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
1、20152015年年度度电电商商项项目目经经营营预预算算分分析析表表科科目目20152015年年1 1月月20152015年年2 2月月20152015年年3 3月月20152015年年4 4月月收收入入含含税税销销售售额额0 0. .0 01 15 5, ,0 00 00 0. .0 02 20 0, ,0 00 00 0. .0 04 45 50 0, ,0 00 00 0. .0 0未税销售额0.012,820.517,094.0384,615.4含税成本0.011,250.013,000.0270,000.0未税成本0.09,615.411,111.1230,769.2毛毛利利率率0
2、0. .0 0% %2 25 5. .0 0% %3 35 5. .0 0% %4 40 0. .0 0% %含税毛利额0.03,750.07,000.0180,000.0未税毛利额0.03,205.15,982.9153,846.2费费用用平平台台费费用用率率0 0. .0 0% %5 5. .0 0% %5 5. .0 0% %5 5. .0 0% %保证金率(只支付第一年)0.0%0.0%0.0%0.0%平台使用年费率0.0%0.0%0.0%0.0%平台佣金扣点率5.0%5.0%5.0%5.0%推推广广费费率率6 6. .0 0% %1 13 39 9. .3 3% %2 20 06 6
3、. .0 0% %3 39 9. .3 3% %淘内推广费率0.0%133.3%200.0%33.3%淘外推广费率6.0%6.0%6.0%6.0%物物流流仓仓储储费费用用率率物物流流损损耗耗费费率率6 6. .0 0% %6 6. .0 0% %6 6. .0 0% %6 6. .0 0% %物流费率5.0%5.0%5.0%5.0%损耗费率1.0%1.0%1.0%1.0%仓仓储储费费率率4 4. .0 0% %4 4. .0 0% %4 4. .0 0% %4 4. .0 0% %管管理理费费用用率率0 0. .0 0% %6 66 66 6. .7 7% %5 50 00 0. .0 0%
4、%2 22 2. .2 2% %平平台台费费用用额额1 11 10 0, ,0 00 00 0. .0 07 75 50 0. .0 01 1, ,0 00 00 0. .0 02 22 2, ,5 50 00 0. .0 0保证金(只支付第一年)50,000.00.00.00.0平台使用年费60,000.00.00.00.0平台佣金扣点0.0750.01,000.022,500.0推推广广费费0 0. .0 02 20 0, ,9 90 00 0. .0 04 41 1, ,2 20 00 0. .0 01 17 77 7, ,0 00 00 0. .0 0淘内推广费0.020,000.04
5、0,000.0150,000.0淘外推广费0.0900.01,200.027,000.0物物流流仓仓储储费费用用物物流流损损耗耗费费0 0. .0 09 90 00 0. .0 01 1, ,2 20 00 0. .0 02 27 7, ,0 00 00 0. .0 0物流费0.0750.01,000.022,500.0损耗费0.0150.0200.04,500.0仓仓储储费费0 0. .0 06 60 00 0. .0 08 80 00 0. .0 01 18 8, ,0 00 00 0. .0 0管管理理费费用用1 10 00 0, ,0 00 00 0. .0 01 10 00 0, ,
6、0 00 00 0. .0 01 10 00 0, ,0 00 00 0. .0 01 10 00 0, ,0 00 00 0. .0 0总总费费用用率率0 0% %8 82 21 1% %7 72 21 1% %7 77 7% %费费用用总总额额2 21 10 0, ,0 00 00 0. .0 01 12 23 3, ,1 15 50 0. .0 01 14 44 4, ,2 20 00 0. .0 03 34 44 4, ,5 50 00 0. .0 0利利润润净净毛毛利利率率(不不含含后后台台成成本本)0 0. .0 0% %- -7 79 96 6. .0 0% %- -6 68 8
7、6 6. .0 0% %- -3 36 6. .6 6% %含含税税净净毛毛利利额额- -2 21 10 0, ,0 00 00 0. .0 0- -1 11 19 9, ,4 40 00 0. .0 0- -1 13 37 7, ,2 20 00 0. .0 0- -1 16 64 4, ,5 50 00 0. .0 0不不含含税税净净毛毛利利额额- -1 17 79 9, ,4 48 87 7. .2 2- -1 10 02 2, ,0 05 51 1. .3 3- -1 11 17 7, ,2 26 65 5. .0 0- -1 14 40 0, ,5 59 98 8. .3 3注注:
