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。