|
渠道市场营销预算 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
费率 |
第 1 个月 |
第 2 个月 |
第 3 个月 |
第 4 个月 |
第 5 个月 |
第 6 个月 |
第 7 个月 |
第 8 个月 |
第 9 个月 |
第 10 个月 |
第 11 个月 |
第 12 个月 |
|
总计 |
|
|
|
|
预计销售总额 ¥(000) |
|
750 |
200 |
500 |
1,500 |
1,200 |
1,500 |
1,500 |
1,800 |
2,000 |
2,000 |
2,000 |
2,000 |
|
16,950 |
|
|
|
|
个人(占销售总额的百分比) |
|
110% |
110% |
110% |
110% |
110% |
110% |
110% |
110% |
85% |
85% |
85% |
85% |
|
|
|
|
|
|
人力资源 - 人数 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
|
|
|
|
|
|
人力资源 - 成本 |
|
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
25.00 |
|
300.00 |
|
|
|
|
佣金 |
0.10% |
0.75 |
0.20 |
0.50 |
1.50 |
1.20 |
1.50 |
1.50 |
1.80 |
2.00 |
2.00 |
2.00 |
2.00 |
|
16.95 |
|
|
|
|
人员总额 ¥(000) |
|
25.75 |
25.20 |
25.50 |
26.50 |
26.20 |
26.50 |
26.50 |
26.80 |
27.00 |
27.00 |
27.00 |
27.00 |
|
316.95 |
|
|
|
|
直接营销(占销售总额的百分比) |
|
100% |
100% |
75% |
40% |
33% |
25% |
20% |
10% |
5% |
5% |
5% |
5% |
|
|
|
|
|
|
电话营销(占直接销售的百分比) |
|
100% |
50% |
50% |
50% |
50% |
50% |
50% |
50% |
50% |
50% |
50% |
50% |
|
|
|
|
|
|
人力资源 - 人数 |
3 |
3 |
1.5 |
1.5 |
1.5 |
1.5 |
1.5 |
1.5 |
1.5 |
1.5 |
1.5 |
1.5 |
1.5 |
|
19.50 |
|
|
|
|
基础设施支持 |
|
25 |
10 |
25 |
10 |
25 |
10 |
25 |
10 |
25 |
10 |
25 |
10 |
|
210.00 |
|
|
|
|
佣金 |
0.10% |
0.75 |
0.10 |
0.19 |
0.30 |
0.20 |
0.19 |
0.15 |
0.09 |
0.05 |
0.05 |
0.05 |
0.05 |
|
2.16 |
|
|
|
|
培训 |
|
25 |
10 |
25 |
10 |
25 |
10 |
25 |
10 |
25 |
10 |
25 |
10 |
|
210.00 |
|
|
|
|
电话营销总额 ¥(000) |
|
53.75 |
21.60 |
51.69 |
21.80 |
51.70 |
21.69 |
51.65 |
21.59 |
51.55 |
21.55 |
51.55 |
21.55 |
|
441.66 |
|
|
|
|
网络营销(占直接销售的百分比) |
|
25% |
25% |
25% |
25% |
25% |
25% |
25% |
25% |
25% |
25% |
25% |
25% |
|
|
|
|
|
|
人力资源 - 人数 |
1 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
|
3.00 |
|
|
|
|
网站开发(一次性成本) |
|
500 |
|
|
|
|
|
|
|
|
|
|
|
|
500.00 |
|
|
|
|
托管 |
|
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
10 |
|
120.00 |
|
|
|
|
支持和维护 |
|
25 |
|
|
|
|
|
|
|
|
|
25 |
|
|
50.00 |
|
|
|
|
网络营销总额 ¥(000) |
|
535.25 |
10.25 |
10.25 |
10.25 |
10.25 |
10.25 |
10.25 |
10.25 |
10.25 |
10.25 |
35.25 |
10.25 |
|
673.00 |
|
|
|
|
直接邮件(占直接销售的百分比) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
人力资源 - 成本 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
|
|
材料 |
|
1000 |
1000 |
1000 |
1000 |
1000 |
1000 |
1000 |
1000 |
1000 |
1000 |
1000 |
1000 |
|
12,000.00 |
|
|
|
|
邮资 |
|
250 |
250 |
250 |
250 |
250 |
250 |
250 |
250 |
250 |
250 |
250 |
250 |
|
3,000.00 |
|
|
|
|
直接邮件总额 ¥(000) |
|
1,250.00 |
1,250.00 |
1,250.00 |
1,250.00 |
1,250.00 |
1,250.00 |
1,250.00 |
1,250.00 |
1,250.00 |
1,250.00 |
1,250.00 |
1,250.00 |
|
15,000.00 |
|
|
|
|
直接营销总额 ¥(000) |
|
1,839.00 |
1,281.85 |
1,311.94 |
1,282.05 |
1,311.95 |
1,281.94 |
1,311.90 |
1,281.84 |
1,311.80 |
1,281.80 |
1,336.80 |
1,281.80 |
|
16,114.66 |
|
|
|
|
代理商/经纪人(占销售总额的百分比) |
|
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
|
|
|
|
|
|
通信 |
|
