COSTOS FIJOS $ 3,436,876

PRECIO VENTA UNITARIO $ 5,897

COSTO VARIABLE UNITARIO $ 6,007
X $ (31,216)

COSTO VARIABLE TOTAL $ (187,517,328)

INGRESO TOTAL $ (184,080,452)

UNIDADES COSTO FIJO COSTO VARIABLE TOTAL

0 $ 3,436,876 $ -
1 $ 3,436,876 $ 3,436,876
2 $ 3,436,876 $ 6,873,752
3 $ 3,436,876 $ 10,310,628
4 $ 3,436,876 $ 13,747,504
5 $ 3,436,876 $ 17,184,380
6 $ 3,436,876 $ 20,621,256
7 $ 3,436,876 $ 24,058,132
8 $ 3,436,876 $ 27,495,008
9 $ 3,436,876 $ 30,931,884
10 $ 3,436,876 $ 34,368,760
11 $ 3,436,876 $ 37,805,636
12 $ 3,436,876 $ 41,242,512
13 $ 3,436,876 $ 44,679,388
14 $ 3,436,876 $ 48,116,264
15 $ 3,436,876 $ 51,553,140
16 $ 3,436,876 $ 54,990,016
17 $ 3,436,876 $ 58,426,892
18 $ 3,436,876 $ 61,863,768
19 $ 3,436,876 $ 65,300,644
20 $ 3,436,876 $ 68,737,520
21 $ 3,436,876 $ 72,174,396
22 $ 3,436,876 $ 75,611,272
23 $ 3,436,876 $ 79,048,148
24 $ 3,436,876 $ 82,485,024
25 $ 3,436,876 $ 85,921,900
26 $ 3,436,876 $ 89,358,776
27 $ 3,436,876 $ 92,795,652
 442275

COSTO TOTAL INGRESO TOTAL

$ 3,436,876
$ 6,873,752
$ 10,310,628
$ 13,747,504
$ 17,184,380
$ 20,621,256
$ 24,058,132
$ 27,495,008
$ 30,931,884
$ 34,368,760
$ 37,805,636
$ 41,242,512
$ 44,679,388
$ 48,116,264
$ 51,553,140
$ 54,990,016
$ 58,426,892
$ 61,863,768
$ 65,300,644
$ 68,737,520
$ 72,174,396
$ 75,611,272
$ 79,048,148
$ 82,485,024
$ 85,921,900
$ 89,358,776
$ 92,795,652
$ 96,232,528