下载后可任意编辑 下载后可任意编辑 销售 收入 预测（ 12个月） 月份销售旳旳 销售状况产品或服务123456789101112合计吉她销售销售数量254265310309820104平均单价8008008008008008008008008008008008009600月销售额1600400032001600480040002400800024000720064001600083200吉她教学销售数量3538491085163010111平均单价5005005005005005005005005005005005006000月销售额600100060016008001800160010003200600022200舞蹈教学销售数量24232527107103084平均单价1001001001001001001001001001001001001200月销售额2004002003002005002007001000700100030008400葫芦丝教学销售数量2123263424101655平均单价2002002002002002002002002002002002002400月销售额400200400600400120060080040060020032009000竹笛教学销售数量3538491085163010111平均单价2002002002002002002002002002002002002400月销售额600100060016008001800160010003200600022200钢琴教学销售数量35384910851691090平均单价2602602602602602602602602602602602603120月销售额780130078020801040234026002080130041602340260023400（7）销售数量平均单价月销售额（8）销售数量平均单价月销售额合计销售总量152517322243384557689796555销售总收入448079005780778080401164098001478028700161802194028800165820下载后可任意编辑销售和成本筹划 金额（元） 月份项目 123456789101112合计销售含流转税销售收入448079005780778080401164098001478028700161802194028800165820流转税（增值税等）2002002002002002002002002002002002002400销售净收入428077005580758078401144096001458028500159802174028600163420成成本业主旳工资18001800180018001800180018001800180018001800180021600雇员旳工资16001600160016001600160016001600160016001600160019200租金8008008008008008008008008008008008009600营销费用505050505050505050505050600公用事业费（水电）1001001001001001001001001001001001001200维修费202020202020202020202020240保险费202020202020202020202020240折旧费2522522522522522522522522522522522523024保险费202020202020202020202020240登记注册费303030303030303030303030360原材料（列出项目）(1)(2)下载后可任意编辑(3)(4)(5)(6)总成本45924592459245924592459245924592459245924592459255104利润-41230088882888314867484908988823808112881704823908...
