Gráficar el Punto de Equilibrio de la empresa

NOVAPLAZA

Costos Fijos Mensuales

Descripción Importe
servicios
sueldos S/.15,000.00 Cantidad de Equilibrio:
alquiler del local S/.1,000.00
equipos S/.250.00
publicidad S/.300.00
Total CF: S/.16,550.00

Ingreso de Equilibrio

Costos Variables x unidad PANETON NOVAPLAZA

Descripción Importe
Harina S/.2.00
Frutas confitadas S/.5.00
Huevo S/.2.50
Uvas S/.2.00
Levadura S/.1.00
Azúcar S/.5.00
Mantequilla S/.4.00
Mano de obra
Total CVxUnidad: S/.21.50

Precio de venta x Un. S/.40.00

Unidades vendidas costo total IngresoxVentas

0 S/.16,550.00 S/.0.00
1 S/.16,571.50 S/.40.00
2 S/.16,593.00 S/.80.00
3 S/.16,614.50 S/.120.00
4 S/.16,636.00 S/.160.00
5 S/.16,657.50 S/.200.00
6 S/.16,679.00 S/.240.00
7 S/.16,700.50 S/.280.00
8 S/.16,722.00 S/.320.00
9 S/.16,743.50 S/.360.00
10 S/.16,765.00 S/.400.00
11 S/.16,786.50 S/.440.00
12 S/.16,808.00 S/.480.00
13 S/.16,829.50 S/.520.00
14 S/.16,851.00 S/.560.00
15 S/.16,872.50 S/.600.00
16 S/.16,894.00 S/.640.00
17 S/.16,915.50 S/.680.00
18 S/.16,937.00 S/.720.00
19 S/.16,958.50 S/.760.00
20 S/.16,980.00 S/.800.00
21 S/.17,001.50 S/.840.00
22 S/.17,023.00 S/.880.00
23 S/.17,044.50 S/.920.00
24 S/.17,066.00 S/.960.00
25 S/.17,087.50 S/.1,000.00
26 S/.17,109.00 S/.1,040.00
27 S/.17,130.50 S/.1,080.00
28 S/.17,152.00 S/.1,120.00
29 S/.17,173.50 S/.1,160.00
30 S/.17,195.00 S/.1,200.00
31 S/.17,216.50 S/.1,240.00
32 S/.17,238.00 S/.1,280.00
33 S/.17,259.50 S/.1,320.00
34 S/.17,281.00 S/.1,360.00
35 S/.17,302.50 S/.1,400.00
36 S/.17,324.00 S/.1,440.00
37 S/.17,345.50 S/.1,480.00
38 S/.17,367.00 S/.1,520.00
39 S/.17,388.50 S/.1,560.00
40 S/.17,410.00 S/.1,600.00
41 S/.17,431.50 S/.1,640.00
42 S/.17,453.00 S/.1,680.00
43 S/.17,474.50 S/.1,720.00
44 S/.17,496.00 S/.1,760.00
45 S/.17,517.50 S/.1,800.00
46 S/.17,539.00 S/.1,840.00
47 S/.17,560.50 S/.1,880.00
48 S/.17,582.00 S/.1,920.00
49 S/.17,603.50 S/.1,960.00
50 S/.17,625.00 S/.2,000.00
51 S/.17,646.50 S/.2,040.00
52 S/.17,668.00 S/.2,080.00
53 S/.17,689.50 S/.2,120.00
54 S/.17,711.00 S/.2,160.00
55 S/.17,732.50 S/.2,200.00
56 S/.17,754.00 S/.2,240.00
57 S/.17,775.50 S/.2,280.00
58 S/.17,797.00 S/.2,320.00
59 S/.17,818.50 S/.2,360.00
60 S/.17,840.00 S/.2,400.00
61 S/.17,861.50 S/.2,440.00
62 S/.17,883.00 S/.2,480.00
63 S/.17,904.50 S/.2,520.00
64 S/.17,926.00 S/.2,560.00
65 S/.17,947.50 S/.2,600.00
66 S/.17,969.00 S/.2,640.00
67 S/.17,990.50 S/.2,680.00
68 S/.18,012.00 S/.2,720.00
69 S/.18,033.50 S/.2,760.00
70 S/.18,055.00 S/.2,800.00
71 S/.18,076.50 S/.2,840.00
72 S/.18,098.00 S/.2,880.00
