Esquema de Recuperación (Ejemplo)

ESCENARIOS DE RECUPERACIN
Espectadores x da
Asistentes por sala
Copias (salas)
Total asistentes
$ Boleto (Prom.)
109.149
50
$47.60
Porcentajes en Mxico
Ingreso Total
Ingreso Total Acumulado
Exhibidor
Exh. Acumulado
Distribuidor y Productor
Dist. Y Prod. Acumulado
100%
60%
40%
Costo de la Distribucin
$ x copia (USD)
$ x copia (MXN)
Total de copias (MXN)
Publicidad acumulativa (4 sem.)
Gastos totales mximos:
$800.00
$9,760.00
$488,000.00
$276,363.83
$764,363.83
6%
Pagando gastos quedan:

Gancias bruta Distribuidor
Gancias bruta Productor
Costo Total de la Producci

Costo caro
Costo barato
Ganancias costo caro
Ganancias costo barato
40%
60%
MXN
$5,000,000.00
$1,500,000.00
POR DA PROMEDIO
109
50
5,457
$47.60
SEMANA 1
764
50
38,202
$47.60
SEMANA 2
764
35
26,742
$47.60
$259,774.62
$1,818,422.34
$1,272,895.64
$1,818,422.34
$1,091,053.40
$1,091,053.40
$727,368.94
$727,368.94
$3,091,317.98
$763,737.38
$1,854,790.79
$509,158.26
$1,236,527.19
$109,105.34
$597,105.34
$185,479.08
$673,479.08
$130,263.60
$563,048.11
$52,105.44
$78,158.16
$225,219.25
$337,828.87
$5,000,000.00
$1,500,000.00
$5,000,000.00
$1,500,000.00
-$4,921,841.84
-$1,421,841.84
-$4,662,171.13
-$1,162,171.13
$155,864.77
$103,909.85
USD
$383,729.85
$115,118.96
SEMANA 3
764
25
18,719
$47.60
SEMANA 4
764
17
13,103
$47.60
SEMANA 5
764
12
9,172
$47.60
$891,026.95
$623,718.86
$436,603.20
$3,982,344.92
$534,616.17
$2,389,406.95
$356,410.78
$1,592,937.97
$4,606,063.79
$374,231.32
$2,763,638.27
$249,487.55
$1,842,425.51
$5,042,666.99
$261,961.92
$3,025,600.19
$174,641.28
$2,017,066.80
$238,940.70
$726,940.70
Publicidad calculada al 6% de mximo 4 semanas

$276,363.83
$276,363.83
$764,363.83
$764,363.83
$865,997.27
$1,078,061.69
$1,252,702.97
$346,398.91
$519,598.36
$431,224.68
$646,837.01
$501,081.19
$751,621.78
$5,000,000.00
$1,500,000.00
$5,000,000.00
$1,500,000.00
$5,000,000.00
$1,500,000.00
-$4,480,401.64
-$980,401.64
-$4,353,162.99
-$853,162.99
-$4,248,378.22
-$748,378.22
SEMANA 6
764
8
6,421
$47.60
SEMANA 7
764
6
4,494
$47.60
SEMANA 8
764
4
3,146
$47.60
$305,622.24
$213,935.57
$149,754.90
$5,348,289.23
$183,373.35
$3,208,973.54
$122,248.90
$2,139,315.69
$5,562,224.80
$128,361.34
$3,337,334.88
$85,574.23
$2,224,889.92
$5,711,979.70
$89,852.94
$3,427,187.82
$59,901.96
$2,284,791.88
$276,363.83
$764,363.83
$276,363.83
$764,363.83
$276,363.83
$764,363.83
$1,374,951.87
$1,460,526.09
$1,520,428.05
$549,980.75
$824,971.12
$584,210.44
$876,315.66
$608,171.22
$912,256.83
$5,000,000.00
$1,500,000.00
$5,000,000.00
$1,500,000.00
$5,000,000.00
$1,500,000.00
-$4,175,028.88
-$675,028.88
-$4,123,684.34
-$623,684.34
-$4,087,743.17
-$587,743.17
o 4 semanas
ESPECTADORES:
120,000
Dlar: $
Al:
TABLA TIPO THALA

