P2 EMPRESA A EMPRESA B EMPRESA C

Precio de Venta $ 1500.00 $ 1200.00 $ 1300.00

Costos Fijos 2,500,000.00 2,000,000.00 1,500,000.00

Costos Variables 1000.00 1100.00 1200.00

Empresa
A

Empresa B

Empresa C
 Unidades Ventas Costos Ingresos en
Vendidas operación (UAII)

Precio de $1,500.00 2000 $3,000,000.00 $ 4,500,000.00 -$1,500,000.00

venta
Costo 2,500,000.00 3000 $4,500,000.00 $ 5,500,000.00 -$1,000,000.00
Fijos
Costo 1000 4000 $6,000,000.00 $ 6,500,000.00 -$500,000.00
Variables
5000 $7,500,000.00 $ 7,500,000.00 $0.00
6000 $9,000,000.00 $ 8,500,000.00 $500,000.00
7000 $10,500,000.00 $ 9,500,000.00 $1,000,000.00
8000 $12,000,000.00 $ 10,500,000.00 $1,500,000.00

Precio de $1,200.00 Unidades Ventas Costos Ingresos en

venta Vendidas operación (UAII)

Costo 2,000,000.00 5000 $6,000,000.00 $ 7,500,000.00 -$1,500,000.00

Fijos
Costo 1100 10000 $12,000,000.00 $ 13,000,000.00 -$1,000,000.00
Variables
15000 $18,000,000.00 $ 18,500,000.00 -$500,000.00
20000 $24,000,000.00 $ 24,000,000.00 $0.00
25000 $30,000,000.00 $ 29,500,000.00 $500,000.00
30000 $36,000,000.00 $ 35,000,000.00 $1,000,000.00
35000 $42,000,000.00 $ 40,500,000.00 $1,500,000.00

Precio de $1,300.00 Unidades Ventas Costos Ingresos en

venta Vendidas operación (UAII)

Costo 1,500,000.00 12000 $15,600,000.00 $ 15,900,000.00 -$300,000.00

Fijos
Costo 1200 13000 $16,900,000.00 $ 17,100,000.00 -$200,000.00
Variables
14000 $18,200,000.00 $ 18,300,000.00 -$100,000.00
15000 $19,500,000.00 $ 19,500,000.00 $0.00
16000 $20,800,000.00 $ 20,700,000.00 $100,000.00
17000 $22,100,000.00 $ 21,900,000.00 $200,000.00
18000 $23,400,000.00 $ 23,100,000.00 $300,000.00
Costos
Promedios de
Produccion
$ 2,250.00

$ 1,833.33

$ 1,625.00

$ 1,500.00
$ 1,416.67
$ 1,357.14
$ 1,312.50

Costos
Promedios de
Produccion
$ 1,500.00

$ 1,300.00

$ 1,233.33
$ 1,200.00
$ 1,180.00
$ 1,166.67
$ 1,157.14

Costos
Promedios de
Produccion
$ 1,325.00

$ 1,315.38

$ 1,307.14
$ 1,300.00
$ 1,293.75
$ 1,288.24
$ 1,283.33
P1 EMPRESA A EMPRESA B EMPRESA C
Precio de Venta $ 3.00 $ 3.00 $ 3.00

Costos Fijos 40,000.00 60,000.00 80,000.00

Costos Variables 2.50 2.20 2.00

Empresa
A

Empresa B

Empresa C
 Unidades Ventas Costos Ingresos en
Vendidas operación
(UAII)
Precio de $3.00 20000 $60,000.00 $ 90,000.00 -$30,000.00
venta
Costo 40,000.00 40000 $120,000.00 $ 140,000.00 -$20,000.00
Fijos
Costo 2.5 60000 $180,000.00 $ 190,000.00 -$10,000.00
Variables
80000 $240,000.00 $ 240,000.00 $0.00
100000 $300,000.00 $ 290,000.00 $10,000.00
120000 $360,000.00 $ 340,000.00 $20,000.00
140000 $420,000.00 $ 390,000.00 $30,000.00

