店铺盈亏预测模型Excel模板
- 格式:xlsx
- 大小:79.28 KB
- 文档页数:16
店铺盈亏平衡计算模板开一家店铺是许多人的梦想,但是要使店铺盈利,需要进行仔细的盈亏平衡计算。
这是一个能够帮助店主了解其店铺盈利能力的模板。
以下是一个超过1200字的店铺盈亏平衡计算模板:1.店铺基本信息-店铺名称:-行业类型:-地理位置:-开店时间:2.成本费用2.1固定成本固定成本在店铺运营过程中不会随销售量的变化而变动。
以下是一些常见的固定成本项目:-租金/贷款利息:包括店铺租金或贷款支付的金额。
-工资/薪酬:员工工资、福利和津贴。
-水电费:用于店铺照明、供暖、空调和水费。
-物业管理费:物业管理公司代理店铺管理的费用。
-保险费:店铺必要的保险费用,如财产保险和员工保险费用。
-营销费用:店铺广告、促销和市场推广所需的费用。
-软件和技术支持费用:店铺所需的软件和技术平台以及相关维护费用。
-折旧费用:店铺设备和资产相对耐用寿命的折旧费用。
-其他费用:任何未列出的其他固定成本。
2.2可变成本可变成本是随着销售量的变化而变动的费用。
以下是一些常见的可变成本项目:-产品成本:店铺采购产品的成本。
-劳动力成本:在特定销售量下增加或减少的雇员工资费用。
-包装和运输费用:产品包装和运输所需的费用。
-销售提成:根据销售量提供给销售人员的提成费用。
-返点费用:向供应商支付的销售返点费用。
-退款和赔偿:退款和赔偿客户所需的费用。
-其他费用:任何未列出的其他可变成本。
3.销售收入销售收入是店铺根据销售量和产品价格所获得的收入。
可通过以下公式计算销售收入:销售收入=单位价格×销售量4.盈亏平衡点计算盈亏平衡点是指店铺需要达到的销售量,以获得零利润。
以下是计算盈亏平衡点的方法:盈亏平衡点销售量=固定成本÷(1-可变成本比例)可变成本比例=可变成本÷销售收入5.盈亏平衡点分析盈亏平衡点分析可以帮助店主了解是否能够达到盈亏平衡点,以及如何增加利润。
以下是常见的盈亏平衡点分析:-增加销售量:店主可以通过促销活动、增加市场推广和提高客户满意度来增加销售量。
利润盈亏平衡点测算表格
利润盈亏平衡点测算表格是一种用于预测企业何时能够实现盈利的工具。
它通过分析企业的成本、收入和利润之间的关系,帮助企业确定在达到盈利之前需要达到的销售量或收入水平。
以下是一个简化的利润盈亏平衡点测算表格模板:
固定成本:企业在运营过程中每月需要支付的固定费用,如房租、工资等。
变动成本:生产或销售每个产品所需的成本,如原材料、运输等。
销售价格:每单位产品的销售价格。
接下来,我们需要计算以下几个关键指标:
单位贡献毛利:每销售一个单位产品,企业可以获得的毛利。
盈亏平衡点(单位):企业需要销售的产品数量,以覆盖固定成本并实现盈利。
盈亏平衡点(收入):企业在达到盈亏平衡点时的预期收入。
通过这个表格,企业可以更好地了解其盈利目标,并制定相应的销售策略。
请注意,这个模板仅适用于简化的情况,实际企业的盈亏平衡点分析可能需要考虑更多的因素,如季节性变化、市场竞争等。
XX旗舰店2016年支出费用表Jan Feb1st2nd3rd4th1st2nd3rd4th 天猫平台固定费用技术服务年费1000000000000服务保证金600000000000商城扣点2053.12538.23023.33508.43993.55105.86218.17330.4固定费用合计1620532538.23023.33508.43993.55105.86218.17330.4营运费用【硬性】模特拍摄费用70000000000模特费25000000000造型师5000000000摄影师150********影棚租赁150********不可预计10000000000房租费用200000000000押金50000000000房租150000000000办公费用508801680168016802880168016801680电脑400000000000家具50000000000纸张耗材100100100100100100100100水电12000001200000货架30000000000员工福利10801080108010801080108010801080不可预计500500500500500500500500营销费用857.51102.51347.51592.51837.52327.52817.53307.5包装盒514.5661.5808.5955.51102.51396.51690.51984.5小礼物34344153963773593111271323软件费用9600000000量子00000000生E经6000000000数据魔方3600000000老A工具箱00000000物流费用274435284312509658807448901610584快递费274435284312509658807448901610584换货率3%3%3%3%3%3%3%3%其他不可预计费用12001200120012001200120012001200硬运费费用合计83641.57510.58539.59568.511797.512655.514713.516771.5营运费用【软性】直通车爆款35007000105001400017500245003150038500转化率3%3%3%3%3%3%3%3%PPC 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5直通车常规1540015400154001540015400154001540015400转化率2%2%2%2%2%2%2%2%PPC 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2钻展52505250525052505250525052505250转化率1%1%1%1%1%1%1%1%PPC 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5淘宝客00000000硬广00000000软运营费用合计2415027650311503465038150451505215059150人员成本设计师数量11111111薪资80000008000000合计80000008000000设计助理数量11111111薪资35000003500000合计35000003500000采购及跟单数量11111111薪资50000005000000合计50000005000000仓库管理数量11111111薪资40000004000000合计40000004000000运营及数据分析数量11111111薪资1000000010000000合计1000000010000000推广专员数量11111111薪资60000006000000合计60000006000000平面设计数量11111111薪资40000004000000合计40000004000000客服数量22222222薪资30000003000000合计60000006000000人员成本合计4650000046500000Mar Apr May Jun 1st2nd3rd4th1st2nd3rd4th1st2nd3rd4th1st2nd 00000000000000 00000000000000 8442.795559697.19839.210111.210253.310395.410537.59224.259851.4510478.711105.911733.112360.3 8442.795559697.19839.210111.210253.310395.410537.59224.259851.4510478.711105.911733.112360.300007000000000000 00002500000000000 0000500000000000 00001500000000000 00001500000000000 00001000000000000 000015000000000000 00000000000000 