8、1 1、从从20152015年年8 8月月起起开开始始进进入入盈盈亏亏平平衡衡,前前期期现现金金流流出出14065001406500元元,因因此此所所需需现现金金资资本本设设定定为为150150万万元元。 2 2、20002000万万的的销销售售额额按按年年周周转转率率8 8次次计计算算,货货物物资资本本设设定定为为250250万万。 两两者者合合并并总总投投入入最最大大资资金金规规模模设设定定为为400400万万。20152015年年5 5月月20152015年年6 6月月20152015年年7 7月月20152015年年8 8月月20152015年年9 9月月20152015年年1010月
9、月20152015年年1111月月8 80 00 0, ,0 00 00 0. .0 01 1, ,0 00 00 0, ,0 00 00 0. .0 01 1, ,8 80 00 0, ,0 00 00 0. .0 01 1, ,5 50 00 0, ,0 00 00 0. .0 03 3, ,0 00 00 0, ,0 00 00 0. .0 03 3, ,5 50 00 0, ,0 00 00 0. .0 04 4, ,0 00 00 0, ,0 00 00 0. .0 0683,760.7854,700.91,538,461.51,282,051.32,564,102.62,991,4
10、53.03,418,803.4480,000.0550,000.0900,000.0600,000.0900,000.01,050,000.02,000,000.0410,256.4470,085.5769,230.8512,820.5769,230.8897,435.91,709,401.74 40 0. .0 0% %4 45 5. .0 0% %5 50 0. .0 0% %6 60 0. .0 0% %7 70 0. .0 0% %7 70 0. .0 0% %5 50 0. .0 0% %320,000.0450,000.0900,000.0900,000.02,100,000.02
11、,450,000.02,000,000.0273,504.3384,615.4769,230.8769,230.81,794,871.82,094,017.11,709,401.75 5. .0 0% %5 5. .0 0% %5 5. .0 0% %5 5. .0 0% %5 5. .0 0% %5 5. .0 0% %5 5. .0 0% %0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%3 37 7. .3 3% %3 36 6. .0 0% %2 28 8. .2 2
12、% %2 26 6. .0 0% %2 23 3. .3 3% %2 21 1. .7 7% %2 20 0. .3 3% %31.3%30.0%22.2%20.0%17.3%15.7%14.3%6.0%6.0%6.0%6.0%6.0%6.0%6.0%6 6. .0 0% %6 6. .0 0% %6 6. .0 0% %6 6. .0 0% %6 6. .0 0% %6 6. .0 0% %6 6. .0 0% %5.0%5.0%5.0%5.0%5.0%5.0%5.0%1.0%1.0%1.0%1.0%1.0%1.0%1.0%4 4. .0 0% %4 4. .0 0% %4 4. .0 0%
13、 %4 4. .0 0% %4 4. .0 0% %4 4. .0 0% %4 4. .0 0% %1 12 2. .5 5% %1 10 0. .0 0% %1 13 3. .9 9% %1 15 5. .3 3% %7 7. .7 7% %6 6. .6 6% %5 5. .8 8% %4 40 0, ,0 00 00 0. .0 05 50 0, ,0 00 00 0. .0 09 90 0, ,0 00 00 0. .0 07 75 5, ,0 00 00 0. .0 01 15 50 0, ,0 00 00 0. .0 01 17 75 5, ,0 00 00 0. .0 02 20
14、 00 0, ,0 00 00 0. .0 00.00.00.00.00.00.00.00.00.00.00.00.00.00.040,000.050,000.090,000.075,000.0150,000.0175,000.0200,000.02 29 98 8, ,0 00 00 0. .0 03 36 60 0, ,0 00 00 0. .0 05 50 08 8, ,0 00 00 0. .0 03 39 90 0, ,0 00 00 0. .0 07 70 00 0, ,0 00 00 0. .0 07 76 60 0, ,0 00 00 0. .0 08 81 10 0, ,0
15、00 00 0. .0 0250,000.0300,000.0400,000.0300,000.0520,000.0550,000.0570,000.048,000.060,000.0108,000.090,000.0180,000.0210,000.0240,000.04 48 8, ,0 00 00 0. .0 06 60 0, ,0 00 00 0. .0 01 10 08 8, ,0 00 00 0. .0 09 90 0, ,0 00 00 0. .0 01 18 80 0, ,0 00 00 0. .0 02 21 10 0, ,0 00 00 0. .0 02 24 40 0,