100%
60%
30%
40%
60%
$5,711,979.70 recaudado
$3,427,187.82 exhibidor
$2,284,791.88 quedan
$685,437.56 de eso, publicidad y copias
$1,599,354.32 quedan
$639,741.73 de eso, distribuidor gana
$959,612.59 de eso, productor gana
12.20
11/5/2012
Espectadores x da
Asistentes por sala
Copias (salas)
Total asistentes
$ Boleto (Prom.)
113.6974
100
$47.60
Ingreso Total
Exhibidor
Exh. Acumulado
100%
60%
40%
$ x copia (USD)
$ x copia (MXN)
$800.00
$9,760.00
$976,000.00
$575,760.63
$1,551,760.63
6%


Costo caro
Costo barato
40%
60%
MXN
$5,000,000.00
$1,500,000.00
POR DA PROMEDIO
114
100
11,370
$47.60
SEMANA 1
796
100
79,588
$47.60
SEMANA 2
796
70
55,712
$47.60
$541,199.62
$3,788,397.37
$2,651,878.16
$3,788,397.37
$2,273,038.42
$2,273,038.42
$1,515,358.95
$1,515,358.95
$6,440,275.53
$1,591,126.89
$3,864,165.32
$1,060,751.26
$2,576,110.21
$227,303.84
$1,203,303.84
$386,416.53
$1,362,416.53
$312,055.11
$1,213,693.68
$124,822.04
$187,233.06
$485,477.47
$728,216.21
$5,000,000.00
$1,500,000.00
$5,000,000.00
$1,500,000.00
-$4,812,766.94
-$1,312,766.94
-$4,271,783.79
-$771,783.79
$324,719.77
$216,479.85
USD
$383,729.85
$115,118.96
SEMANA 3
796
49
38,998
$47.60
SEMANA 4
796
34
27,299
$47.60
SEMANA 5
796
24
19,109
$47.60
$1,856,314.71
$1,299,420.30
$909,594.21
$8,296,590.24
$1,113,788.83
$4,977,954.14
$742,525.88
$3,318,636.09
$9,596,010.53
$779,652.18
$5,757,606.32
$519,768.12
$3,838,404.21
$10,505,604.74
$545,756.52
$6,303,362.84
$363,837.68
$4,202,241.90
$497,795.41
$1,473,795.41

$575,760.63
$575,760.63
$1,551,760.63
$1,551,760.63
$1,844,840.68
$2,286,643.58
$2,650,481.26
$737,936.27
$1,106,904.41
$914,657.43
$1,371,986.15
$1,060,192.51
$1,590,288.76
$5,000,000.00
$1,500,000.00
$5,000,000.00
$1,500,000.00
$5,000,000.00
$1,500,000.00
-$3,893,095.59
-$393,095.59
-$3,628,013.85
-$128,013.85
-$3,409,711.24
$90,288.76
SEMANA 6
796
17
13,376
$47.60
SEMANA 7
796
12
9,363
$47.60
SEMANA 8
796
8
6,554
$47.60
$636,715.95
$445,701.16
$311,990.81
$11,142,320.69
$382,029.57
$6,685,392.41
$254,686.38
$4,456,928.27
$11,588,021.85
$267,420.70
$6,952,813.11
$178,280.46
$4,635,208.74
$11,900,012.66
$187,194.49
$7,140,007.60
$124,796.33
$4,760,005.06
$575,760.63
$1,551,760.63
$575,760.63
$1,551,760.63
$575,760.63
$1,551,760.63
$2,905,167.64
$3,083,448.11
$3,208,244.43
$1,162,067.06
$1,743,100.59
$1,233,379.24
$1,850,068.86
$1,283,297.77
$1,924,946.66
$5,000,000.00
$1,500,000.00
$5,000,000.00
$1,500,000.00
$5,000,000.00
$1,500,000.00
-$3,256,899.41
$243,100.59
-$3,149,931.14
$350,068.86
-$3,075,053.34
$424,946.66
o 4 semanas
ESPECTADORES:
250,000
Dlar: $
Al:
TABLA TIPO THALA

