Item Cantidad Días

1 1 1

Item Cantidad Días

1 1 3

1 1 3

1 1 3

1 2 3
 Costo Unit (No Costo Unit (INC
Descripción
INC IGV) S/. IGV) S/.
ACTIVACIÓN RED BULL S/ - S/. 0.00
Sub-total

Costo Unit (No

Descripción
INC IGV) S/.

Supervisor S/ 150.00

Movilidad supervisor S/ 50.00

Anfitriona S/ 160.00

02 Mochileros S/ 70.00

Costo Total (SIN

IGV) S/.
(%) Margen de
contribución
Margen de
contribución
Precio parcial (SIN
IGV) S/.
Precio total (SIN
IGV) S/.
Costo Total (NO INC Costo Total (INC Precio Unit (No INC Precio Unit (INC Precio Total (No INC
IGV) S/. IGV) S/. IGV) S/. IGV) S/. IGV) S/.
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00

Costo Total (NO INC

IGV) S/.

S/. 450.00

S/. 150.00

S/. 480.00

S/. 420.00

S/. 1,500.00

Presupuesto necesario para producción (Costo inc.

S/. 1,500.00 IGV + Costos Sin IGV) S/. 1,500.00

10%

S/. 166.67

S/. 1,666.67

S/. 1,666.67
Precio Total (INC
Margen Proveedor
IGV) S/.
S/. 0.00 258%
S/. 0.00
Referencia