You are on page 1of 1

PUNTO DE EQUILIBRIO

Costos fijos: $821,716


Precio: $18
Costos
variables: $17
513999.3
P.E.: 47
Utilidades: personal
$0 $
Unidad Costos Utilidad
dueo 1 $200,000
es Ventas es
$1,899,14 $2,556,49 - jefe1 1 $40,000
102815 6 5 $657,348 jefe2 1 $41,667
$3,798,12 $4,291,12 - jefe3 1 $43,478
205621 7 2 $492,995 $133,333.
$5,697,10 $6,025,74 - obreros 46 33
308427 7 9 $328,642 renta del $105,263.
$7,596,08 $7,760,37 - local 16
411233 7 7 $164,290 $320,000.
$9,495,06 $9,495,00 servicios 0
514039 7 4 $63 publicidad 30000
$11,394,0 $11,229,6
seguros $86,259
616845 48 31 $164,416
$13,293,0 $12,964,2
719651 28 59 $328,769
$15,192,0 $14,698,8
822457 08 86 $493,122
$17,090,9 $16,433,5 $1,000,00
925263 88 13 $657,475 CF 0
102806 $18,989,9 $18,168,1 preci
9 68 41 $821,828 o $18
113087 $20,888,9 $19,902,7
5 49 68 $986,181
123368 $22,787,9 $21,637,3 $1,150,5
1 29 95 34
133648 $24,686,9 $23,372,0 $1,314,8
7 09 22 87
143929 $26,585,8 $25,106,6 $1,479,2
3 89 50 40