Ejercicio propuesto

A B C D E
CF $ 130,000 $ 165,000 $ 210,000 $ 155,000 $ 170,000
Cvu $ 215 $ 200 $ 180 $ 320 $ 210
PV $ 2,000 $ 3,000 $ 3,400 $ 3,000 $ 2,600
PE 72.8 58.9 65.2 57.8 71.1
CALCULOS
Q CTA CTB CTC CTD CTE IA IB
0 $ 130,000 $ 165,000 $ 210,000 $ 155,000 $ 170,000 $ - $ -
3 $ 130,645 $ 165,600 $ 210,540 $ 155,960 $ 170,630 $ 6,000 $ 9,000
6 $ 131,290 $ 166,200 $ 211,080 $ 156,920 $ 171,260 $ 12,000 $ 18,000
9 $ 131,935 $ 166,800 $ 211,620 $ 157,880 $ 171,890 $ 18,000 $ 27,000
12 $ 132,580 $ 167,400 $ 212,160 $ 158,840 $ 172,520 $ 24,000 $ 36,000
15 $ 133,225 $ 168,000 $ 212,700 $ 159,800 $ 173,150 $ 30,000 $ 45,000
18 $ 133,870 $ 168,600 $ 213,240 $ 160,760 $ 173,780 $ 36,000 $ 54,000
21 $ 134,515 $ 169,200 $ 213,780 $ 161,720 $ 174,410 $ 42,000 $ 63,000
24 $ 135,160 $ 169,800 $ 214,320 $ 162,680 $ 175,040 $ 48,000 $ 72,000
27 $ 135,805 $ 170,400 $ 214,860 $ 163,640 $ 175,670 $ 54,000 $ 81,000
30 $ 136,450 $ 171,000 $ 215,400 $ 164,600 $ 176,300 $ 60,000 $ 90,000
33 $ 137,095 $ 171,600 $ 215,940 $ 165,560 $ 176,930 $ 66,000 $ 99,000
36 $ 137,740 $ 172,200 $ 216,480 $ 166,520 $ 177,560 $ 72,000 $ 108,000
39 $ 138,385 $ 172,800 $ 217,020 $ 167,480 $ 178,190 $ 78,000 $ 117,000
42 $ 139,030 $ 173,400 $ 217,560 $ 168,440 $ 178,820 $ 84,000 $ 126,000
45 $ 139,675 $ 174,000 $ 218,100 $ 169,400 $ 179,450 $ 90,000 $ 135,000
48 $ 140,320 $ 174,600 $ 218,640 $ 170,360 $ 180,080 $ 96,000 $ 144,000
51 $ 140,965 $ 175,200 $ 219,180 $ 171,320 $ 180,710 $ 102,000 $ 153,000
54 $ 141,610 $ 175,800 $ 219,720 $ 172,280 $ 181,340 $ 108,000 $ 162,000
57 $ 142,255 $ 176,400 $ 220,260 $ 173,240 $ 181,970 $ 114,000 $ 171,000
57.8 $ 142,435 $ 176,567 $ 220,410 $ 173,507 $ 182,146 $ 115,672 $ 173,507
58.9 $ 142,670 $ 176,786 $ 220,607 $ 173,857 $ 182,375 $ 117,857 $ 176,786
60 $ 142,900 $ 177,000 $ 220,800 $ 174,200 $ 182,600 $ 120,000 $ 180,000
63 $ 143,545 $ 177,600 $ 221,340 $ 175,160 $ 183,230 $ 126,000 $ 189,000
65.2 $ 144,022 $ 178,043 $ 221,739 $ 175,870 $ 183,696 $ 130,435 $ 195,652
66 $ 144,190 $ 178,200 $ 221,880 $ 176,120 $ 183,860 $ 132,000 $ 198,000
69 $ 144,835 $ 178,800 $ 222,420 $ 177,080 $ 184,490 $ 138,000 $ 207,000
71.1 $ 145,293 $ 179,226 $ 222,803 $ 177,762 $ 184,937 $ 142,259 $ 213,389
72 $ 145,480 $ 179,400 $ 222,960 $ 178,040 $ 185,120 $ 144,000 $ 216,000
72.8 $ 145,658 $ 179,566 $ 223,109 $ 178,305 $ 185,294 $ 145,658 $ 218,487
75 $ 146,125 $ 180,000 $ 223,500 $ 179,000 $ 185,750 $ 150,000 $ 225,000