100%
60%
30%
40%
60%
$11,900,012.66 recaudado
$7,140,007.60 exhibidor
$4,760,005.06 quedan
$1,428,001.52 de eso, publicidad y copias
$3,332,003.55 quedan
$1,332,801.42 de eso, distribuidor gana
$1,999,202.13 de eso, productor gana
12.20
11/5/2012
Espectadores x da
Asistentes por sala
Copias (salas)
Total asistentes
$ Boleto (Prom.)
100
80
$47.60
Ingreso Total
Exhibidor
Exh. Acumulado
100%
60%
40%
$ x copia (USD)
$ x copia (MXN)
$800.00
$10,000.00
$1,000,000.00
$656,880.00
$1,656,880.00
6%


Costo caro
Costo barato
40%
60%
MXN
$3,000,000.00
$1,400,000.00
POR DA PROMEDIO
400
100
320,000
$47.60
SEMANA 1
700
80
110,000
$47.60
SEMANA 2
700
56
60,000
$47.60
$15,232,000.00
$5,236,000.00
$2,856,000.00
$5,236,000.00
$3,141,600.00
$3,141,600.00
$2,094,400.00
$2,094,400.00
$8,092,000.00
$1,713,600.00
$4,855,200.00
$1,142,400.00
$3,236,800.00
$314,160.00
$1,314,160.00
$485,520.00
$1,485,520.00
$780,240.00
$1,751,280.00
$312,096.00
$468,144.00
$700,512.00
$1,050,768.00
$3,000,000.00
$1,400,000.00
$3,000,000.00
$1,400,000.00
-$2,531,856.00
-$931,856.00
-$1,949,232.00
-$349,232.00
$9,139,200.00
$6,092,800.00
USD
$230,237.91
$107,444.36
SEMANA 3
700
39
40,000
$47.60
SEMANA 4
700
27
20,000
$47.60
SEMANA 5
700
19
5,000
$47.60
$1,904,000.00
$952,000.00
$238,000.00
$9,996,000.00
$1,142,400.00
$5,997,600.00
$761,600.00
$3,998,400.00
$10,948,000.00
$571,200.00
$6,568,800.00
$380,800.00
$4,379,200.00
$11,186,000.00
$142,800.00
$6,711,600.00
$95,200.00
$4,474,400.00
$599,760.00
$1,599,760.00

$656,880.00
$656,880.00
$1,656,880.00
$1,656,880.00
$2,398,640.00
$2,722,320.00
$2,817,520.00
$959,456.00
$1,439,184.00
$1,088,928.00
$1,633,392.00
$1,127,008.00
$1,690,512.00
$3,000,000.00
$1,400,000.00
$3,000,000.00
$1,400,000.00
$3,000,000.00
$1,400,000.00
-$1,560,816.00
$39,184.00
-$1,366,608.00
$233,392.00
-$1,309,488.00
$290,512.00
SEMANA 6
700
13
5,000
$47.60
SEMANA 7
700
9
4,000
$47.60
SEMANA 8
700
7
3,000
$47.60
$238,000.00
$190,400.00
$142,800.00
$11,424,000.00
$142,800.00
$6,854,400.00
$95,200.00
$4,569,600.00
$11,614,400.00
$114,240.00
$6,968,640.00
$76,160.00
$4,645,760.00
$11,757,200.00
$85,680.00
$7,054,320.00
$57,120.00
$4,702,880.00
$656,880.00
$1,656,880.00
$656,880.00
$1,656,880.00
$656,880.00
$1,656,880.00
$2,912,720.00
$2,988,880.00
$3,046,000.00
$1,165,088.00
$1,747,632.00
$1,195,552.00
$1,793,328.00
$1,218,400.00
$1,827,600.00
$3,000,000.00
$1,400,000.00
$3,000,000.00
$1,400,000.00
$3,000,000.00
$1,400,000.00
-$1,252,368.00
$347,632.00
-$1,206,672.00
$393,328.00
-$1,172,400.00
$427,600.00
o 4 semanas
ESPECTADORES:
247,000
Dlar: $
Al:
TABLA TIPO THALA

