115三项费用预算及分析财务报表excel图表模板_第1页
115三项费用预算及分析财务报表excel图表模板_第2页
115三项费用预算及分析财务报表excel图表模板_第3页
115三项费用预算及分析财务报表excel图表模板_第4页
全文预览已结束

下载本文档

版权说明:本文档由用户提供并上传,收益归属内容提供方,若内容存在侵权,请进行举报或认领

文档简介

2013年三项费用预算表,,,,,,,,,,,,,

公司名称,xxxx信息有限公司,,,,,,,,,,,,

预算年度,,2013,,,,制表时间,,2012/11/1,,,,,

月份:,1,2,3,4,5,6,7,8,9,10,11,12,合计

管理费用,"21,160","21,261",21271,22262,22315,22315,22315,22315,22315,23320,23320,23320,267489

营业费用,2853.5,2816,2816,2816,2816,2816,2816,2816,2816,2816,2816,2816,33829.5

财务费用,218.49,218.49,218.49,217.49,217.49,217.49,268.98,280.98,282.98,282.98,271.98,259.98,2955.82

三项费用合计:,24231.99,24295.49,24305.49,25295.49,25348.49,25348.49,25399.98,25411.98,25413.98,26418.98,26407.98,26395.98,304274.32

管理费用:,,,,,,,,,,,,,

工资,14566,14666,14676,15667,15720,15720,15720,15720,15720,16725,16725,16725,"188,350"

职工福利基金,80,80,80,80,80,80,80,80,80,80,80,80,960

工会经费,0,0,0,0,0,0,0,0,0,0,0,0,0

职工教育经费,524,524,524,524,524,524,524,524,524,524,524,524,"6,288"

社会保险基金,850,850,850,850,850,850,850,850,850,850,850,850,"10,200"

保险费,200,200,200,200,200,200,200,200,200,200,200,200,"2,400"

业务招待费,"2,500","2,500","2,500","2,500","2,500","2,500","2,500","2,500","2,500","2,500","2,500","2,500","30,000"

差旅费,"1,500","1,500","1,500","1,500","1,500","1,500","1,500","1,500","1,500","1,500","1,500","1,500","18,000"

办公费,300,300,300,300,300,300,300,300,300,300,300,300,"3,600"

通讯费,,,,,,,,,,,,,0

小车费,,,,,,,,,,,,,0

税金,,,,,,,,,,,,,0

租赁费,,,,,,,,,,,,,0

资产占用费,,,,,,,,,,,,,0

修理费,,,,,,,,,,,,,0

低值易耗品摊销,80,80,80,80,80,80,80,80,80,80,80,80,960

折旧费,75,75,75,75,75,75,75,75,75,75,75,75,900

排污费,,,,,,,,,,,,,0

董事会会费,,,,,,,,,,,,,0

研究与开发费,,,,,,,,,,,,,0

存货盘盈盘亏,,,,,,,,,,,,,0

提取坏帐准备,20,21,21,21,21,21,21,21,21,21,21,21,251

提取存货跌价准备,8,8,8,8,8,8,8,8,8,8,8,8,96

无形资产摊销,,,,,,,,,,,,,0

中介机构费,,,,,,,,,,,,,0

检验费,,,,,,,,,,,,,0

会务费,,,,,,,,,,,,,0

报损费,,,,,,,,,,,,,0

咨询费,,,,,,,,,,,,,0

诉讼费,,,,,,,,,,,,,0

残联基金,208,208,208,208,208,208,208,208,208,208,208,208,"2,496"

内部培训费,208,208,208,208,208,208,208,208,208,208,208,208,"2,496"

招聘费,0,0,0,0,0,0,0,0,0,0,0,0,0

上交管理费,0,0,0,0,0,0,0,0,0,0,0,0,0

收取管理费,41,41,41,41,41,41,41,41,41,41,41,41,492

其他,0,0,0,0,0,0,0,0,0,0,0,0,0

管理费用合计,"21,160","21,261","21,271","22,262","22,315","22,315","22,315","22,315","22,315","23,320","23,320","23,320","267,489"

,,,,,,,,,,,,,0

营业费用:,,,,,,,,,,,,,0

通讯费,180,180,180,180,180,180,180,180,180,180,180,180,"2,160"

运输费,360,360,360,360,360,360,360,360,360,360,360,360,"4,320"

会务费,500,500,500,500,500,500,500,500,500,500,500,500,"6,000"

租赁费,0,0,0,0,0,0,0,0,0,0,0,0,0

折旧费,87.50,50,50,50,50,50,50,50,50,50,50,50,638

存货毁损,85,85,85,85,85,85,85,85,85,85,85,85,"1,020"

产品检验费,41,41,41,41,41,41,41,41,41,41,41,41,492

运费,640,640,640,640,640,640,640,640,640,640,640,640,"7,680"

返利,0,0,0,0,0,0,0,0,0,0,0,0,0

广告费,800,800,800,800,800,800,800,800,800,800,800,800,"9,600"

促销费,160,160,160,160,160,160,160,160,160,160,160,160,"1,920"

中介机构费,0,0,0,0,0,0,0,0,0,0,0,0,0

内部培训费,0,0,0,0,0,0,0,0,0,0,0,0,0

招聘费,0,0,0,0,0,0,0,0,0,0,0,0,0

其他,0,0,0,0,0,0,0,0,0,0,0,0,0

合计营业费用,"2,854","2,816","2,816","2,816","2,816","2,816","2,816","2,816","2,816","2,816","2,816","2,816","33,830"

,,,,,,,,,,,,,0

财务费用:,,,,,,,,,,,,,0

金融手续费,80,80,80,80,80,80,80,80,80,80,80,80,960

汇兑损益,0,0,0,0,0,0,0,0,0,0,0,0,0

贴现利息,0,0,0,0,0,0,0,0,0,0,0,0,0

折扣与折让,0,0,0,0,0,0,0,0,0,0,0,0,0

利息支出-USD,48.99,48.99,48.99,48.99,48.99,48.99,97.98,97.98,97.98,97.98,97.98,97.98,882

利息支出-RMB,94.50,94.50,94.50,94.50,9

温馨提示

  • 1. 本站所有资源如无特殊说明,都需要本地电脑安装OFFICE2007和PDF阅读器。图纸软件为CAD,CAXA,PROE,UG,SolidWorks等.压缩文件请下载最新的WinRAR软件解压。
  • 2. 本站的文档不包含任何第三方提供的附件图纸等,如果需要附件,请联系上传者。文件的所有权益归上传用户所有。
  • 3. 本站RAR压缩包中若带图纸,网页内容里面会有图纸预览,若没有图纸预览就没有图纸。
  • 4. 未经权益所有人同意不得将文件中的内容挪作商业或盈利用途。
  • 5. 人人文库网仅提供信息存储空间,仅对用户上传内容的表现方式做保护处理,对用户上传分享的文档内容本身不做任何修改或编辑,并不能对任何下载内容负责。
  • 6. 下载文件中如有侵权或不适当内容,请与我们联系,我们立即纠正。
  • 7. 本站不保证下载资源的准确性、安全性和完整性, 同时也不承担用户因使用这些下载资源对自己和他人造成任何形式的伤害或损失。

评论

0/150

提交评论