+ All Categories
Home > Documents > Rooms Division Cost Budget

Rooms Division Cost Budget

Date post: 04-Jun-2018
Category:
Upload: manishpandey1972
View: 227 times
Download: 0 times
Share this document with a friend

of 41

Transcript
  • 8/13/2019 Rooms Division Cost Budget

    1/41

    Cost Beased on Purchsing and Labor Cost

    Cost per Occupied Room

    Complete a line with order details at the time of processing an order

    Input net amounts (without VAT)

    include all purchases including purchasing card / petty cash / transfers from food stock etc

    If purchasing card / petty cash used enter P/card or P/cash in PO numer column

    !"ery line #owned# y someone $ other indi"iduals my raise orders on the line ut only with the permission of the #owner#

    %eceipt goods when recei"ed and enter receipt numer

    &inance to include standard charges not raised in Oracle (miniar rental etc)

    &inance to input fle' udgets in column of ummary sheet

    &inance to complete #includes# section (line *+) with specific items to e included for each line (only re,uired where not o

    &inance to agree #owner# for each line and enter initials into Column & of summary sheet

    each sheet can e used stand alone for each deaprtment with some changes$as following $for !'ample

    -$as &.O.eaprtment

    it will delt as housekeeping

    as for uppliers $Paper$rochours$C.$Compansations$let us see

    0- Personal !'pensses

    0* mall !,uepment as $foto Copier/PC/Visa 1achen/0 2 Office upply

    0 3 4ew Paper$

    0 3 PA%T Of CO1PA4ATIO4 $If the Prolem Came &rom &.O epartment as $5ate to check the In $Check the 6uest in

    0 1isl.(as 7ne'pected Things/Accedant) -st aid

    6o to O"er View

  • 8/13/2019 Rooms Division Cost Budget

    2/41

  • 8/13/2019 Rooms Division Cost Budget

    3/41

    Period Start Date End Date No of Days

    1 1-Jan-09 31-Jan-09 31

    1-!eb-09 "-!eb-09 "

    3 1-#ar-09 31-#ar-09 31

    $ 1-%&r-09 30-%&r-09 30

    ' 1-#ay-09 31-#ay-09 31

    ( 1-Jun-09 30-Jun-09 30

    ) 1-Ju*-09 31-Ju*-09 31

    " 1-%ug-09 31-%ug-09 31

    9 1-Se&-09 30-Se&-09 3010 1-+ct-09 31-+ct-09 31

    11 1-No,-09 30-No,-09 30

    1 1-Dec-09 31-Dec-09 31

    ack to O"erView

  • 8/13/2019 Rooms Division Cost Budget

    4/41

    8ere 9e are etting thePeriod$period:2; daysstart from $end with

  • 8/13/2019 Rooms Division Cost Budget

    5/41

    Budget Contro* Sheet Contro* .r B/D Before / i** be 2iced1

    Jan-09

    4oo5s E6&enses !*e6ed Budget S&end to Date 7ar to bud !orecast< *-=>?;.;; < ;.;; < *-=>?;.;;

    Confernce Agency Commission < ;.;; < ;.;; < ;.;;

    < 2@2.;; < 3?*.?2 < 2@2.;;

    < ;.;; < +.2+ < ;.;;

    < -=;*+.;; < ;.;; < -=;*+.;;

    < ;.;; < ;.;; < ;.;;

    < ?2.;; < 2@?.@2 < ?2.;;

    < =+*@.;; < =2?*.?; < =+*@.;;

    < +2>.;; < +*;.>2 < +2>.;;

    < -=;@+.;; < ;.;; < -=;@+.;;

    < *2=;*3.;; < ;.;; < *2=;*3.;;

    < 3=;>3.;; < ;.;; < 3=;>3.;;

    < ;;.;; < ;.;; < ;;.;;

    5aundry

    Cleaning upplies

    Personal !'penses (Comp.)

