2026-05-24 22:53:46 +08:00
|
|
|
|
### YEN-预算(2026.5.24)
|
|
|
|
|
|
|
|
|
|
|
|
#### 招募组预算：20000
|
|
|
|
|
|
|
|
|
|
|
|
1. 新会员招募奖励 500元 * 40 = 20000 （从新会员会费中返点）
|
|
|
|
|
|
2. 新分会发展补贴 10000元 * 2 = 20000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
#### 教育组预算：82600
|
|
|
|
|
|
|
|
|
|
|
|
1. 3场核心课程 52600
|
|
|
|
|
|
2. 3场OPEN HOUSE 6000
|
|
|
|
|
|
3. 管理成本 4000
|
|
|
|
|
|
4. 弹性预留 20000
|
|
|
|
|
|
|
|
|
|
|
|
#### 融入组预算：51600
|
|
|
|
|
|
|
|
|
|
|
|
1. 融入加分 15600
|
|
|
|
|
|
2. 一生一次体验活动 36000
|
|
|
|
|
|
|
|
|
|
|
|
#### 私董会预算：88000
|
|
|
|
|
|
1. Moderator Training 3 x 22k = 66k
|
|
|
|
|
|
2. Moderator summit – Trainer fees 22k
|
|
|
|
|
|
|
|
|
|
|
|
#### 秘书处预算：368400
|
|
|
|
|
|
1. 1 x 10000 Summit reserves
|
|
|
|
|
|
2. 2 x 148500 工资/社保公积金
|
|
|
|
|
|
3. 4 x 4500 bonus
|
|
|
|
|
|
4. 1 x 6000 Certificates
|
|
|
|
|
|
5. 6 x 5000 Summit hotel rooms (2 x mishu, 2 x chair + vice, 2 x secretary)
|
|
|
|
|
|
6. 1 x 5000 petty cash
|
|
|
|
|
|
7. 1 x 2400 website
|
|
|
|
|
|
|
|
|
|
|
|
#### Leadership：18000
|
|
|
|
|
|
|
|
|
|
|
|
### 合计：**628,600**
|
|
|
|
|
|
|
|
|
|
|
|
#### Communications： 0
|
|
|
|
|
|
|
|
|
|
|
|
#### Innovation：0
|
|
|
|
|
|
|
|
|
|
|
|
#### 总会留存：43400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 项目 | 预算（元） |
|
|
|
|
|
|
| ---------- | ----------: |
|
|
|
|
|
|
| 招募组 | 20,000 |
|
|
|
|
|
|
| 教育组 | 82,600 |
|
|
|
|
|
|
| 融入组 | 51,600 |
|
|
|
|
|
|
| 私董会 | 88,000 |
|
|
|
|
|
|
| 秘书处 | 368,400 |
|
|
|
|
|
|
| Leadership | 18,000 |
|
|
|
|
|
|
| **总计** | **628,600** |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
### 预计收支
|
|
|
|
|
|
|
|
|
|
|
|
1. 收入： 160*4200 = 672000
|
|
|
|
|
|
> 按照流失15%计算
|
|
|
|
|
|
|
|
|
|
|
|
2. 预算剩余：672000 - 628600 = **43400**
|
|
|
|
|
|
|