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
|
600.00 |
|
|
|
|
培训 |
|
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
|
3,000.00 |
|
|
|
|
促销 |
|
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
|
7,200.00 |
|
|
|
|
折扣 |
10.00% |
7.50 |
2.00 |
5.00 |
15.00 |
12.00 |
15.00 |
15.00 |
18.00 |
20.00 |
20.00 |
20.00 |
20.00 |
|
169.50 |
|
|
|
|
佣金(占代理商销售的百分比) |
10.00% |
7.50 |
2.00 |
5.00 |
15.00 |
12.00 |
15.00 |
15.00 |
18.00 |
20.00 |
20.00 |
20.00 |
20.00 |
|
169.50 |
|
|
|
|
代理商/经纪人总额 ¥(000) |
|
915.00 |
904.00 |
910.00 |
930.00 |
924.00 |
930.00 |
930.00 |
936.00 |
940.00 |
940.00 |
940.00 |
940.00 |
|
11,139.00 |
|
|
|
|
分销商(占销售总额的百分比) |
|
0% |
0% |
0% |
0% |
0% |
15% |
20% |
40% |
40% |
40% |
40% |
40% |
|
|
|
|
|
|
通信 |
|
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
|
600.00 |
|
|
|
|
培训 |
|
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
|
3,000.00 |
|
|
|
|
促销 |
|
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
|
7,200.00 |
|
|
|
|
佣金/折扣(占分销商销售的百分比) |
15.00% |
0 |
0 |
0 |
0 |
0 |
33.75 |
45 |
108 |
120 |
120 |
120 |
120 |
|
666.75 |
|
|
|
|
分销商总额 ¥(000) |
|
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
933.75 |
945.00 |
1,008.00 |
1,020.00 |
1,020.00 |
1,020.00 |
1,020.00 |
|
11,466.75 |
|
|
|
|
零售商(占销售总额的百分比) |
|
0% |
0% |
25% |
60% |
67% |
60% |
60% |
50% |
30% |
30% |
30% |
30% |
|
|
|
|
|
|
通信 |
|
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
|
600.00 |
|
|
|
|
培训 |
|
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
|
3,000.00 |
|
|
|
|
促销 |
|
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
600.00 |
|
7,200.00 |
|
|
|
|
佣金/折扣(占零售的百分比) |
10.00% |
0 |
0 |
12.5 |
90 |
80.4 |
90 |
90 |
90 |
60 |
60 |
60 |
60 |
|
692.90 |
|
|
|
|
零售商总额 ¥(000) |
|
900.00 |
900.00 |
912.50 |
990.00 |
980.40 |
990.00 |
990.00 |
990.00 |
960.00 |
960.00 |
960.00 |
960.00 |
|
11,492.90 |
|
|
|
|
客户获取和保留 (CAR) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
人力资源 |
|
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
|
600.00 |
|
|
|
|
通信 |
|
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
|
3,000.00 |
|
|
|
|
促销/礼券 |
|
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
|
7,200.00 |
|
|
|
|
CAR 总额 ¥(000) |
|
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
|
10,800.00 |
|
|
|
|
其他费用 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
旅行 |
|
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
50 |
|
600.00 |
|
|
|
|
基础设施(计算机、电话等) |
|
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
250.00 |
|
3,000.00 |
|
|
|
|
渠道支持 |
|
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
|
7,200.00 |
|
|
|
|
其他费用总额 ¥(000) |
|
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
900.00 |
|
10,800.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
市场营销预算总额: |
|
6,379.75 |
5,811.05 |
5,859.94 |
5,928.55 |
5,942.55 |
5,962.19 |
6,003.40 |
6,042.64 |
6,058.80 |
6,028.80 |
6,083.80 |
6,028.80 |
|
72,130.26 |
|
|
|