    Cleaning Contract

    !ntertainment/%ecrations

    !,uipment !'pense (mall)

    6uest upplies

    Office upplies

    O"erooking Compansation

    Commissions (T.A -;B)

    In 8ouse Audio Visual

    !,uipment %entals

    http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/http://var/www/apps/conversion/tmp/scratch_3/
  • 8/13/2019 Rooms Division Cost Budget

    6/41

    1

    !*e6 Budget

    000 8

    ate upplier escription Amount Orderer PO 4umer %eceipt 4o

    ota* ;.;; ?;.;;

    E*-=>?;.;;

    E*-=>?;.;;

    E*-=>?;.;;

    E*-=>?;.;;

    E*-=>?;.;;

    E*-=>?;.;;E*-=>?;.;;

    E*-=>?;.;;

    E*-=>?;.;;

    E*-=>?;.;;

    E*-=>?;.;;

    E*-=>?;.;;

    E*-=>?;.;;

    E*-=>?;.;;

  • 8/13/2019 Rooms Division Cost Budget

    10/41

    C*eaning Su&&*ies

    1

    !*e6 Budget

    E2@2.;;

    ate upplier escription Amount Orderer Product 4umer %eceipt 4o %emaining udget

    *+.;*.;? FFF Cleaning materials E3?*.?2 5! XXXX $E@>.?2$E@>.?2

    $E@>.?2

    $E@>.?2

    $E@>.?2

    $E@>.?2

    $E@>.?2

    $E@>.?2

    $E@>.?2

    $E@>.?2

    $E@>.?2

    $E@>.?2$E@>.?2

    $E@>.?2

    ota* E3?*.?2 $E@>.?2

    Includes D$

    ack to O"erView

    8ereweha"eto

    checkwhycrosed

    (udget

  • 8/13/2019 Rooms Division Cost Budget

    11/41

    Persona* E6&enses

  • 8/13/2019 Rooms Division Cost Budget

    12/41

    1

    !*e6 Budget

    >0

    Amount Orderer Initials %eceipt 4o0 %emaining udgetE*.2? 5! $E*.2?

    E2;.2> 5! $E2*.?+

    E-?.>; 5! $E;.++

    E-3.?; 5! $E+.2+

    $E+.2+

    $E+.2+

    $E+.2+$E+.2+

    $E+.2+

    $E+.2+

    $E+.2+

    $E+.2+

    $E+.2+

    $E+.2+

    E+.2+ $E+.2+

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    13/41

    C*eaning Contract 1

    !*e6 Budget

    :1;0(

    ate upplier escription Amount Orderer Initials

    ota* :0

    Includes D$

    ack to O"erView

  • 8/13/2019 Rooms Division Cost Budget

    14/41

    %eceipt 4o0 %emaining udget:1;0(

    :1;0(

    :1;0(

    :1;0(

    :1;0(

    :1;0(

    :1;0(:1;0(

    :1;0(

    :1;0(

    :1;0(

    :1;0(

    :1;0(

    :1;0(

    :1;0(

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    15/41

    Entertain5ent4ecrations 1

    !*e6 Budget

    :9"

    ate upplier escription Amount Orderer Initials

    ota* :0

    Includes D$

    ack to O"erView

  • 8/13/2019 Rooms Division Cost Budget

    16/41

    %eceipt 4o0 %emaining udget

    :9"

    :9"

    :9"

    :9"

    :9"

    :9":9"

    :9"

    :9"

    :9"

    :9"

    :9"

    :9"

    :9":9"

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    17/41

    E?ui&5ent E6&ense

  • 8/13/2019 Rooms Division Cost Budget

    18/41

    %emaining udget

    :''':3"'

    :3$)

    :3$)

    :3$)

    :3$)

    :3$)

    :3$)

    :3$)

    :3$)

    :3$)

    :3$):3$)

    :3$)

    :3$)

  • 8/13/2019 Rooms Division Cost Budget

    19/41

    6uest upplies -

    &le' udget

    G=+-.;;

    ate upplier escription Amount Orderer eceipt 4o*+.;*.;? 6uest International oap etc :$)3 sr. SR*+.;*.;? 6uest International oap etc :999 sr. XXXX2