100%
60%
30%
40%
60%
$11,757,200.00 recaudado
$7,054,320.00 exhibidor
$4,702,880.00 quedan
$3,292,016.00 quedan
12.50
11/5/2012
Espectadores x da
Asistentes por sala
Copias (salas)
Total asistentes
$ Boleto (Prom.)
120
300
$39.00
Ingreso Total
Exhibidor
Exh. Acumulado
100%
60%
40%
$ x copia (USD)
$ x copia (MXN)
$800.00
$10,424.00
$3,127,200.00
$1,493,659.44
$4,620,859.44
6%


Costo caro
Costo barato
40%
60%
MXN
$2,789,050.00
$1,611,175.00
POR DA PROMEDIO
120
300
36,000
$39.00
SEMANA 1
840
300
252,000
$39.00
SEMANA 2
840
210
176,400
$39.00
$1,404,000.00
$9,828,000.00
$6,879,600.00
$9,828,000.00
$5,896,800.00
$5,896,800.00
$3,931,200.00
$3,931,200.00
$16,707,600.00
$4,127,760.00
$10,024,560.00
$2,751,840.00
$6,683,040.00
$589,680.00
$3,716,880.00
$1,002,456.00
$4,129,656.00
$214,320.00
$2,553,384.00
$85,728.00
$128,592.00
$1,021,353.60
$1,532,030.40
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
-$2,660,458.00
-$1,482,583.00
-$1,257,019.60
-$79,144.60
$842,400.00
$561,600.00
USD
$214,048.35
$123,651.19
VOLVERTE A VER (2008)

SEMANA 3
840
147
123,480
$39.00
SEMANA 4
840
103
86,436
$39.00
SEMANA 5
840
72
60,505
$39.00
$4,815,720.00
$3,371,004.00
$2,359,702.80
$21,523,320.00
$2,889,432.00
$12,913,992.00
$1,926,288.00
$8,609,328.00
$24,894,324.00
$2,022,602.40
$14,936,594.40
$1,348,401.60
$9,957,729.60
$27,254,026.80
$1,415,821.68
$16,352,416.08
$943,881.12
$10,901,610.72
$1,291,399.20
$4,418,599.20

$1,493,659.44
$1,493,659.44
$4,620,859.44
$4,620,859.44
$4,190,728.80
$5,336,870.16
$6,280,751.28
$1,676,291.52
$2,514,437.28
$2,134,748.06
$3,202,122.10
$2,512,300.51
$3,768,450.77
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
-$274,612.72
$903,262.28
$413,072.10
$1,590,947.10
$979,400.77
$2,157,275.77
ER (2008)
SEMANA 6
840
50
42,354
$39.00
SEMANA 7
840
35
29,648
$39.00
SEMANA 8
840
25
20,753
$39.00
$1,651,791.96
$1,156,254.37
$809,378.06
$28,905,818.76
$991,075.18
$17,343,491.26
$660,716.78
$11,562,327.50
$30,062,073.13
$693,752.62
$18,037,243.88
$462,501.75
$12,024,829.25
$30,871,451.19
$485,626.84
$18,522,870.72
$323,751.22
$12,348,580.48
$1,493,659.44
$4,620,859.44
$1,493,659.44
$4,620,859.44
$1,493,659.44
$4,620,859.44
$6,941,468.06
$7,403,969.81
$7,727,721.04
$2,776,587.23
$4,164,880.84
$2,961,587.93
$4,442,381.89
$3,091,088.41
$4,636,632.62
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$1,375,830.84
$2,553,705.84
$1,653,331.89
$2,831,206.89
$1,847,582.62
$3,025,457.62
o 4 semanas
ESPECTADORES:
791,576
Dlar: $
Al:
TABLA TIPO THALA

100%
60%
30%
40%
60%
$30,871,451.19 recaudado
$18,522,870.72 exhibidor
$12,348,580.48 quedan
$8,644,006.33 quedan
13.03
11/5/2012
Espectadores x da
Asistentes por sala
Copias (salas)
Total asistentes
$ Boleto (Prom.)
100
256
$39.00
Ingreso Total
Exhibidor
Exh. Acumulado
100%
60%
40%
$ x copia (USD)
$ x copia (MXN)
$800.00
$10,424.00
$2,668,544.00
$1,062,157.82
$3,730,701.82
6%


