PUNTO DE EQUILIBRIO (PE) Y MARGEN DE

CONTRIBUCIÓN (mc)
costos fijos $ 205,440,000

precio de venta 50000

costos variables u $ 4,217
punto de equilibrio $ 4,487

costo variable total $ 18,922,885

ingreso total $ 224,362,885

COSTOS VARIABLES
UNIDADES COSTOS FIJOS TOTAL COSTO TOTAL
0 $ 205,440,000 $ - $ 205,440,000
500 $ 205,440,000 $ 2,108,513 $ 207,548,513
1000 $ 205,440,000 $ 4,217,027 $ 209,657,027
1200 $ 205,440,000 $ 5,060,432 $ 210,500,432
1500 $ 205,440,000 $ 6,325,540 $ 211,765,540
2000 $ 205,440,000 $ 8,434,053 $ 213,874,053
2200 $ 205,440,000 $ 9,277,459 $ 214,717,459
2500 $ 205,440,000 $ 10,542,567 $ 215,982,567
3000 $ 205,440,000 $ 12,651,080 $ 218,091,080
3500 $ 205,440,000 $ 14,759,593 $ 220,199,593
4000 $ 205,440,000 $ 16,868,106 $ 222,308,106
4487 $ 205,440,000 $ 18,922,885 $ 224,362,885
4887 $ 205,440,000 $ 20,608,609 $ 226,048,609
5000 $ 205,440,000 $ 21,085,133 $ 226,525,133
5500 $ 205,440,000 $ 23,193,646 $ 228,633,646
5800 $ 205,440,000 $ 24,458,754 $ 229,898,754
 PUNTO EQUILIBRIO
350000000
300000000
250000000
200000000
150000000
100000000
50000000
0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

UNIDADES COSTOS FIJOS COSTOS VARIABLES

TOTAL
COSTO TOTAL INGRESO
TOTAL
INGRESO
TOTAL
$ -
$ 25,000,000.0
$ 50,000,000.0
$ 60,000,000.0
$ 75,000,000.0
$ 100,000,000.0
$ 110,000,000.0
$ 125,000,000.0
$ 150,000,000.0
$ 175,000,000.0
$ 200,000,000.0
$ 224,362,885.0
$ 244,350,000.0
$ 250,000,000.0
$ 275,000,000.0
$ 290,000,000.0
14 15 16