    *+.;*.;? 6uest International coffee and tea :10 sr. XXXX3

    *+.;*.;? 6uest International water :1'$ sr. XXXX4

    *+.;*.;? 6uest International note ooks :'00 XXXX5

    *+.;*.;? 6uest International toilet roll :)9$

    *+.;*.;? 6uest International slippers :10

    -2.;2.;? 6uest International slippers :10

    -2.;2.;? 6uest International oap etc :("9

    -2.;2.;? 6uest International toilet roll :""

    -2.;2.;? 6uest International coffee and tea :3""-2.;2.;? 6uest International milk :$

    -2.;2.;? 6uest International Turndown chocolate :'0

    *@.;*.;? 6uest International PA toilet roll :3$$

    Includes D$ ota* E=2?*.?;

    ack to O"erView

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    20/41

    %emaining udget

    :';1$:$;1$3

    :3;933

    :3;))"

    :3;)9

    :;$"$

    :;3($

    :;$$

    :1;''(

    :1;()

    :")9:"3)

    :'")

    :$

    :$

    :$

    :$

    :$

    :$

    :$

    :$

    :$

    :$

  • 8/13/2019 Rooms Division Cost Budget

    21/41

    +,erbooing Co5&ansation 1

    !*e6 Budget

    :1;0"(

    ate upplier escription Amount Orderer %eceipt 4o0

    ota* :0

    Includes D$

    ack to O"erView

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    22/41

    %emaining udget

    :1;0"(:1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

    :1;0"(

  • 8/13/2019 Rooms Division Cost Budget

    23/41

    +ffice Su&&*ies 1

    !*e6 Budget

    >(39

    ate upplier escription Amount2/?/*;;? 5onsdale &ront Office tationary :33

    2/?/*;;? 5yreco Toner/staples and paper :191

    2/?/*;;? 5onsdale &olio paper :

    2/?/*;;? 5onsdale Platinum gift cards :11

    2/>/*;;? 5onsdale %egistration cards :1($

    ota* G+*;.>2

    Includes D$

    ack to O"erView

  • 8/13/2019 Rooms Division Cost Budget

    24/41

    Orderer %eceipt 4o0 %emaining udgetkw lonlm000001558 :9

    kw lonlm000001559 -:1"

    kw lonlm000001560 @7%L/EA

    kw lonlm000001561 @7%L/EA

    kw @7%L/EA

    @7%L/EA

    @7%L/EA@7%L/EA

    @7%L/EA

    @7%L/EA

    @7%L/EA

    @7%L/EA

    @7%L/EA

    @7%L/EA

    :1"

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    25/41

    Co55issions

  • 8/13/2019 Rooms Division Cost Budget

    26/41

    Orderer %eceipt 4o0 %emaining udget:3;0$

    :3;0$

    :3;0$

    :3;0$

    :3;0$

    :3;0$

    :3;0$:3;0$

    :3;0$

    :3;0$

    :3;0$

    :3;0$

    :3;0$

    :3;0$

    :3;0$

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    27/41

    n ouse %udio 7isua* 1

    !*e6 Budget

    :$;09$

    ate upplier escription Amount

    ota* :0

    Includes D$

    ack to O"erView

    ack to O"erView

  • 8/13/2019 Rooms Division Cost Budget

    28/41

    Orderer %eceipt 4o0 %emaining udget:$;09$

    :$;09$

    :$;09$

    :$;09$

    :$;09$

    :$;09$

    :$;09$:$;09$

    :$;09$

    :$;09$

    :$;09$

    :$;09$

    :$;09$

    :$;09$

    :$;09$

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    29/41

    E?ui&5ent 4enta*s 1

    !*e6 Budget

    :'00

    ate upplier escription Amount

    ota* :0

    Includes D$

    ack to O"erView

    Could e creen$ProHectors$pecial!,u.&or .$whate"

  • 8/13/2019 Rooms Division Cost Budget

    30/41

    Orderer %eceipt 4o0 %emaining udget:'00

    :'00

    :'00

    :'00

    :'00

    :'00

    :'00:'00

    :'00

    :'00

    :'00

    :'00

    :'00

    :'00

    :'00

    Product 4o.#

    er

  • 8/13/2019 Rooms Division Cost Budget

    31/41

    4eser,ations fee

  • 8/13/2019 Rooms Division Cost Budget

    32/41

    Orderer %eceipt 4o0 %emaining udget:1';$0)