Costo caro
Costo barato
40%
60%
MXN
$2,789,050.00
$1,611,175.00
POR DA PROMEDIO
100
256
25,600
$39.00
SEMANA 1
700
256
179,200
$39.00
SEMANA 2
700
179
125,440
$39.00
$998,400.00
$6,988,800.00
$4,892,160.00
$6,988,800.00
$4,193,280.00
$4,193,280.00
$2,795,520.00
$2,795,520.00
$11,880,960.00
$2,935,296.00
$7,128,576.00
$1,956,864.00
$4,752,384.00
$419,328.00
$3,087,872.00
$712,857.60
$3,381,401.60
-$292,352.00
$1,370,982.40
-$116,940.80
-$175,411.20
$548,392.96
$822,589.44
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
-$2,964,461.20
-$1,786,586.20
-$1,966,460.56
-$788,585.56
$599,040.00
$399,360.00
USD
$214,048.35
$123,651.19
PARADAS CONTINUAS (2
SEMANA 3
700
125
87,808
$39.00
SEMANA 4
700
88
61,466
$39.00
SEMANA 5
700
61
43,026
$39.00
$3,424,512.00
$2,397,158.40
$1,678,010.88
$15,305,472.00
$2,054,707.20
$9,183,283.20
$1,369,804.80
$6,122,188.80
$17,702,630.40
$1,438,295.04
$10,621,578.24
$958,863.36
$7,081,052.16
$19,380,641.28
$1,006,806.53
$11,628,384.77
$671,204.35
$7,752,256.51
$918,328.32
$3,586,872.32

$1,062,157.82
$1,062,157.82
$3,730,701.82
$3,730,701.82
$2,535,316.48
$3,350,350.34
$4,021,554.69
$1,014,126.59
$1,521,189.89
$1,340,140.13
$2,010,210.20
$1,608,621.88
$2,412,932.81
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
-$1,267,860.11
-$89,985.11
-$778,839.80
$399,035.20
-$376,117.19
$801,757.81
NTINUAS (2009)
SEMANA 6
700
43
30,118
$39.00
SEMANA 7
700
30
21,083
$39.00
SEMANA 8
700
21
14,758
$39.00
$1,174,607.62
$822,225.33
$575,557.73
$20,555,248.90
$704,764.57
$12,333,149.34
$469,843.05
$8,222,099.56
$21,377,474.23
$493,335.20
$12,826,484.54
$328,890.13
$8,550,989.69
$21,953,031.96
$345,334.64
$13,171,819.18
$230,223.09
$8,781,212.78
$1,062,157.82
$3,730,701.82
$1,062,157.82
$3,730,701.82
$1,062,157.82
$3,730,701.82
$4,491,397.73
$4,820,287.87
$5,050,510.96
$1,796,559.09
$2,694,838.64
$1,928,115.15
$2,892,172.72
$2,020,204.38
$3,030,306.58
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
-$94,211.36
$1,083,663.64
$103,122.72
$1,280,997.72
$241,256.58
$1,419,131.58
o 4 semanas
ESPECTADORES:
562,898
Dlar: $
Al:
TABLA TIPO THALA

100%
60%
30%
40%
60%
$21,953,031.96 recaudado
$13,171,819.18 exhibidor
$8,781,212.78 quedan
$6,146,848.95 quedan
13.03
11/5/2012
Espectadores x da
Asistentes por sala
Copias (salas)
Total asistentes
$ Boleto (Prom.)
70.8
250
$48.00
Ingreso Total
Exhibidor
Exh. Acumulado
100%
60%
40%
$ x copia (USD)
$ x copia (MXN)
$800.00
$10,424.00
$2,606,000.00
$903,855.46
$3,509,855.46
6%