16、,0 00 00 0. .0 040,000.050,000.090,000.075,000.0150,000.0175,000.0200,000.08,000.010,000.018,000.015,000.030,000.035,000.040,000.03 32 2, ,0 00 00 0. .0 04 40 0, ,0 00 00 0. .0 07 72 2, ,0 00 00 0. .0 06 60 0, ,0 00 00 0. .0 01 12 20 0, ,0 00 00 0. .0 01 14 40 0, ,0 00 00 0. .0 01 16 60 0, ,0 00 00
17、0. .0 01 10 00 0, ,0 00 00 0. .0 01 10 00 0, ,0 00 00 0. .0 02 25 50 0, ,0 00 00 0. .0 02 23 30 0, ,0 00 00 0. .0 02 23 30 0, ,0 00 00 0. .0 02 23 30 0, ,0 00 00 0. .0 02 23 30 0, ,0 00 00 0. .0 06 65 5% %6 61 1% %5 57 7% %5 56 6% %4 46 6% %4 43 3% %4 41 1% %5 51 18 8, ,0 00 00 0. .0 06 61 10 0, ,0
18、00 00 0. .0 01 1, ,0 02 28 8, ,0 00 00 0. .0 08 84 45 5, ,0 00 00 0. .0 01 1, ,3 38 80 0, ,0 00 00 0. .0 01 1, ,5 51 15 5, ,0 00 00 0. .0 01 1, ,6 64 40 0, ,0 00 00 0. .0 0- -2 24 4. .8 8% %- -1 16 6. .0 0% %- -7 7. .1 1% %3 3. .7 7% %2 24 4. .0 0% %2 26 6. .7 7% %9 9. .0 0% %- -1 19 98 8, ,0 00 00
19、0. .0 0- -1 16 60 0, ,0 00 00 0. .0 0- -1 12 28 8, ,0 00 00 0. .0 05 55 5, ,0 00 00 0. .0 07 72 20 0, ,0 00 00 0. .0 09 93 35 5, ,0 00 00 0. .0 03 36 60 0, ,0 00 00 0. .0 0- -1 16 69 9, ,2 23 30 0. .8 8- -1 13 36 6, ,7 75 52 2. .1 1- -1 10 09 9, ,4 40 01 1. .7 74 47 7, ,0 00 08 8. .5 56 61 15 5, ,3
20、38 84 4. .6 67 79 99 9, ,1 14 45 5. .3 33 30 07 7, ,6 69 92 2. .3 320152015年年度度电电商商项项目目经经营营预预算算分分析析表表20152015年年1212月月20152015年年1 1月月-2015-2015年年1212月月总总合合计计3 3, ,8 80 00 0, ,0 00 00 0. .0 01 19 9, ,8 88 85 5, ,0 00 00 0. .0 03,247,863.216,995,726.51,140,000.07,914,250.0974,359.06,764,316.27 70 0. .0 0% %6 60 0. .2 2% %2,660,000.011,970,750.02,273,504.310,231,410.35 5. .0 0% %5 5. .6 6% %0.0%0.3%0.0%0.3%5.0%5.0%1 19 9. .2 2% %2 24 4. .1 1% %13.2%18.1%6.0%6.0%6 6. .0 0% %6 6. .0 0% %5.0%5.0%1.0%1.0%4 4. .0 0% %4 4. .0 0% %6 6. .1 1% %1 10
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。
最新文档
- 深度解析(2026)《GBT 33516-2017LZG型鼓形齿式联轴器》(2026年)深度解析
- 临时支架设计与检算技术
- 网络安全渗透测试与防护 课件17.Metasploit 框架之专用扫描模块
- 医疗数据安全治理框架与实践
- 医疗数据安全技术路线的共识机制评估
- 医疗数据安全成熟度:区块链能力图谱
- 胸痛病人分诊流程图课件
- 医疗数据安全区块链智能预警系统
- 安徽省潜山市第二中学2026届高二上数学期末达标检测模拟试题含解析
- 胆道疾病解剖课件
- 人工智能与创业智慧(北京林业大学)学习通网课章节测试答案
- 浪浪山小妖怪开学第一课课件
- 五金厂生产部工时统计制度
- 研磨钻石的专业知识培训课件
- 以青春之名赴时代之约-高中爱国主题班会-2025-2026高中主题班会
- 2025年传达学习医疗机构重大事故隐患判定清单会议记录
- 桂林学院《新时代中国特色社会主义与实践》2024-2025学年第一学期期末试卷
- 企业无违规经营声明范本模版
- 2025年医疗器械直调申请表
- 道桥模拟考试题与答案
- 2025至2030中国家用燃气报警器市场现状发展分析及发展战略规划报告
评论
0/150
提交评论