Está en la página 1de 5

Q CF Cvu CT Ingreso Total Datos

1 15,000.00 50 15,050.00 900.00 Costo fijo


2 15,000.00 100 15,100.00 1,800.00 Valor venta
3 15,000.00 150 15,150.00 2,700.00 Costo Variable
4 15,000.00 200 15,200.00 3,600.00 Pto equi
5 15,000.00 250 15,250.00 4,500.00
6 15,000.00 300 15,300.00 5,400.00
7 15,000.00 350 15,350.00 6,300.00
8 15,000.00 400 15,400.00 7,200.00
9 15,000.00 450 15,450.00 8,100.00
10 15,000.00 500 15,500.00 9,000.00
11 15,000.00 550 15,550.00 9,900.00
12 15,000.00 600 15,600.00 10,800.00
13 15,000.00 650 15,650.00 11,700.00
14 15,000.00 700 15,700.00 12,600.00
15 15,000.00 750 15,750.00 13,500.00
16 15,000.00 800 15,800.00 14,400.00
17 15,000.00 850 15,850.00 15,300.00
18 15,000.00 882.35 15,882.35 15,882.35 PE
19 15,000.00 950 15,950.00 17,100.00
20 15,000.00 1000 16,000.00 18,000.00
21 15,000.00 1050 16,050.00 18,900.00
22 15,000.00 1100 16,100.00 19,800.00
23 15,000.00 1150 16,150.00 20,700.00
24 15,000.00 1194 16,194.33 21,497.98
25 15,000.00 1250 16,250.00 22,500.00
26 15,000.00 1300 16,300.00 23,400.00
27 15,000.00 1350 16,350.00 24,300.00
28 15,000.00 1400 16,400.00 25,200.00
29 15,000.00 1450 16,450.00 26,100.00
30 15,000.00 1500 16,500.00 27,000.00
31 15,000.00 1550 16,550.00 27,900.00
32 15,000.00 1600 16,600.00 28,800.00
33 15,000.00 1650 16,650.00 29,700.00
34 15,000.00 1700 16,700.00 30,600.00
35 15,000.00 1750 16,750.00 31,500.00
36 15,000.00 1800 16,800.00 32,400.00
37 15,000.00 1850 16,850.00 33,300.00
38 15,000.00 1900 16,900.00 34,200.00
39 15,000.00 1950 16,950.00 35,100.00
40 15,000.00 2000 17,000.00 36,000.00
Datos
15000
900
50
17.647
Cantidad Costo Fijo Cvu CT IG
1 13,500.00 550 14,050 780
2 13,500.00 1100 14,600 1559
3 13,500.00 1650 15,150 2339
4 13,500.00 2200 15,700 3119
5 13,500.00 2750 16,250 3898
6 13,500.00 3300 16,800 4678
7 13,500.00 3850 17,350 5458
8 13,500.00 4400 17,900 6237
9 13,500.00 4950 18,450 7017
10 13,500.00 5500 19,000 7797
11 13,500.00 6050 19,550 8576
12 13,500.00 6600 20,100 9356
13 13,500.00 7150 20,650 10136
14 13,500.00 7700 21,200 10915
15 13,500.00 8250 21,750 11695
16 13,500.00 8800 22,300 12475
17 13,500.00 9350 22,850 13254
18 13,500.00 9900 23,400 14034
19 13,500.00 10450 23,950 14814
20 13,500.00 11000 24,500 15593
21 13,500.00 11550 25,050 16373
22 13,500.00 12100 25,600 17153
23 13,500.00 12650 26,150 17932
24 13,500.00 13200 26,700 18712
25 13,500.00 13750 27,250 19492
26 13,500.00 14300 27,800 20271
27 13,500.00 14850 28,350 21051
28 13,500.00 15400 28,900 21831
29 13,500.00 15950 29,450 22610
30 13,500.00 16500 30,000 23390
31 13,500.00 17050 30,550 24169
32 13,500.00 17600 31,100 24949
33 13,500.00 18150 31,650 25729
34 13,500.00 18700 32,200 26508
35 13,500.00 19250 32,750 27288
36 13,500.00 19800 33,300 28068
37 13,500.00 20350 33,850 28847
38 13,500.00 20900 34,400 29627
39 13,500.00 21450 34,950 30407
40 13,500.00 22000 35,500 31186
41 13,500.00 22550 36,050 31966
42 13,500.00 23100 36,600 32746
43 13,500.00 23650 37,150 33525
44 13,500.00 24200 37,700 34305
45 13,500.00 24750 38,250 35085
46 13,500.00 25300 38,800 35864
47 13,500.00 25850 39,350 36644
48 13,500.00 26400 39,900 37424
49 13,500.00 26950 40,450 38203
50 13,500.00 27500 41,000 38983
51 13,500.00 28050 41,550 39763
52 13,500.00 28600 42,100 40542
53 13,500.00 29150 42,650 41322
54 13,500.00 29700 43,200 42102
55 13,500.00 30250 43,750 42881
56 13,500.00 30800 44,300 43661
57 13,500.00 31350 44,850 44441
58 13,500.00 31900 45,400 45220
58.78228782287820 13,500.00 32330 45,830 45830 PE
60 13,500.00 33000 46,500 46780
61 13,500.00 33550 47,050 47559
62 13,500.00 34100 47,600 48339
63 13,500.00 34650 48,150 49119
64 13,500.00 35200 48,700 49898
65 13,500.00 35750 49,250 50678
66 13,500.00 36300 49,800 51458
67 13,500.00 36850 50,350 52237
Datos
Costo Fijo 13,500.00
Precio Venta 920.00
Costo Variable Unitario 550.00
Pto de equilibrio 58.78

También podría gustarte