
Site 3 $56,000 $56,000 $56,000 $168,000 $60,000 $60,900 $65,700 $186,600 $354,600 $60,700 $61,175 $61,300 $183,175 $61,700 $62,100 $62,600 $186,400 $369,575 $724,175
Salaries 20000 20000 20000 60000 22000 22000 27000 71000 131000 22000 22000 22000 66000 22000 22000 22000 66000 132000 263000
Supplies 5000 5000 5000 15000 5000 5000 5000 15000 30000 5000 5000 5000 15000 5000 5000 5000 15000 30000 60000
Equipment 9500 9500 9500 28500 11000 11000 11000 33000 61500 11000 11000 11000 33000 11000 11000 11000 33000 66000 127500
Lease Pmts 17000 17000 17000 51000 17000 17000 17000 51000 102000 17000 17000 17000 51000 17000 17000 17000 51000 102000 204000
Advertising 3000 3000 3000 9000 3000 3500 3500 10000 19000 3500 3500 3500 10500 3500 3500 3500 10500 21000 40000
Other 1500 1500 1500 4500 2000 2400 2200 6600 11100 2200 2675 2800 7675 3200 3600 4100 10900 18575 29675
Site 4 $28,500 $28,750 $28,750 $86,000 $29,250 $29,650 $30,100 $89,000 $175,000 $29,450 $29,925 $30,050 $89,425 $30,450 $30,850 $31,350 $92,650 $182,075 $357,075
Salaries 7700 7700 7700 23100 7700 7700 8350 23750 46850 7700 7700 7700 23100 7700 7700 7700 23100 46200 93050
Supplies 2100 2350 2350 6800 2350 2350 2350 7050 13850 2350 2350 2350 7050 2350 2350 2350 7050 14100 27950
Equipment 6500 6500 6500 19500 6500 6500 6500 19500 39000 6500 6500 6500 19500 6500 6500 6500 19500 39000 78000
Lease Pmts 8500 8500 8500 25500 8500 8500 8500 25500 51000 8500 8500 8500 25500 8500 8500 8500 25500 51000 102000
Advertising 2200 2200 2200 6600 2200 2200 2200 6600 13200 2200 2200 2200 6600 2200 2200 2200 6600 13200 26400
Other 1500 1500 1500 4500 2000 2400 2200 6600 11100 2200 2675 2800 7675 3200 3600 4100 10900 18575 29675
Site 5 $74,450 $74,450 $74,450 $223,350 $76,500 $76,900 $80,700 $234,100 $457,450 $77,625 $80,200 $80,325 $238,150 $80,800 $81,200 $81,700 $243,700 $481,850 $939,300
Salaries 31500 31500 31500 94500 33000 33000 37000 103000 197500 33000 35100 35100 103200 35100 35100 35100 105300 208500 406000
Supplies 7450 7450 7450 22350 7450 7450 7450 22350 44700 8200 8200 8200 24600 8200 8200 8200 24600 49200 93900
Equipment 8000 8000 8000 24000 8000 8000 8000 24000 48000 8100 8100 8100 24300 8100 8100 8100 24300 48600 96600
Lease Pmts 23550 23550 23550 70650 23550 23550 23550 70650 141300 23550 23550 23550 70650 23550 23550 23550 70650 141300 282600
Advertising 2450 2450 2450 7350 2500 2500 2500 7500 14850 2575 2575 2575 7725 2650 2650 2650 7950 15675 30525
Other 1500 1500 1500 4500 2000 2400 2200 6600 11100 2200 2675 2800 7675 3200 3600 4100 10900 18575 29675
TOTAL EXPENDITURES $219,825 $219,575 $220,075 $659,475 $227,125 $225,325 $238,975 $691,425 $1,350,900 $227,050 $231,025 $232,150 $690,225 $233,725 $236,725 $238,725 $709,175 $1,399,400 $2,750,300
Salaries 76700 76700 76700 230100 80200 80200 95350 255750 485850 82200 84300 84300 250800 84300 84300 84300 252900 503700 989550
Supplies 19550 19300 19800 58650 19300 19800 19300 58400 117050 20850 20350 20850 62050 20350 21350 20850 62550 124600 241650
Equipment 36575 36575 36575 109725 38075 32775 32775 103625 213350 32875 32875 32875 98625 32875 32875 32875 98625 197250 410600
Lease Pmts 66850 66850 66850 200550 66850 66850 66850 200550 401100 66850 66850 66850 200550 66850 66850 66850 200550 401100 802200
Advertising 12650 12650 12650 37950 12700 13700 13700 40100 78050 13275 13275 13275 39825 13350 13350 13350 40050 79875 157925
Other 7500 7500 7500 22500 10000 12000 11000 33000 55500 11000 13375 14000 38375 16000 18000 20500 54500 92875 148375

Back To Table of Contents

© Copyright, 2007, Jaxworks, All Rights Reserved.