unidades producidas costos fijos costos variables costos totales ingresos brutos

2,000 7,971,149.48 611,080 8,582,229.48 3,000,000

4,000 7,971,149.48 1,222,160 9,193,309.48 6,000,000
6,000 7,971,149.48 1,833,240 9,804,389.48 9,000,000
8,000 7,971,149.78 2,444,320 10,415,469.78 12,000,000
10,000 7,971,149.78 3,055,400 11,026,549.78 15,000,000
12,000 7,971,149.78 3,666,480 11,637,629.78 18,000,000
14,000 7,971,149.78 4,277,560 12,248,709.78 21,000,000
16,000 7,971,149.78 4,888,640 12,859,789.78 24,000,000
18,000 7,971,149.78 5,499,720 13,470,869.78 27,000,000
20,000 7,971,149.78 6,110,800 14,081,949.78 30,000,000

punto de equilibrio
35,000,000

30,000,000

25,000,000

20,000,000

15,000,000

10,000,000

5,000,000

0
1 2 3 4 5 6 7 8 9 10 11

unidades producidas costos fijos

costos totales ingresos brutos
 ingresos netos
-5,582,229.48 equilibrio en unidades
-3,193,309.48 q=cf/p-cv
-804,389.48 q = 7971149,48/1500-305,54
1,584,530.22 q= 6.673,43
3,973,450.22
6,362,370.22 equilibrio en dinero
8,751,290.22 q= cf/1-(cvu/p)
11,140,210.22 q= 7.971.149,48/1-(305,54/1500)
13,529,130.22 q= 9.963.936,85
15,918,050.22

8 9 10 11

os
brutos