Número de

alumnos o
personas
Día de Muertos - Jumex

1
Categoria Concepto Número Cantidad Gasto Total
Estudio de TV 1 4 $10,000.00 $40,000.00
Caracterización 1 1 $40,000.00 $40,000.00 .
Staff 4 14 $800.00 $44,800.00
Vestuarios 4 8 $700.00 $22,400.00
Escenografia 1 1 $50,000.00 $50,000.00
Cortinillas y fondos 1 1 $7,000.00 $7,000.00
cafetera 1 11 $2,000.00 $22,000.00
sudadera 1 11 $360.00 $3,960.00
Limpieza 1 1 $700.00 $700.00
Catering 1 4 $2,000.00 $8,000.00
Envío de regalos 1 11 $350.00 $3,850.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Total $242,710.00
Costo Venta $242,710.00
Total C/ I.V.A $281,543.60
Costo Venta C /I.V.A $281,543.60

S/I.V.A
Concepto Precio Utilidad x Niño Utilidad Total
Cierre $542,000 $299,290.00 $299,290.00
30% $315,523 $72,813.00 $72,813.00
35% $327,659 $84,948.50 $84,948.50
40% $339,794 $97,084.00 $97,084.00
45% $351,930 $109,219.50 $109,219.50
50% $364,065 $121,355.00 $121,355.00
C/I.V.A
Porcentaje Precio Utilidad x Niño Utilidad Total
Cierre $628,720.00 $347,176.40 $347,176.40
30% $366,006.68 $123,296.68 $123,296.68
35% $380,083.86 $137,373.86 $137,373.86
40% $394,161.04 $151,451.04 $151,451.04
45% $408,238.22 $165,528.22 $165,528.22
50% $422,315.40 $179,605.40 $179,605.40

Precio Cerrado Total

$542,000 $542,000.00