00001500000000000028801680168016802880168016801680288016801680168028801680 00000000000000 00000000000000 10010010010010010010010010010010010010010012000001200000120000012000 00000000000000 10801080108010801080108010801080108010801080108010801080 5005005005005005005005005005005005005005003797.54287.54287.54287.54532.54532.54532.54532.53797.54042.54287.54532.54777.55022.5 2278.52572.52572.52572.52719.52719.52719.52719.52278.52425.52572.52719.52866.53013.5 1519171517151715181318131813181315191617171518131911200900000000000000 00000000000000 00000000000000 00000000000000 00000000000000 1215213720137201372014504145041450414504121521293613720145041528816072 1215213720137201372014504145041450414504121521293613720145041528816072 3%3%3%3%3%3%3%3%3%3%3%3%3%3%12001200120012001200120012001200120012001200120012001200 20029.520887.520887.520887.545116.521916.521916.521916.520029.519858.520887.521916.524145.523974.5 4550052500525005250052500525005250052500420004550049000525005600059500 3%3%3%3%3%3%3%3%3%3%3%3%3%3% 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1540015400154001540023100231002310023100231002310023100231002310023100 2%2%2%2%2%2%2%2%2%2%2%2%2%2%2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.252505250525052505250525052505250525052505250525052505250 1%1%1%1%1%1%1%1%1%1%1%1%1%1% 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.500000000000000000000000000006615073150731507315080850808508085080850703507385077350808508435087850 11111111111111 80000008000000800000080000 80000008000000800000080000 11111111111111 35000003500000350000035000 35000003500000350000035000 11111111111111 50000005000000500000050000 50000005000000500000050000 11111111111111 40000004000000400000040000 4000000400000040000004000011111111111111 100000001000000010000000100000 10000000100000001000000010000011111111111111 60000006000000600000060000 6000000600000060000006000011111111111111 40000004000000400000040000 40000004000000400000040000 22222222222222 30000003000000300000030000 60000006000000600000060000465000004650000046500000465000Jun Jul Aug Sep 3rd4th1st2nd3rd4th1st2nd3rd4th1st2nd3rd4th 00000000000000 00000000000000 12987.512360.313073.21244611818.811191.610564.49937.29623.610740.81185812975.216042.619110 12987.512360.313073.21244611818.811191.610564.49937.29623.610740.81185812975.216042.61911000700000000000000 00250000000000000 0050000000000000 00150000000000000 00150000000000000 00100000000000000 001500000000000000 00000000000000 00150000000000000016801680288016801680168028801680468016802880168016801680 00000000000000 00000000000000 10010010010010010010010010010010010010010000120000012000001200000 00000000300000000 10801080108010801080108010801080108010801080108010801080 5005005005005005005005005005005005005005005267.55022.54532.54287.54042.53797.53552.53307.52508.82822.431363449.64076.84704 3160.53013.52719.52572.52425.52278.52131.51984.51724.81940.421562371.62802.83234 2107200918131715161715191421132378488298010781274147000000000000000 00000000000000 00000000000000 00000000000000 00000000000000 168561607214504137201293612152113681058462727056784086241019211760 168561607214504137201293612152113681058462727056784086241019211760 3%3%3%3%3%3%3%3%3%3%3%3%3%3%12001200120012001200120012001200120012001200120012001200 25003.523974.545116.520887.519858.518829.519000.516771.514660.812758.41505614953.617148.819344 63000595005600052500490004550042000385003500700010500140002100028000 3%3%3%3%3%3%3%3%3%3%3%3%3%3% 