GRAFICAR EL PUNTO DE EQUILIBRIO DE LA EMPRESA

COSTOS FIJOS MENSUALES

DESCRIPCION IMPORTE
ALQUILER DE OFICINA $5,000
SALARIOS $10,000
EXPENSAS DE OFICINA $5,000 CANTIDAD DE EQUILIBRIO : 100
TOTAL CF= $20,000

COSTOS VARIABLES X UNIDAD INGRESO DE EQUILIBRIO $ 30,000.00000

DESCRIPCIÒN IMPORTE
MATERIAS PRIMA P/U $60
FUERZA MOTRIZ $10 PUNTO DE EQU
MANO DE OBRA $30 50000
TOTAL CVXUNIDAD= $100 45000
40000
35000
PRECIO DE VENTA XUNIDAD 300 30000
25000
UNIDADES VENDIDAD COSTO TOTAL INGRESOXVENTA 20000
$20,000 15000
1 $20,100 300 10000
2 $20,200 600 5000
3 $20,300 900
0
4 $20,400 1200 0 20 40 60
5 $20,500 1500
Series1
6 $20,600 1800
Series4
7 $20,700 2100
8 $20,800 2400
9 $20,900 2700
10 $21,000 3000
11 $21,100 3300
12 $21,200 3600
13 $21,300 3900
14 $21,400 4200
15 $21,500 4500
16 $21,600 4800
17 $21,700 5100
18 $21,800 5400
19 $21,900 5700
20 $22,000 6000
21 $22,100 6300
22 $22,200 6600
23 $22,300 6900
24 $22,400 7200
25 $22,500 7500
26 $22,600 7800
27 $22,700 8100
28 $22,800 8400
29 $22,900 8700
30 $23,000 9000
31 $23,100 9300
32 $23,200 9600
33 $23,300 9900
34 $23,400 10200
35 $23,500 10500
36 $23,600 10800
37 $23,700 11100
38 $23,800 11400
39 $23,900 11700
40 $24,000 12000
41 $24,100 12300
42 $24,200 12600
43 $24,300 12900
44 $24,400 13200
45 $24,500 13500
46 $24,600 13800
47 $24,700 14100
48 $24,800 14400
49 $24,900 14700
50 $25,000 15000
51 $25,100 15300
52 $25,200 15600
53 $25,300 15900
54 $25,400 16200
55 $25,500 16500
56 $25,600 16800
57 $25,700 17100
58 $25,800 17400
59 $25,900 17700
60 $26,000 18000
61 $26,100 18300
62 $26,200 18600
63 $26,300 18900
64 $26,400 19200
65 $26,500 19500
66 $26,600 19800
67 $26,700 20100
68 $26,800 20400
69 $26,900 20700
70 $27,000 21000
71 $27,100 21300
72 $27,200 21600
73 $27,300 21900
74 $27,400 22200
75 $27,500 22500
76 $27,600 22800
77 $27,700 23100
 78 $27,800 23400
79 $27,900 23700
80 $28,000 24000
81 $28,100 24300
82 $28,200 24600
83 $28,300 24900
84 $28,400 25200
85 $28,500 25500
86 $28,600 25800
87 $28,700 26100
88 $28,800 26400
89 $28,900 26700
90 $29,000 27000
91 $29,100 27300
92 $29,200 27600
93 $29,300 27900
94 $29,400 28200
95 $29,500 28500
96 $29,600 28800
97 $29,700 29100
98 $29,800 29400
99 $29,900 29700
100 $30,000 30000
101 $30,100 30300
102 $30,200 30600
103 $30,300 30900
104 $30,400 31200
105 $30,500 31500
106 $30,600 31800
107 $30,700 32100
108 $30,800 32400
109 $30,900 32700
110 $31,000 33000
111 $31,100 33300
112 $31,200 33600
113 $31,300 33900
114 $31,400 34200
115 $31,500 34500
116 $31,600 34800
117 $31,700 35100
118 $31,800 35400
119 $31,900 35700
120 $32,000 36000
121 $32,100 36300
122 $32,200 36600
123 $32,300 36900
124 $32,400 37200
125 $32,500 37500
126 $32,600 37800
127 $32,700 38100
128 $32,800 38400
129 $32,900 38700
130 $33,000 39000
131 $33,100 39300
132 $33,200 39600
133 $33,300 39900
134 $33,400 40200
135 $33,500 40500
136 $33,600 40800
137 $33,700 41100
138 $33,800 41400
139 $33,900 41700
140 $34,000 42000
141 $34,100 42300
142 $34,200 42600
143 $34,300 42900
144 $34,400 43200
145 $34,500 43500
146 $34,600 43800
147 $34,700 44100
148 $34,800 44400
149 $34,900 44700
150 $35,000 45000
151 $35,100 45300
152 $35,200 45600
153 $35,300 45900
154 $35,400 46200
155 $35,500 46500
156 $35,600 46800
E LA EMPRESA

Qe= COSTO FIJO

(PRECIO UNITARIO - CV UNITRAIO)

100

$ 30,000.00000

PUNTO DE EQULIBRIO GRAFICO

50000
45000
40000
35000
30000
25000
20000
15000
10000
5000
0
0 20 40 60 80 100 120 140 160 180
Series1 Series2 Series3
Series4 Series5 Series6