    :1';$0)

    :1';$0)

    :1';$0)

    :1';$0)

    :1';$0)

    :1';$0):1';$0)

    :1';$0)

    :1';$0)

    :1';$0)

    :1';$0)

    :1';$0)

    :1';$0)

    :1';$0)

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    33/41

    4eards Progra5 1

    !*e6 Budget

    :0

    ate upplier escription Amount

    ota* :0

    Includes D$

    ack to O"erView

    %eAPri8o

    8i

  • 8/13/2019 Rooms Division Cost Budget

    34/41

    Orderer %eceipt 4o0 %emaining udget:0

    :0

    :0

    :0

    :0

    :0

    :0:0

    :0

    :0

    :0

    :0

    :0

    :0

    :0

    Product 4o.#

    ward Program$1eans 1oreinities$1ore Ad"antage andilage toi the 6uest $ome

    tels Offer -;;E 6ifts per C/In $for

    h 5e"el 1emers

    Nes&a&er cost of Sa*es 1ack to O"erView

  • 8/13/2019 Rooms Division Cost Budget

    35/41

    !*e6 Budget

    ate upplier escription Amount Orderer %eceipt 4o0

    ota* :0

    Includes D$

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    36/41

    %emaining udget:0

    :0:0

    :0

    :0

    :0

    :0

    :0

    :0

    :0

    :0

    :0

    :0

    :0

    :0

  • 8/13/2019 Rooms Division Cost Budget

    37/41

    #isce**aneous 1

    !*e6 Budget

    :1()

    ate upplier escription Amount

    ota* :0

    ack to O"erView

  • 8/13/2019 Rooms Division Cost Budget

    38/41

    Orderer %eceipt 4o0 %emaining udget:1()

    :1()

    :1()

    :1()

    :1()

    :1()

    :1()

    :1()

    :1()

    :1()

    :1()

    :1()

    :1()

    :1()

    :1()

    Product 4o.#

  • 8/13/2019 Rooms Division Cost Budget

    39/41

    9eek -

    Fee*y Payro** 4econci*iation

    De&art5entG ouseee&ing Feeending 2/?/*;;?

    Thursday ;- &riday ;* aturday unday 1onday Tuesday 9ednesday Total

    Sa*aried Cost E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-=*+2.2+

    Fee*y Payro** E;.;;

    %gency Payro** E-=-;*.-? E>?*.- E-=-3+.+3 E-=--3.?3 E@>3.22 E-=;-.2; E-=--+.2> E?=2>?.?-

    Contracts E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E-3*.-;

    Sub-ota* E-=2;*.> E-=-?*.>2 E-=23?.3* E-=2-.* E-=;>.-- E-=**.;@ E-=2-?.-? E@=@;2.-?

    N Pensions E->.@ E->.@ E->.@ E->.@ E->.@ E->.@ E->.@ E-2@.>?

    ota* Payro** Cost E-=2**.@; E-=->*.?@ E-=2+?.*? E-=22.2? E-=--3.>+ E-=*?-.>2 E-=22?.;* E@=>3*.-3

    ota* 4oo5s So*d 1" 1)1 00 1$0 1(" 1"" 1)( -**

    %ctua*s >Hs &er 4oo5s so*d E?.*? E+.>@ E+.@3 E>.3 E+.+3 E+.?? E?.+; E?.2;

    Budgeted >Hs &er 4oo5 So*d E+.@? E+.@? E+.@? E+.@? E+.@? E+.@? E+.@? E+.@?

    .ou shou*d ha,e s&ent thisG E-=*;.23 E-=-?3.?? E-=2?3.;; E>+-.@; E-=-3.-+ E-=*>-.+ E-=*;>.-* E@=3-.?

    .ou ha,e actua**y s&ent thisG E-=2**.@; E-=->*.?@ E-=2+?.*? E-=22.2? E-=--3.>+ E-=*?-.>2 E-=22?.;* E@=>3*.-3

    7ariance $E?*.3+ $E-@.;- E+.?2 $E2?2.? E2>.*; E->.+2 $E-*?.>; $E*+.2>

    Fee*y Payro** 4econci*iation

    De&art5entG ouseee&ing Feeending 2/-3/*;;?