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 2310023100154001540015400154001540015400385003850038500385003850038500 2%2%2%2%2%2%2%2%2%2%2%2%2%2%2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.252505250525052505250525052505250210002100021000210002100021000 1%1%1%1%1%1%1%1%1%1%1%1%1%1% 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.500000000000000000000000000009135087850766507315069650661506265059150630006650070000735008050087500 11111111111111 00800000080000008000000 00800000080000008000000 11111111111111 00350000035000003500000 00350000035000003500000 11111111111111 00500000050000005000000 00500000050000005000000 11111111111111 00400000040000004000000 0040000004000000400000011111111111111 00100000001000000010000000 0010000000100000001000000011111111111111 00600000060000006000000 0060000006000000600000011111111111111 00400000040000004000000 00400000040000004000000 22222222222222 00300000030000003000000 00600000060000006000000004650000046500000465000001st2nd3rd4th1st2nd3rd4th1st2nd3rd4th合计00000000000000100000000-60000029272.638190.649058.857976.85909460211.261328.462445.661328.460211.251293.242375.2984871029272.638190.649058.857976.85909460211.261328.462445.661328.460211.251293.2-17625108487100070000000000000028000250000000000000100005000000000000020001500000000000006000150000000000000600010000000000000040000150000000000000065000000000000000500015000000000000006000002880168016801680288016801680168028801680168016801460400000000000004000000000000000050001001001001001001001001001001001001004800NovDecOct12000001200000120000014400 0000000000006000 10801080108010801080108010801080108010801080108051840 500500500500500500500500500500500500240000 5644.87212.89094.410662.41097611289.611603.211916.811603.211289.69721.68153.6250116 3880.84958.86252.47330.475467761.67977.28192.87977.27761.66683.65605.6162308 176422542842333234303528362637243626352830382548878080 000000000000960 0000000000000 000000000000600 000000000000360 00000000000000 141121803222736266562744028224290082979229008282242430420384702464 141121803222736266562744028224290082979229008282242430420384702464 3%3%3%3%3%3%3%3%3%3%3%3% 1.440 12001200120012001200120012001200120012001200120057600 45836.828124.834710.440198.44249642393.643491.244588.844691.242393.636905.631417.612501800 3850056000735009100094500980001015001050001015009800080500630002355500 3%3%3%3%3%3%3%3%3%3%3%3% 1.44 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5720 3850038500462004620046200462004620046200462004620046200462001324400 2%2%2%2%2%2%2%2%2%2%2%2%0.962.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2 2.2105.60 210002100021000210002100021000210002100021000210002100021000535500 1%1%1%1%1%1%1%1%1%1%1%1%0.48 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5 1.5720 00000000000000 00000000000000 9800011550014070015820016170016520016870017220016870016520014770013020042154000 11111111111148 80000008000000800000096000 800000080000008000000960000 11111111111148 35000003500000350000042000 350000035000003500000420000 11111111111148 50000005000000500000060000 500000050000005000000600000 11111111111148 40000004000000400000048000 400000040000004000000480000 11111111111148 100000001000000010000000120000 1000000010000000100000001200000 11111111111148 60000006000000600000072000 600000060000006000000720000 11111111111148 40000004000000400000048000 400000040000004000000480000 22222222222296 30000003000000300000036000 600000060000006000000720000 465000004650000046500000558000。