


下载本文档
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
,财务盈利预算表,,,,,,,,,,,,,,
,,,,,,,,,,,,,,,,
,集团利润表科目,各项费用占收入比例,01/2020,02/2020,03/2020,04/2020,05/2020,06/2020,07/2020,08/2020,09/2020,10/2020,11/2020,12/2020,01-12/2020
,,,预算数,预算数,预算数,预算数,预算数,预算数,预算数,预算数,预算数,预算数,预算数,预算数,预算合计
,收入,"7,670,726","77,149","69,469","92,091","60,058","94,602","73,657","53,039","64,020","50,284","53,902","97,903","83,413","869,587"
,摄影器材易耗品,1.50%,"1,157","1,042","1,381",901,"1,419","1,105",796,960,754,809,"1,469","1,251","13,044"
,设计出片费,1.10%,849,764,"1,013",661,"1,041",810,583,704,553,593,"1,077",918,"9,565"
,后期产品,1.50%,"1,157","1,042","1,381",901,"1,419","1,105",796,960,754,809,"1,469","1,251","13,044"
,数码后期制作费用,0.60%,463,417,553,360,568,442,318,384,302,323,587,500,"5,218"
,道具,0.80%,617,556,737,480,757,589,424,512,402,431,783,667,"6,957"
,服装,1.30%,"1,003",903,"1,197",781,"1,230",958,690,832,654,701,"1,273","1,084","11,305"
,背景,0.90%,694,625,829,541,851,663,477,576,453,485,881,751,"7,826"
,化妆品饰品,1.30%,"1,003",903,"1,197",781,"1,230",958,690,832,654,701,"1,273","1,084","11,305"
,营销活动费用,1.00%,771,695,921,601,946,737,530,640,503,539,979,834,"8,696"
,活动礼品,1.10%,849,764,"1,013",661,"1,041",810,583,704,553,593,"1,077",918,"9,565"
,印刷费用,0.90%,694,625,829,541,851,663,477,576,453,485,881,751,"7,826"
,其他/打包费用,1.50%,"1,157","1,042","1,381",901,"1,419","1,105",796,960,754,809,"1,469","1,251","13,044"
,直接成本/产品成本,13.50%,"10,415","9,378","12,432","8,108","12,771","9,944","7,160","8,643","6,788","7,277","13,217","11,261","117,394"
,直接成本占收入比例,,14%,14%,14%,14%,14%,14%,14%,14%,14%,14%,14%,14%,14%
,员工伙食费/厨房费用,,,,,,,,,,,,,,-
,工资,,-,-,-,-,-,-,-,-,-,-,-,-,-
,业绩奖金,,-,-,-,-,-,-,-,-,-,-,-,-,-
,员工福利/旅游费,,-,-,-,-,-,-,-,-,-,-,-,-,-
,学习培训费,,-,-,-,-,-,-,-,-,-,-,-,-,-
,社保费、财产/意外保险,,,,,,,,,,,,,,-
,人力成本,0.00%,-,-,-,-,-,-,-,-,-,-,-,-,-
,人力成本占收入比例,,0%,0%,0%,0%,0%,0%,0%,0%,0%,0%,0%,0%,0.00%
,招待费,,-,-,-,-,-,-,-,-,-,-,-,-,-
,机动车费,,-,-,-,-,-,-,-,-,-,-,-,-,-
,市内交通费,,-,-,-,-,-,-,-,-,-,-,-,-,-
,水电费,,-,-,-,-,-,-,-,-,-,-,-,-,-
,租赁费,,,,,,,,,,,,,,-
,物管费,,,,,,,,,,,,,,-
,广告费、市场推广费,,-,-,-,-,-,-,-,-,-,-,-,-,-
,折旧费,,,,,,,,,,,,,,-
,快递费、运输费,,-,-,-,-,-,-,-,-,-,-,-,-,-
,劳务费,,-,-,-,-,-,-,-,-,-,-,-,-,-
,招聘费,,-,-,-,-,-,-,-,-,-,-,-,-,-
,财务费、车子按揭费,,,,,,,,,,,,,,-
,营业税金(公司运作),,,,,,,,,,,,,,-
,运营成本,0.00%,-,-,-,-,-,-,-,-,-,-,-,-,-
,运营成本占收入比例,,0%,0%,0%,0%,0%,0%,0%,0%,0%,0%,0%,0%,0.00%
,成本汇总,13.50%,"10,415","9,378","12,432","8,108","12,771","9,944","7,160","8,643","6,788","7,277","13,217","11,261","117,394"
,税前利润,,"66,734","60,091","
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
- 弓型椅架项目投资可行性研究分析报告(2024-2030版)
- 2025年中国房地产中介市场竞争态势及投资战略规划研究报告
- 2025年中国主题公园行业前景研究与市场需求预测报告
- 2025年中国新能源汽车电机电控市场供需格局及未来发展趋势报告
- 高中老师工作方案总结
- 学校总务处年工作总结
- 手机促销活动方案总结模板
- 2025年中国有线电视分配系统设备行业市场运营现状及投资规划研究建议报告
- 2025年中国自动擦鞋机行业市场深度分析及投资战略研究报告
- 主管会计年终工作总结
- 2024-2025学年冀少版生物七年级下册期末 学情评估卷(含答案)
- 质量经理述职报告
- 商铺二手买卖合同协议书
- 制造业智能化生产管理方案
- 《毛泽东思想和中国特色社会主义理论体系概论》说课课件
- 医院培训课件:《乳腺癌解读》
- 工程质量安全手册-住建部编
- 建筑材料验收标准合同
- 医院污水处理运维服务投标方案(技术方案)
- 大数据产品经理招聘面试题与参考回答(某大型央企)
- 严重精神障碍患者管理服务规范培训课件
评论
0/150
提交评论