Precio de $3.00 Unidades Ventas Costos Ingresos en

venta Vendidas operación
(UAII)
Costo 60,000.00 15000 $45,000.00 $ 93,000.00 -$48,000.00
Fijos
Costo 2.2 35000 $105,000.00 $ 137,000.00 -$32,000.00
Variables
55000 $165,000.00 $ 181,000.00 -$16,000.00
75000 $225,000.00 $ 225,000.00 $0.00
95000 $285,000.00 $ 269,000.00 $16,000.00
115000 $345,000.00 $ 313,000.00 $32,000.00
135000 $405,000.00 $ 357,000.00 $48,000.00

Precio de $3.00 Unidades Ventas Costos Ingresos en

venta Vendidas operación
(UAII)
Costo 80,000.00 20000 $60,000.00 $ 120,000.00 -$60,000.00
Fijos
Costo 2 40000 $120,000.00 $ 160,000.00 -$40,000.00
Variables
60000 $180,000.00 $ 200,000.00 -$20,000.00
80000 $240,000.00 $ 240,000.00 $0.00
100000 $300,000.00 $ 280,000.00 $20,000.00
120000 $360,000.00 $ 320,000.00 $40,000.00
140000 $420,000.00 $ 360,000.00 $60,000.00
Costos
Promedios de
Produccion
$ 4.50

$ 3.50

$ 3.17

$ 3.00
$ 2.90
$ 2.83
$ 2.79

Costos
Promedios de
Produccion
$ 6.20

$ 3.91

$ 3.29
$ 3.00
$ 2.83
$ 2.72
$ 2.64

Costos
Promedios de
Produccion
$ 6.00

$ 4.00

$ 3.33
$ 3.00
$ 2.80
$ 2.67
$ 2.57
P3 HP HACER LENOVO
Precio de Venta $ 10000.00 $ 8000.00 $ 12000.00

Costos Fijos 1,200,000.00 600,000.00 2,000,000.00

Costos Variables 250.00 5000.00 350.00

HP

HACER

LENOVO
 Unidades Ventas Costos
Vendidas

Precio de $10,000.00 25 $250,000.00 $ 1,206,250.00

venta
Costo 1,200,000.00 50 $500,000.00 $ 1,212,500.00
Fijos
Costo 250 80 $800,000.00 $ 1,220,000.00
Variables
123.08 $1,230,800.00 $ 1,230,770.00
200 $2,000,000.00 $ 1,250,000.00
500 $5,000,000.00 $ 1,325,000.00
1000 $10,000,000.00 $ 1,450,000.00

Precio de $8,000.00 Unidades Ventas Costos

venta Vendidas

Costo 600,000.00 20 $160,000.00 $ 610,000.00

Fijos
Costo 500 40 $320,000.00 $ 620,000.00
Variables
60 $480,000.00 $ 630,000.00
80 $640,000.00 $ 640,000.00
200 $1,600,000.00 $ 700,000.00
500 $4,000,000.00 $ 850,000.00
1000 $8,000,000.00 $ 1,100,000.00

Precio de $12,000.00 Unidades Ventas Costos

venta Vendidas

Costo 2,000,000.00 20000 $240,000,000.00 $ 9,000,000.00

Fijos
Costo 350 50 $600,000.00 $ 2,017,500.00
Variables
100 $1,200,000.00 $ 2,035,000.00
171.674 $2,060,088.00 $ 2,060,085.90
200 $2,400,000.00 $ 2,070,000.00
500 $6,000,000.00 $ 2,175,000.00
1000 $12,000,000.00 $ 2,350,000.00
Ingresos en operación Costos
(UAII) Promedios de
Produccion
-$956,250.00 $ 48,250.00

-$712,500.00 $ 24,250.00

-$420,000.00 $ 15,250.00

$30.00 $ 9,999.76
$750,000.00 $ 6,250.00
$3,675,000.00 $ 2,650.00
$8,550,000.00 $ 1,450.00

Ingresos en operación Costos

(UAII) Promedios de
Produccion
-$450,000.00 $ 30,500.00

-$300,000.00 $ 15,500.00

-$150,000.00 $ 10,500.00
$0.00 $ 8,000.00
$900,000.00 $ 3,500.00
$3,150,000.00 $ 1,700.00
$6,900,000.00 $ 1,100.00

Ingresos en operación Costos

(UAII) Promedios de
Produccion
$231,000,000.00 $ 450.00

-$1,417,500.00 $ 40,350.00

-$835,000.00 $ 20,350.00
$2.10 $ 11,999.99
$330,000.00 $ 10,350.00
$3,825,000.00 $ 4,350.00
$9,650,000.00 $ 2,350.00