Tabla 1

Unidades Ingresos Totales Costo Fijo Costo Variable Costo Total Utilidad
0 0 473,000 0 473,000 -473,000

2000 258,000 473,000 172,000 645,000 -387,000

4000 516,000 473,000 344,000 817,000 -301,000

6000 774,000 473,000 516,000 989,000 -215,000

8000 1,032,000 473,000 688,000 1,161,000 -129,000

10000 1,290,000 473,000 860,000 1,333,000 -43,000

11000 1,419,000 473,000 946,000 1,419,000 0

12000 1,548,000 473,000 1,032,000 1,505,000 43,000

14000 1,806,000 473,000 1,204,000 1,677,000 129,000

16000 2,064,000 473,000 1,376,000 1,849,000 215,000

18000 2,322,000 473,000 1,548,000 2,021,000 301,000

20000 2,580,000 473,000 1,720,000 2,193,000 387,000

22000 2,838,000 473,000 1,892,000 2,365,000 473,000

24000 3,096,000 473,000 2,064,000 2,537,000 559,000

Gráfico del Punto Equilibro (Ejercicio P13-3)

4,000,
000

3,000,
000

2,000,
000
Eje de valores

1,000,
000

-1,000
,000
0

2000

4000

6000

8000

10000

11000

12000

14000

16000

18000

20000

22000

24000

Unidades (Vendidas)
Ingreso Total Costo Fijo Costo Total

1
2