Phụ lục
bán hàng thời
tháng 1 tháng 2 tháng 3 tháng 4 tháng 5 tháng 6 tháng 7 tháng 8 tháng 9 tháng tháng 10 11 tháng 12
đơn vị bán hàng
Drive-thru #1 0% 0 0 0 17.500 người 23,047 24,199 22,989 23,047 24,199 22.989 người 23,047 21, 895
Drive-thru #2 0% 0 0 0 0 0 0 0 0 17.500 người 23,047 21,895 23, 047
Drive-thru #3 0% 0 0 0 0 0 0 0 0 0 0 0 0
Drive-thru #4 0% 0 0 0 0 0 0 0 0 0 0 0 0
Ổ đĩa-thru #5 0% 0 0 0 0 0 0 0 0 0 0 0 0
ổ đĩa-thrus #6 & #7 0% 0 0 0 0 0 0 0 0 0 0 0 0
ổ đĩa-thrus #8, #9, & #10 0% 0 0 0 0 0 0 0 0 0 0 0 0
ổ đĩa-thrus #11, #12, & #13 0% 0 0 0 0 0 0 0 0 0 0 0 0
điện thoại di động Cafe #1 0% 0 0 0 0 0 0 0 0 0 0 5.000 5, 000
điện thoại di động Cafe #2 0% 0 0 0 0 0 0 0 0 0 0 0 0
điện thoại di động Cafe #3 0% 0 0 0 0 0 0 0 0 0 0 0 0
điện thoại di động Cafe #4 0% 0 0 0 0 0 0 0 0 0 0 0 0
Trang web bán hàng/Premium ghi 0% 0 0 0 0 0 0 0 0 0 0 0 0
tổng số đơn vị bán hàng 0 0 0 17.500 người 23,047 24,199 22,989 23,047 41,699 46,036 49,942 49, 942
đơn vị giá tháng 1 tháng 2 tháng 3 tháng 4 tháng 5 tháng 6 tháng 7 tháng 8 tháng 9 tháng tháng 10 11 tháng 12
Drive-thru #1 $1,85 $1,85 $1,85 $1,85 $1,85 $1,85 $1,85 $1,85 $1,85 $1,85 $1,85 $1.85
Drive-thru #2 $1,85 $1,85 $1,85 $1,85 $1,85 $1,85 $1,85 $1.85 $1.85 $1.85 $1.85 $1.85
Drive-thru #3 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85
Drive-thru #4 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85
Drive-thru #5 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85
Drive-thrus #6 & #7 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85
Drive-thrus #8, #9, & #10 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85
Drive-thrus #11, #12, & #13 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85 $1.85
Mobile Cafe #1 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45
Mobile Cafe #2 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45 $2.45
Mobile Cafe #3 $2.45 $2.45 $2.45 $2,45 $2,45 $2,45 $2,45 $2,45 $2,45 $2,45 $2,45 $2.45
điện thoại di động Cafe #4 $2,45 $2,45 $2,45 $2,45 $2,45 $2,45 $2,45 $2,45 $2,45 $2,45 $2,45 $2.45
trang web bán hàng/Premium mục $10,00 $10,00 $10,00 $10,00 $10,00 $10,00 $10,00 $10,00 $10,00 $10,00 $10,00 $10.00
bán hàng
Drive-thru #1 $0 $0 $0 $32,375 $42,637 $44,769 $42,530 $42,637 $44,769 $42,530 $42,637 $40,505
Drive-thru #2 $0 $0 $0 $0 $0 $0 $0 $0 $32,375 $42,637 $40,505 $42,637
Drive-thru #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Drive-thru #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Drive-thru #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Drive-thrus #6 & #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Drive-thrus #8, #9, & #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
ổ đĩa-thrus #11, #12, & #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Mobile Cafe #1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $12,250 $12,250
Mobile Cafe #2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Mobile Cafe #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Mobile Cafe #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Website Sales/Premium Items $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
tổng số bán hàng 0 $ $0 $0 $32,375 $42,637 $44,769 $42,530 $42,637 $77,144 $85,167 $95,392 $95, 392
trực tiếp đơn vị chi phí tháng 1 tháng 2 tháng 3 tháng 4 tháng 5 tháng 6 tháng 7 tháng 8 tháng 9 tháng tháng 10 11 tháng 12
Drive-thru #1 0,00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Drive-thru #2 0,00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Drive-thru #3 0,00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Drive-thru #4 0.00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Drive-thru #5 0.00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Drive-thrus #6 & #7 0.00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Drive-thrus #8, #9, & #10 0.00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Drive-thrus #11, #12, & #13 0.00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Mobile Cafe #1 0.00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Mobile Cafe #2 0.00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Mobile Cafe #3 0.00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Mobile Cafe #4 0.00% $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64
Website Sales/Premium Items 0.00% $6.50 $6.50 $6.50 $6.50 $6.50 $6.50 $6.50 $6.50 $6.50 $6.50 $6.50 $6.50
Direct Cost of Sales
Drive-thru #1 $0 $0 $0 $11,200 $14,750 $15,488 $14,713 $14,750 $15,488 $14,713 $14,750 $14,013
Drive-thru #2 $0 $0 $0 $0 $0 $0 $0 $0 $11,200 $14,750 $14,013 $14, 750
drive-thru #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Drive-thru #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Drive-thru #5 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
ổ đĩa-thrus #6 & #7 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
ổ đĩa-thrus #8, #9, & #10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
ổ đĩa-thrus #11, #12, & #13 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Mobile Cafe #1 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,200 $3,200
Mobile Cafe #2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Mobile Cafe #3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Mobile Cafe #4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Website Sales/Premium Items $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Bán hàng 0 $ $0 $0 $11.200 $14,750 $ 15.488 người $14,713 $14,750 $26,688 $29,463 $31,963 $31,963
CẦN tài chính thực sự?
