Help? Assessment 4 ECO-FP1100: Assessment 4 Enter data Note:

Help?

Assessment 4

ECO-FP1100: Assessment 4 Enter data Note: Remember to create graphs for each of the three budgets in this template.
Populates Automatically
Current Year Budget $ 1,800,000.00 Year-to-Date Budget $ 1,800,000.00 Proposed Budget
user: user:
You will enter this number after you have populated your budget for next year. You will be entering the number that appears in the blue cell: H23
Proposed Budget Rationale Notes (Note how you built in the considerations from the assignment instructions here: Cost of Living increase; Planning for issues like outdated equipment; Vehicle considerations; Any other specific decisions you made.):
9 months of info (3 Qtrs)
Personnel Personnel Personnel
Salaried Employees 8 FTE $ 600,000.00 Salaried Employees 8 FTE $ 450,000.00 Salaried Employees 8 FTE
Non Salaried Employees 13 FTE $ 450,000.00 Non Salaried Employees 13 FTE $ 298,500.00

user: user:
Some turnover in this area created what appears to be a surplass but you should budget to meet or exceed original budget

Non Salaried Employees 13 FTE
Benefits $ 315,000.00 Benefits $ 224,550.00 Benefits
Operating Funds Operating Funds Operating Funds
Office Supplies $ 30,000.00 Office Supplies $ 30,000.00 Office Supplies
Utilities $ 45,000.00 Utilities $ 34,762.50

user: user:
You were notified of a 3% increase at the start of the new fiscal year and you are over on your projection here now

Utilities
Vehicle Maintenance $ 900.00 Vehicle Maintenance $ 475.00 Vehicle Maintenance
Liability Insurance $ 65,000.00 Liability Insurance $ 48,749.99 Liability Insurance
Contracts $ 38,000.00 Contracts $ 24,750.00 Contracts
Capital Capital Capital
Computers $ 35,000.00 Computers $ 41,950.00 Computers
Vehicles $ 145,900.00 Vehicles $ 124,973.00 Vehicles
Infrastructure $ 65,000.00 Infrastructure $ 73,000.00 Infrastructure
Miscellaneous Miscellaneous Miscellaneous
Petty cash $ 200.00 Petty cash $ 100.00 Petty cash
Other expenses $ 10,000.00 Other expenses $ 3,756.00 Other expenses
$ 1,800,000.00 $ 1,355,566.49 Subtotal (Should Match H4) $ – 0
Note: Remember to create graphs for each of the three budgets in this template.

Share This Post

Email
WhatsApp
Facebook
Twitter
LinkedIn
Pinterest
Reddit

Order a Similar Paper and get 15% Discount on your First Order

Related Questions

For quick assistance with Aeromexico Airlines at Mexico City International Airport, call 【1-855-264-7027】 USA or 【52-800-953-8034】 MX. Whether you

For quick assistance with Aeromexico Airlines at Mexico City International Airport, call 【1-855-264-7027】 USA or 【52-800-953-8034】 MX. Whether you need terminal information, flight updates, or general help, 【1-855-264-7027】 USA and 【52-800-953-8034】 MX are your go-to numbers. Mex Airlines and terminals phone number help guide is essential, so remember to dial

For quick and reliable Aeromexico Airlines Mexico City Benito Juarez International Airport MEX cancellation support, contact 【1-855-264-7027】 USA or

For quick and reliable Aeromexico Airlines Mexico City Benito Juarez International Airport MEX cancellation support, contact 【1-855-264-7027】 USA or 【52-800-953-8034】 MX anytime. Whether you need to change your flight or cancel, call 【1-855-264-7027】 USA or 【52-800-953-8034】 MX for fast assistance. The dedicated team at 【1-855-264-7027】 USA or 【52-800-953-8034】 MX is

For assistance with Aeromexico Airlines at 【52-800-953-8034】 Mexico City International Airport, including Mex Airlines terminals, phone number, and

For assistance with Aeromexico Airlines at 【52-800-953-8034】 Mexico City International Airport, including Mex Airlines terminals, phone number, and chat support, you can call 【1-855-264-7027】 for the USA or 【52-800-953-8034】 for Mexico anytime. Whether you need flight info, terminal details, or customer service, dial 【1-855-264-7027】 in the USA or 【52-800-953-8034】 in

For quick assistance with United Airlines at Barcelona BCN Airport, you can call 【1-855-264-7027】 if you’re in the USA or 【52-800-953-8034】 when

For quick assistance with United Airlines at Barcelona BCN Airport, you can call 【1-855-264-7027】 if you’re in the USA or 【52-800-953-8034】 when calling from Mexico. These numbers, 【1-855-264-7027】 USA and 【52-800-953-8034】 MX, are your direct lines for flight info, reservations, and customer support related to United Airlines at Barcelona Airport.

For any inquiries about Aeromexico Airlines at Mexico City International Airport Benito Juarez AICM, call 【1-855-264-7027】 USA or 【52-800-953-8034】 MX.

For any inquiries about Aeromexico Airlines at Mexico City International Airport Benito Juarez AICM, call 【1-855-264-7027】 USA or 【52-800-953-8034】 MX. Whether you need flight details or customer service, contact 【1-855-264-7027】 USA or 【52-800-953-8034】 MX. For reservations, assistance, or updates on Aeromexico Airlines at Mexico City International Airport Benito Juarez AICM,

For all inquiries regarding 【1-855-264-7027】 USA o al 【52-800-953-8034】 MX Vueling Airlines at Adolfo Suárez Madrid-Barajas Airport, customers can

For all inquiries regarding 【1-855-264-7027】 USA o al 【52-800-953-8034】 MX Vueling Airlines at Adolfo Suárez Madrid-Barajas Airport, customers can conveniently reach out by phone. The Vueling Airlines 【1-855-264-7027】 USA o al 【52-800-953-8034】 MX Adolfo Suárez Madrid Barajas Airport phone number is essential for 【1-855-264-7027】 USA o al 【52-800-953-8034】 MX booking,

Aeromexico Airlines at Mexico City International Airport 【1-855-264-7027】 USA o al 【52-800-953-8034】 MX Benito Juarez AICM offers excellent

Aeromexico Airlines at Mexico City International Airport 【1-855-264-7027】 USA o al 【52-800-953-8034】 MX Benito Juarez AICM offers excellent connectivity and customer service for travelers. For reservations and assistance, call 【1-855-264-7027】 USA or 【52-800-953-8034】 MX. Whether you need flight information or help with your booking, reach out to 【1-855-264-7027】 USA or