Costo caro
Costo barato
40%
60%
MXN
$2,789,050.00
$1,611,175.00
POR DA PROMEDIO
71
250
17,700
$48.00
SEMANA 1
496
250
123,900
$48.00
SEMANA 2
496
175
86,730
$48.00
$849,600.00
$5,947,200.00
$4,163,040.00
$5,947,200.00
$3,568,320.00
$3,568,320.00
$2,378,880.00
$2,378,880.00
$10,110,240.00
$2,497,824.00
$6,066,144.00
$1,665,216.00
$4,044,096.00
$356,832.00
$2,962,832.00
$606,614.40
$3,212,614.40
-$583,952.00
$831,481.60
-$233,580.80
-$350,371.20
$332,592.64
$498,888.96
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
-$3,139,421.20
-$1,961,546.20
-$2,290,161.04
-$1,112,286.04
$509,760.00
$339,840.00
USD
$214,048.35
$123,651.19
REGRESA (2010)
SEMANA 3
496
123
60,711
$48.00
SEMANA 4
496
86
42,498
$48.00
SEMANA 5
496
60
29,748
$48.00
$2,914,128.00
$2,039,889.60
$1,427,922.72
$13,024,368.00
$1,748,476.80
$7,814,620.80
$1,165,651.20
$5,209,747.20
$15,064,257.60
$1,223,933.76
$9,038,554.56
$815,955.84
$6,025,703.04
$16,492,180.32
$856,753.63
$9,895,308.19
$571,169.09
$6,596,872.13
$781,462.08
$3,387,462.08

$903,855.46
$903,855.46
$3,509,855.46
$3,509,855.46
$1,822,285.12
$2,515,847.58
$3,087,016.67
$728,914.05
$1,093,371.07
$1,006,339.03
$1,509,508.55
$1,234,806.67
$1,852,210.00
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
-$1,695,678.93
-$517,803.93
-$1,279,541.45
-$101,666.45
-$936,840.00
$241,035.00
10)
SEMANA 6
496
42
20,824
$48.00
SEMANA 7
496
29
14,577
$48.00
SEMANA 8
496
21
10,204
$48.00
$999,545.90
$699,682.13
$489,777.49
$17,491,726.22
$599,727.54
$10,495,035.73
$399,818.36
$6,996,690.49
$18,191,408.36
$419,809.28
$10,914,845.01
$279,872.85
$7,276,563.34
$18,681,185.85
$293,866.50
$11,208,711.51
$195,911.00
$7,472,474.34
$903,855.46
$3,509,855.46
$903,855.46
$3,509,855.46
$903,855.46
$3,509,855.46
$3,486,835.03
$3,766,707.89
$3,962,618.88
$1,394,734.01
$2,092,101.02
$1,506,683.15
$2,260,024.73
$1,585,047.55
$2,377,571.33
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
-$696,948.98
$480,926.02
-$529,025.27
$648,849.73
-$411,478.67
$766,396.33
o 4 semanas
ESPECTADORES:
389,191
Dlar: $
Al:
TABLA TIPO THALA

100%
60%
30%
40%
60%
$18,681,185.85 recaudado
$11,208,711.51 exhibidor
$7,472,474.34 quedan
$5,230,732.04 quedan
13.03
11/5/2012
Espectadores x da
Asistentes por sala
Copias (salas)
Total asistentes
$ Boleto (Prom.)
120
300
$47.60
Ingreso Total
Exhibidor
Exh. Acumulado
100%
60%
40%
$ x copia (USD)
$ x copia (MXN)
$800.00
$10,424.00
$3,127,200.00
$1,823,030.50
$4,950,230.50
6%


Costo caro
Costo barato
40%
60%
MXN
$2,789,050.00
$1,611,175.00
POR DA PROMEDIO
120
300
36,000
$47.60
SEMANA 1
840
300
252,000
$47.60
SEMANA 2
840
210
176,400
$47.60
$1,713,600.00
$11,995,200.00
$8,396,640.00
$11,995,200.00
$7,197,120.00
$7,197,120.00
$4,798,080.00
$4,798,080.00
$20,391,840.00
$5,037,984.00
$12,235,104.00
$3,358,656.00
$8,156,736.00
$719,712.00
$3,846,912.00
$1,223,510.40
$4,350,710.40
$951,168.00
$3,806,025.60
$380,467.20
$570,700.80
$1,522,410.24
$2,283,615.36
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
-$2,218,349.20
-$1,040,474.20
-$505,434.64
$672,440.36
$1,028,160.00
$685,440.00
USD
$214,048.35
$123,651.19
LABIOS ROJOS (2011)

