Total Budgeted

৳1,299,000.00

Total Actual

৳1,268,700.00

Variance

+৳30,300.00

Lines Over Budget

7

Overall Utilization

98%

Budget vs Actual

Top 8 lines by budgeted amount

Utilization by Group

Actual as a share of budget

Budget Lines

12 line(s)
Action
4001Sales RevenueRevenueSales & Marketing৳500,000.00৳468,000.00+৳32,000.00
94%
Near Limit
4002Service RevenueRevenueSales & Marketing৳150,000.00৳162,500.00৳-12,500.00
108%
Over Budget
5001Salary ExpenseExpenseAdministration৳220,000.00৳219,800.00+৳200.00
100%
Over Budget
5002Rent ExpenseExpenseAdministration৳60,000.00৳60,000.00+৳0.00
100%
Over Budget
5003Utilities ExpenseExpenseProduction৳24,000.00৳27,650.00৳-3,650.00
115%
Over Budget
5004Office SuppliesExpenseAdministration৳12,000.00৳8,400.00+৳3,600.00
70%
On Track
5005Depreciation ExpenseExpenseProduction৳35,000.00৳35,000.00+৳0.00
100%
Over Budget
5006Marketing & AdsExpenseSales & Marketing৳45,000.00৳51,200.00৳-6,200.00
114%
Over Budget
5007Logistics & FreightExpenseLogistics৳38,000.00৳30,250.00+৳7,750.00
80%
On Track
1201Inventory PurchasesAssetProduction৳180,000.00৳174,300.00+৳5,700.00
97%
Near Limit