You are on page 1of 7

Lev nr

Lev 1
Lev 2
Lev 3
Lev 4
Lev 5
Lev 6
Lev 7
Lev 8
Lev 9
Lev 10

Omzet cumul omzet


cumul % omzet
2,000,000
2,000,000
41%
1,700,000
3,700,000
77%
330,000
4,030,000
84%
210,000
4,240,000
88%
150,000
4,390,000
91%
110,000
4,500,000
93%
100,000
4,600,000
95%
90,000
4,690,000
97%
80,000
4,770,000
99%
50,000
4,820,000
100%
4,820,000

2,500,000
2,000,000
1,500,000
1,000,000
500,000
Lev Lev Lev Lev Lev
1 2 3 4 5

120%
100%
80%

60%

Omzet

40%

cumul % omzet

20%

0%
Lev Lev Lev Lev Lev Lev
5 6 7 8 9 10

Lev nr
Lev 1
Lev 2
Lev 3
Lev 4
Lev 5
Lev 6
Lev 7
Lev 8
Lev 9
Lev 10

Omzet cumul omzet


cumul % omzet
2,000,000
2,000,000
41%
1,700,000
3,700,000
77%
330,000
4,030,000
84%
210,000
4,240,000
88%
150,000
4,390,000
91%
110,000
4,500,000
93%
100,000
4,600,000
95%
90,000
4,690,000
97%
80,000
4,770,000
99%
50,000
4,820,000
100%
4,820,000

2,500,000
2,000,000

1,500,000
1,000,000
500,000
Lev Lev Lev Lev Lev Lev
1 2 3 4 5 6

120%
100%
80%
60%

Omzet

40%

cumul % omzet

20%
0%
Lev Lev Lev Lev Lev
6 7 8 9 10

kleinhandel winkels
superette winkels
grootwarenhuizen

totale verkoopkosten

# bezoeken
300
150
100
550

10,000
18.18

18.18 5,454.55
18.18 2,727.27
18.18 1,818.18
10,000.00

aantal stuks
VP/stuk
Omzet
Directe lonen
Grondstoffen
Overige dir. Kosten
Totaal directe kosten
BCM
BWM
beheerskosten
verkoopkosten
bedrijfskosten
Indir. Kosten
Tot kosten
Resultaat

alfa
2,000
200
400,000
154,000
100,000
100,000
354,000
46,000
11.50%
8,000.00
8,000.00
20,000.00
36,000.00
390,000.00

10,000.00

beta
3,000
140
420,000
100,000
180,000
81,200
361,200
58,800
14.00%
12,000.00
12,000.00
30,000.00
54,000.00
415,200.00

gamma
5,000
100
500,000
60,000
320,000
40,000
420,000
80,000
16.00%
20,000.00
20,000.00
50,000.00
90,000.00
510,000.00

totaal
10,000
1,320,000

40,000
40,000
100,000
180,000

4,800.00 -10,000.00

4,800.00

aantal stuks
VP/stuk
Omzet
Directe lonen
Grondstoffen
Overige dir. Kosten
Totaal directe kosten
BCM
BWM
beheerskosten
verkoopkosten
bedrijfskosten
Indir. Kosten
Tot kosten
Resultaat

alfa
2,000
200
400,000
154,000
100,000
100,000
354,000
46,000
11.50%
16,000.00
16,000.00
40,000.00
72,000.00
426,000.00

-26,000.00 -49,200.00

beta
3,000
140
420,000
100,000
180,000
81,200
361,200
58,800
14.00%
24,000.00
24,000.00
60,000.00
108,000.00
469,200.00

gamma

totaal
5,000
820,000

40,000
40,000
100,000
180,000

-75,200.00

You might also like