73 S/.18,119.50 S/.2,920.00
74 S/.18,141.00 S/.2,960.00
75 S/.18,162.50 S/.3,000.00
76 S/.18,184.00 S/.3,040.00
77 S/.18,205.50 S/.3,080.00
78 S/.18,227.00 S/.3,120.00
79 S/.18,248.50 S/.3,160.00
80 S/.18,270.00 S/.3,200.00
81 S/.18,291.50 S/.3,240.00
82 S/.18,313.00 S/.3,280.00
83 S/.18,334.50 S/.3,320.00
84 S/.18,356.00 S/.3,360.00
85 S/.18,377.50 S/.3,400.00
86 S/.18,399.00 S/.3,440.00
87 S/.18,420.50 S/.3,480.00
88 S/.18,442.00 S/.3,520.00
89 S/.18,463.50 S/.3,560.00
90 S/.18,485.00 S/.3,600.00
91 S/.18,506.50 S/.3,640.00
92 S/.18,528.00 S/.3,680.00
93 S/.18,549.50 S/.3,720.00
 94 S/.18,571.00 S/.3,760.00
95 S/.18,592.50 S/.3,800.00
96 S/.18,614.00 S/.3,840.00
97 S/.18,635.50 S/.3,880.00
98 S/.18,657.00 S/.3,920.00
99 S/.18,678.50 S/.3,960.00
100 S/.18,700.00 S/.4,000.00
101 S/.18,721.50 S/.4,040.00
102 S/.18,743.00 S/.4,080.00
103 S/.18,764.50 S/.4,120.00
104 S/.18,786.00 S/.4,160.00
105 S/.18,807.50 S/.4,200.00
106 S/.18,829.00 S/.4,240.00
107 S/.18,850.50 S/.4,280.00
108 S/.18,872.00 S/.4,320.00
109 S/.18,893.50 S/.4,360.00
110 S/.18,915.00 S/.4,400.00
111 S/.18,936.50 S/.4,440.00
112 S/.18,958.00 S/.4,480.00
113 S/.18,979.50 S/.4,520.00
114 S/.19,001.00 S/.4,560.00
115 S/.19,022.50 S/.4,600.00
116 S/.19,044.00 S/.4,640.00
117 S/.19,065.50 S/.4,680.00
118 S/.19,087.00 S/.4,720.00
119 S/.19,108.50 S/.4,760.00
120 S/.19,130.00 S/.4,800.00
121 S/.19,151.50 S/.4,840.00
122 S/.19,173.00 S/.4,880.00
123 S/.19,194.50 S/.4,920.00
124 S/.19,216.00 S/.4,960.00
125 S/.19,237.50 S/.5,000.00
126 S/.19,259.00 S/.5,040.00
127 S/.19,280.50 S/.5,080.00
128 S/.19,302.00 S/.5,120.00
129 S/.19,323.50 S/.5,160.00
130 S/.19,345.00 S/.5,200.00
131 S/.19,366.50 S/.5,240.00
132 S/.19,388.00 S/.5,280.00
133 S/.19,409.50 S/.5,320.00
134 S/.19,431.00 S/.5,360.00
135 S/.19,452.50 S/.5,400.00
136 S/.19,474.00 S/.5,440.00
137 S/.19,495.50 S/.5,480.00
138 S/.19,517.00 S/.5,520.00
139 S/.19,538.50 S/.5,560.00
140 S/.19,560.00 S/.5,600.00
141 S/.19,581.50 S/.5,640.00
142 S/.19,603.00 S/.5,680.00
143 S/.19,624.50 S/.5,720.00
144 S/.19,646.00 S/.5,760.00
145 S/.19,667.50 S/.5,800.00
146 S/.19,689.00 S/.5,840.00
147 S/.19,710.50 S/.5,880.00
148 S/.19,732.00 S/.5,920.00
149 S/.19,753.50 S/.5,960.00
150 S/.19,775.00 S/.6,000.00
151 S/.19,796.50 S/.6,040.00
152 S/.19,818.00 S/.6,080.00
153 S/.19,839.50 S/.6,120.00
154 S/.19,861.00 S/.6,160.00
155 S/.19,882.50 S/.6,200.00
156 S/.19,904.00 S/.6,240.00
894.595

S/35,784

Punto de equilibrio
120

100

80

60

40

20

0
20

40

60

80
0

0
10

12

14

16

18

costo total IngresoxVentas

14
0

160

18
0