    Thursday ;@ &riday aturday unday 1onday Tuesday 9ednesday Total

    Sa*aried Cost E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-=*+2.2+

    Fee*y Payro** E;.;;

    %gency Payro** E-=;32.2 E-=;>;.? E-=;2+.>3 E-=-*?.* E@?*.3 E-=-2.>3 E-=;>*.3 E?=3-?.2;

    Contracts E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E-3*.-;

    Sub-ota* E-=*33.-2 E-=*>-.2 E-=*2?.?* E-=2*@.2; E-=;?2.2* E-=23.?* E-=*>2.*2 E@=@**.?+

    N Pensions E->.@ E->.@ E->.@ E->.@ E->.@ E->.@ E->.@ E-2@.>?ota* Payro** Cost E-=*+2.>@ E-=2--.*; E-=*?.? [email protected] E-=;>2.-? E-=2?3.? E-=2-2.;@ E@=>+-.?2

    ota* 4oo5s So*d E->?.;; E-@2.;; E*;?.;; E-2.;; E*;>.;; E*;?.;; E-?*.;; E-=2*@.;;

    %ctua*s >Hs &er 4oo5s so*d E+.3* E?.-? E+.;@ E@.@- E.*2 E+.+3 E?.+2 E+.?

    Budgeted >Hs &er 4oo5 So*d E+.@? E+.@? E+.@? E+.@? E+.@? E+.@? E+.@? E+.@?

  • 8/13/2019 Rooms Division Cost Budget

    40/41

    .ou shou*d ha,e s&ent thisG E-=22.2> E-=*?.*- E-=3**.;> E-=;-.-- E-=32.@2 E-=3**.;> E-=-@-.+3 E>=-*2.2+

    .ou ha,e actua**y s&ent thisG E-=*+2.>@ E-=2--.*; E-=*?.? [email protected] E-=;>2.-? E-=2?3.? E-=2-2.;@ E@=>+-.?2

    7ariance E@>.3- $E2.>> E-+3.* $E*>?.;3 E23*.++ E3?.* $E-2-.33 E-+-.+2

    Fee*y Payro** 4econci*iation

    De&art5entG ouseee&ing Feeending 2/*-/*;;?

    Thursday - &riday aturday unday 1onday Tuesday 9ednesday Total

    Sa*aried Cost E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-=*+2.2+

    Fee*y Payro** E;.;;

    %gency Payro** E>?.3 E-=;-.3 E-=;2. E-=-;*.;3 E?3;.-; E-=-;3.*> E-=*3?.+> E?=*2@.?

    Contracts E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E-3*.-;

    Sub-ota* E-=-?+.2* E-=*-+.2* E-=*3.22 E-=2;*.@* E>3;.@@ E-=2;.;? [email protected]? E@=+33.*-

    N Pensions E->.@ E->.@ E->.@ E->.@ E->.@ E->.@ E->.@ E-2@.>?

    ota* Payro** Cost E-=->+.-? E-=*2+.-? E-=*?3.-@ E-=2**.+? E>+;.?2 E-=2*3.>* [email protected]* E@[email protected]@

    ota* 4oo5s So*d -+3 -? -> -*+ ->+ *-2 *-* -*@-

    %ctua*s >Hs &er 4oo5s so*d E?.*> E?.;+ E+.2 E-;.; E3.>; E+.** E+.>2 E+.@+

    Budgeted >Hs &er 4oo5 So*d E+.@? E+.@? E+.@? E+.@? E+.@? E+.@? E+.@? E+.@?

    .ou shou*d ha,e s&ent thisG E-=-*+.+@ E-=*;*.* E-=22>.+ E@+.+* E-=23+.* E-=3+2.2- E-=3+.33 E@=@;;.3?

