三項(xiàng)費(fèi)用預(yù)算及分析

2013年三項(xiàng)費(fèi)用預(yù)算表,,,,,,,,,,,,,

公司名稱,華云信息有限公司,,,,,,,,,,,,

預(yù)算年度,,2013,,,,制表時(shí)間,,2012/11/1,,,,,

月份:,1,2,3,4,5,6,7,8,9,10,11,12,合計(jì)

管理費(fèi)用,"21,160","21,261",21271,22262,22315,22315,22315,22315,22315,23320,23320,23320,267489

營(yíng)業(yè)費(fèi)用,2853.5,2816,2816,2816,2816,2816,2816,2816,2816,2816,2816,2816,33829.5

財(cái)務(wù)費(fèi)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

三項(xiàng)費(fèi)用合計(jì):,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

管理費(fèi)用:,,,,,,,,,,,,,

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

職工福利基金,80,80,80,80,80,80,80,80,80,80,80,80,960

工會(huì)經(jīng)費(fèi),0,0,0,0,0,0,0,0,0,0,0,0,0

職工教育經(jīng)費(fèi),524,524,524,524,524,524,524,524,524,524,524,524,"6,288"

社會(huì)保險(xiǎn)基金,850,850,850,850,850,850,850,850,850,850,850,850,"10,200"

保險(xiǎn)費(fèi),200,200,200,200,200,200,200,200,200,200,200,200,"2,400"

業(yè)務(wù)招待費(fèi),"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"

差旅費(fèi),"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"

辦公費(fèi),300,300,300,300,300,300,300,300,300,300,300,300,"3,600"

通訊費(fèi),,,,,,,,,,,,,0

小車費(fèi),,,,,,,,,,,,,0

稅金,,,,,,,,,,,,,0

租賃費(fèi),,,,,,,,,,,,,0

資產(chǎn)占用費(fèi),,,,,,,,,,,,,0

修理費(fèi),,,,,,,,,,,,,0

低值易耗品攤銷,80,80,80,80,80,80,80,80,80,80,80,80,960

折舊費(fèi),75,75,75,75,75,75,75,75,75,75,75,75,900

排污費(fèi),,,,,,,,,,,,,0

董事會(huì)會(huì)費(fèi),,,,,,,,,,,,,0

研究與開(kāi)發(fā)費(fèi),,,,,,,,,,,,,0

存貨盤(pán)盈盤(pán)虧,,,,,,,,,,,,,0

提取壞帳準(zhǔn)備,20,21,21,21,21,21,21,21,21,21,21,21,251

提取存貨跌價(jià)準(zhǔn)備,8,8,8,8,8,8,8,8,8,8,8,8,96

無(wú)形資產(chǎn)攤銷,,,,,,,,,,,,,0

中介機(jī)構(gòu)費(fèi),,,,,,,,,,,,,0

檢驗(yàn)費(fèi),,,,,,,,,,,,,0

會(huì)務(wù)費(fèi),,,,,,,,,,,,,0

報(bào)損費(fèi),,,,,,,,,,,,,0

咨詢費(fèi),,,,,,,,,,,,,0

訴訟費(fèi),,,,,,,,,,,,,0

殘聯(lián)基金,208,208,208,208,208,208,208,208,208,208,208,208,"2,496"

內(nèi)部培訓(xùn)費(fèi),208,208,208,208,208,208,208,208,208,208,208,208,"2,496"

招聘費(fèi),0,0,0,0,0,0,0,0,0,0,0,0,0

上交管理費(fèi),0,0,0,0,0,0,0,0,0,0,0,0,0

收取管理費(fèi),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

管理費(fèi)用合計(jì),"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

營(yíng)業(yè)費(fèi)用:,,,,,,,,,,,,,0

通訊費(fèi),180,180,180,180,180,180,180,180,180,180,180,180,"2,160"

運(yùn)輸費(fèi),360,360,360,360,360,360,360,360,360,360,360,360,"4,320"

會(huì)務(wù)費(fèi),500,500,500,500,500,500,500,500,500,500,500,500,"6,000"

租賃費(fèi),0,0,0,0,0,0,0,0,0,0,0,0,0

折舊費(fèi),87.50,50,50,50,50,50,50,50,50,50,50,50,638

存貨毀損,85,85,85,85,85,85,85,85,85,85,85,85,"1,020"

產(chǎn)品檢驗(yàn)費(fèi),41,41,41,41,41,41,41,41,41,41,41,41,492

運(yùn)費(fèi),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

廣告費(fèi),800,800,800,800,800,800,800,800,800,800,800,800,"9,600"

促銷費(fèi),160,160,160,160,160,160,160,160,160,160,160,160,"1,920"

中介機(jī)構(gòu)費(fèi),0,0,0,0,0,0,0,0,0,0,0,0,0

內(nèi)部培訓(xùn)費(fèi),0,0,0,0,0,0,0,0,0,0,0,0,0

招聘費(fèi),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

合計(jì)營(yíng)業(yè)費(fèi)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

財(cái)務(wù)費(fèi)用:,,,,,,,,,,,,,0

金融手續(xù)費(fèi),80,80,80,80,80,80,80,80,80,80,80,80,960

匯兌損益,0,0,0,0,0,0,0,0,0,0,0,0,0

貼現(xiàn)利息,0,0,0,0,0,0,0,0,0,0,0,0,0

折扣與折讓,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