chúng tôi khuyên bạn nên sử dụng LivePlan như là cách dễ nhất để tạo ra các tài chính tự động cho mình kinh doanh kế hoạch.
tạo ra kế hoạch kinh doanh của riêng bạn
nhân viên kế hoạch
tháng 1 tháng 2 tháng 3 tháng 4 tháng 5 tháng 6 tháng 7 tháng 8 tháng 9 tháng 10 tháng 11 tháng 12
nhân viên sản xuất
Drive-thru đội $0 $0 $0 $10.500 $ 10.850 người $9.800 $9.800 $10.500 $ 19.624 người $21,700 $21.000 $21,700
Mobile Cafe Team $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $4,700 $4,700
Equipment Care Specialist (Headquarters) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $0 $0 $0 $10,500 $10,850 $9,800 $9,800 $10,500 $19,624 $21,700 $25,700 $26,400
Sales and Marketing Personnel
District Manager (Four Drive-thrus) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Corporate Events Sales Exec $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Director of Marketing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
General and Administrative Personnel
Bookkeeper/Office Administrator $0 $0 $0 $0 $1,750 $1,750 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Warehouse/Site Manager $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $3,500 $3,500
Inventory Clerk $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $0 $0 $0 $0 $1,750 $1,750 $3,500 $3,500 $3,500 $3,500 $7,000 $7,000
Other Personnel
Chief Operating Officer $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500
Chief Financial Officer $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Chief Information Officer $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500 $5,500
Total People 1 1 1 5 6 6 6 6 11 11 15 15
Total Payroll $5,500 $5,500 $5,500 $16,000 $18,100 $17,050 $18,800 $19,500 $28,624 $30,700 $38,200 $38, 900
giả định general
tháng 1 tháng 2 tháng 3 tháng 4 tháng 5 tháng 6 tháng 7 tháng 8 tháng 9 tháng tháng 10 11 tháng 12
kế hoạch tháng 1 2 3 4 5 6 7 8 9 10 11 12
hiện tại tỷ lệ lãi suất 10,00% 10,00% 10,00% 10,00% 10,00% 10,00% 10,00% 10,00% 10,00% 10,00% 10,00% 10.00%
Long-term tỷ lệ lãi suất 9,00% 9,00% 9,00% 9,00% 9,00% 9,00% 9,00% 9,00% 9,00% 9,00% 9,00% 9.00%
Tax tỷ lệ 0,00% 0,00% 0.00% 0,00% 0,00% 0,00% 0,00% 0,00% 0,00% 0,00% 0,00% 0.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma lợi nhuận và mất
tháng 1 tháng 2 tháng 3 tháng 4 tháng 5 tháng 6 tháng 7 tháng 8 tháng 9 tháng tháng 10 11 tháng 12
bán hàng 0 $ $0 $0 $32,375 $42,637 $44,769 $42,530 $42,637 $77,144 $85,167 $95,392 $95, 392
trực tiếp chi phí bán hàng 0 $ $0 $0 $11.200 $14,750 $ 15.488 người $14,713 $14,750 $26,688 $29,463 $31,963 $31,963
Production Payroll $0 $0 $0 $10,500 $10,850 $9,800 $9,800 $10,500 $19,624 $21,700 $25,700 $26,400
Sales Commissions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $708 $708
Total Cost of Sales $0 $0 $0 $21,700 $25,600 $25,288 $24,513 $25,250 $46,312 $51,163 $58,371 $59,071
Gross Margin $0 $0 $0 $10,675 $17,037 $19,481 $18,017 $17,387 $30,832 $34,004 $37,021 $36,321
Gross Margin % 0.00% 0.00% 0.00% 32.97% 39.96% 43.52% 42.36% 40.78% 39.97% 39.93% 38.81% 38.08%
Operating Expenses
Sales and Marketing Expenses
Sales and Marketing Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Advertising/Promotion $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Website $0 $0 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Travel $0 $0 $1,000 $0 $0 $1,000 $0 $0 $1,000 $0 $0 $1,000
Sự đóng góp $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $1,416 $1, 916
tổng số bán hàng và tiếp thị chi phí $0 $0 $1.100 $2,100 $2,100 $3,100 $2,100 $2,100 $3,100 $2,100 $3,516 $5, 016
bán hàng và tiếp thị % 0,00% 0,00% 0,00% 6,49% 4.93% 6,92% 4,94% 4.93% là 4.02% 2,47% 3,69% 5.26%
General và chi phí hành chính
biên chế nói chung và hành chính $0 $0 $0 $0 $1.750 $1.750 $3.500 $3.500 $3.500 $3.500 $7.000 $7.000
Sales and Marketing and Other Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation $0 $310 $310 $1,565 $1,565 $1,565 $1,565 $1,565 $2,820 $2,820 $3,850 $3,850
Leased Offices and Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $0 $0 $700 $800 $920 $920 $1,050 $1,050 $1,050 $1,050 $1,050 $1,050
Insurance $0 $0 $1,257 $1,257 $1,257 $1,257 $1,257 $1,257 $1,257 $1,257 $1,257 $1,257
Thuê $0 $0 $1.200 $1.200 $1.200 $1.200 $1.200 $1.200 $2.400 $2.400 $2.400 $2, 400
biên chế thuế 15% $825 $825 $825 $2.400 $ 2.715 người $2,558 $2,820 $ 2.925 người $4,294 $4,605 $5.730 $5, 835
khác nói chung và hành chính chi phí $0 $0 $0 $0 $0 $0 $0 $0
đang được dịch, vui lòng đợi..