SEMANA 3
840
147
123,480
$47.60
SEMANA 4
840
103
86,436
$47.60
SEMANA 5
840
72
60,505
$47.60
$5,877,648.00
$4,114,353.60
$2,880,047.52
$26,269,488.00
$3,526,588.80
$15,761,692.80
$2,351,059.20
$10,507,795.20
$30,383,841.60
$2,468,612.16
$18,230,304.96
$1,645,741.44
$12,153,536.64
$33,263,889.12
$1,728,028.51
$19,958,333.47
$1,152,019.01
$13,305,555.65
$1,576,169.28
$4,703,369.28

$1,823,030.50
$1,823,030.50
$4,950,230.50
$4,950,230.50
$5,804,425.92
$7,203,306.14
$8,355,325.15
$2,321,770.37
$3,482,655.55
$2,881,322.46
$4,321,983.69
$3,342,130.06
$5,013,195.09
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$693,605.55
$1,871,480.55
$1,532,933.69
$2,710,808.69
$2,224,145.09
$3,402,020.09
S (2011)
SEMANA 6
840
50
42,354
$47.60
SEMANA 7
840
35
29,648
$47.60
SEMANA 8
840
25
20,753
$47.60
$2,016,033.26
$1,411,223.28
$987,856.30
$35,279,922.38
$1,209,619.96
$21,167,953.43
$806,413.31
$14,111,968.95
$36,691,145.67
$846,733.97
$22,014,687.40
$564,489.31
$14,676,458.27
$37,679,001.97
$592,713.78
$22,607,401.18
$395,142.52
$15,071,600.79
$1,823,030.50
$4,950,230.50
$1,823,030.50
$4,950,230.50
$1,823,030.50
$4,950,230.50
$9,161,738.46
$9,726,227.77
$10,121,370.29
$3,664,695.38
$5,497,043.07
$3,890,491.11
$5,835,736.66
$4,048,548.12
$6,072,822.17
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$2,789,050.00
$1,611,175.00
$2,707,993.07
$3,885,868.07
$3,046,686.66
$4,224,561.66
$3,283,772.17
$4,461,647.17
o 4 semanas
ESPECTADORES:
791,576
Dlar: $
Al:
TABLA TIPO THALA

100%
60%
30%
40%
60%
$37,679,001.97 recaudado
$22,607,401.18 exhibidor
$15,071,600.79 quedan
$10,550,120.55 quedan
13.03
11/5/2012

Esquema de Recuperación (Ejemplo)

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Esquema de Recuperación (Ejemplo)

Cargado por

Copyright:

Formatos disponibles

ESCENARIOS DE RECUPERACIN

Pagando gastos quedan:

Costo Total de la Producci

Publicidad calculada al 6% de mximo 4 semanas

TABLA TIPO THALA

Pagando gastos quedan:

Costo Total de la Producci

Publicidad calculada al 6% de mximo 4 semanas

TABLA TIPO THALA

Pagando gastos quedan:

Costo Total de la Producci

Publicidad calculada al 6% de mximo 4 semanas

TABLA TIPO THALA

Pagando gastos quedan:

Costo Total de la Producci

VOLVERTE A VER (2008)

Publicidad calculada al 6% de mximo 4 semanas

TABLA TIPO THALA

Pagando gastos quedan:

Costo Total de la Producci

Publicidad calculada al 6% de mximo 4 semanas

TABLA TIPO THALA

Pagando gastos quedan:

Costo Total de la Producci

Publicidad calculada al 6% de mximo 4 semanas

TABLA TIPO THALA

Pagando gastos quedan:

Costo Total de la Producci

LABIOS ROJOS (2011)

Publicidad calculada al 6% de mximo 4 semanas

TABLA TIPO THALA

También podría gustarte