    .ou ha,e actua**y s&ent thisG E-=->+.-? E-=*2+.-? E-=*?3.-@ E-=2**.+? E>+;.?2 E-=2*3.>* [email protected]* E@[email protected]@

    7ariance $E+>.3> $E22.>* E+.3? $E3?.; E2@.?> [email protected]> $E--.@@ E-?.*>

    Fee*y Payro** 4econci*iation

    De&art5entG ouseee&ing Feeending 2/*@/*;;?

    Thursday ** &riday aturday unday 1onday Tuesday 9ednesday Total

    Sa*aried Cost E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-@;.3@ E-=*+2.2+

    Fee*y Payro** E;.;;

    %gency Payro** E-=*;?.?> E-=--.? E-=;@3.@> E-=-;*.;3 E?3;.-; E-=-;3.*> E-=*3?.+> [email protected]?

    Contracts E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E*;.2; E-3*.-;

    Sub-ota* E-=3;@.? E-=2*.2 E-=*@.+? E-=2;*.@* E>3;.@@ E-=2;.;? [email protected]? E>=;32.@2

    N Pensions E->.@ E->.@ E->.@ E->.@ E->.@ E->.@ E->.@ E-2@.>?

    ota* Payro** Cost E-=3*@.3* E-=2?*.*; E-=2;.* E-=2**.+? E>+;.?2 E-=2*3.>* [email protected]* E>=-@*.@;

  • 8/13/2019 Rooms Division Cost Budget

    41/41

    ota* 4oo5s So*d *;@ -@; ->+ -; *;; *-; *-+ -2+;

    %ctua*s >Hs &er 4oo5s so*d E+.@? E?.+* E+.++ E@.@* E3.@; E+.2- E+.@; E+.?

    Budgeted >Hs &er 4oo5 So*d E+.@? E+.@? E+.@? E+.@? E+.@? E+.@? E+.@? E+.@?

    .ou shou*d ha,e s&ent thisG E-=3*@.>+ E-=*2+.+; E-=23+.* E-=;2;.; E-=2?3.;; E-=33*.?; E-=3@2.>* E>=232.*;

    .ou ha,e actua**y s&ent thisG E-=3*@.3* E-=2?*.*; E-=2;.* E-=2**.+? E>+;.?2 E-=2*3.>* [email protected]* E>=-@*.@;

    7ariance E;.3 $E-2.+; E3-.;; $E*>*.-? E3-2.*? E--?.?@ E-.+; E-+;.3;

    De&art5entG ouseee&ing Feeending 2/2-/*;;?

    Thursday *> &riday aturday 2-st unday 1onday Tuesday 9ednesday Total

    Sa*aried Cost E-@;.3@ E-@;.3@ E-@;.3@ E3-.33Fee*y Payro** E;.;;

    %gency Payro** E-=-2*.>2 E-=;+@.@2 E-=;+?.@3 E2=*+>.+;

    Contracts E*;.2; E*;.2; E*;.2; E+;.>;

    Sub-ota* E-=222.?- E-=*+>.+- E-=*+@.+* E;.;; E;.;; E;.;; E;.;; E2=@?-.>3

    N Pensions E->.@ E->.@ E->.@ E;.;; E;.;; E;.;; E;.;; E>.+

    ota* Payro** Cost E-=22.+ E-=*@>.3+ E-=*@@.3? E;.;; E;.;; E;.;; E;.;; E2=>2-.;

    ota* 4oo5s So*d -> -@? *;> >-

    %ctua*s >Hs &er 4oo5s so*d E+.>3 E+.>; E+.-+ 0IV/;J 0IV/;J 0IV/;J 0IV/;J E+.+

    Budgeted >Hs &er 4oo5 So*d E+.@? E+.@? E+.@? E+.@?

    .ou shou*d ha,e s&ent thisG E-=22>.+ E-=*@3.+> E-=32.@2 E;.;; E;.;; E;.;; E;.;; E3=;+;.-?

    .ou ha,e actua**y s&ent thisG E-=22.+ E-=*@>.3+ E-=*@@.3? E;.;; E;.;; E;.;; E;.;; E2=>2-.;

    7ariance $E-2.>- $E3.?? E-3?.2+ E;.;; E;.;; E;.;; E;.;; E-*@.+?


Recommended