78 $ 146,770 $ 180,600 $ 224,040 $ 179,960 $ 186,380 $ 156,000 $ 234,000
81 $ 147,415 $ 181,200 $ 224,580 $ 180,920 $ 187,010 $ 162,000 $ 243,000
 84 $ 148,060 $ 181,800 $ 225,120 $ 181,880 $ 187,640 $ 168,000 $ 252,000
87 $ 148,705 $ 182,400 $ 225,660 $ 182,840 $ 188,270 $ 174,000 $ 261,000
90 $ 149,350 $ 183,000 $ 226,200 $ 183,800 $ 188,900 $ 180,000 $ 270,000
93 $ 149,995 $ 183,600 $ 226,740 $ 184,760 $ 189,530 $ 186,000 $ 279,000
96 $ 150,640 $ 184,200 $ 227,280 $ 185,720 $ 190,160 $ 192,000 $ 288,000
99 $ 151,285 $ 184,800 $ 227,820 $ 186,680 $ 190,790 $ 198,000 $ 297,000
102 $ 151,930 $ 185,400 $ 228,360 $ 187,640 $ 191,420 $ 204,000 $ 306,000
105 $ 152,575 $ 186,000 $ 228,900 $ 188,600 $ 192,050 $ 210,000 $ 315,000
108 $ 153,220 $ 186,600 $ 229,440 $ 189,560 $ 192,680 $ 216,000 $ 324,000
111 $ 153,865 $ 187,200 $ 229,980 $ 190,520 $ 193,310 $ 222,000 $ 333,000
114 $ 154,510 $ 187,800 $ 230,520 $ 191,480 $ 193,940 $ 228,000 $ 342,000
117 $ 155,155 $ 188,400 $ 231,060 $ 192,440 $ 194,570 $ 234,000 $ 351,000
120 $ 155,800 $ 189,000 $ 231,600 $ 193,400 $ 195,200 $ 240,000 $ 360,000
123 $ 156,445 $ 189,600 $ 232,140 $ 194,360 $ 195,830 $ 246,000 $ 369,000
126 $ 157,090 $ 190,200 $ 232,680 $ 195,320 $ 196,460 $ 252,000 $ 378,000
129 $ 157,735 $ 190,800 $ 233,220 $ 196,280 $ 197,090 $ 258,000 $ 387,000
132 $ 158,380 $ 191,400 $ 233,760 $ 197,240 $ 197,720 $ 264,000 $ 396,000
135 $ 159,025 $ 192,000 $ 234,300 $ 198,200 $ 198,350 $ 270,000 $ 405,000
138 $ 159,670 $ 192,600 $ 234,840 $ 199,160 $ 198,980 $ 276,000 $ 414,000
141 $ 160,315 $ 193,200 $ 235,380 $ 200,120 $ 199,610 $ 282,000 $ 423,000
144 $ 160,960 $ 193,800 $ 235,920 $ 201,080 $ 200,240 $ 288,000 $ 432,000
147 $ 161,605 $ 194,400 $ 236,460 $ 202,040 $ 200,870 $ 294,000 $ 441,000
150 $ 162,250 $ 195,000 $ 237,000 $ 203,000 $ 201,500 $ 300,000 $ 450,000
153 $ 162,895 $ 195,600 $ 237,540 $ 203,960 $ 202,130 $ 306,000 $ 459,000
156 $ 163,540 $ 196,200 $ 238,080 $ 204,920 $ 202,760 $ 312,000 $ 468,000
159 $ 164,185 $ 196,800 $ 238,620 $ 205,880 $ 203,390 $ 318,000 $ 477,000
162 $ 164,830 $ 197,400 $ 239,160 $ 206,840 $ 204,020 $ 324,000 $ 486,000
165 $ 165,475 $ 198,000 $ 239,700 $ 207,800 $ 204,650 $ 330,000 $ 495,000
 TALLER PUNTO DE EQUILIBRIO

Jhon Lewis Lora Chinchia - Juan Sebastian Gome

CALCULOS
IC ID IE UA UB UC UD UE
$ - $ - $ - -130,000 -165,000 -210,000 -155,000 -170,000
$ 10,200 $ 9,000 $ 7,800 -124,645 -156,600 -200,340 -146,960 -162,830 $260,000
$240,000
$ 20,400 $ 18,000 $ 15,600 -119,290 -148,200 -190,680 -138,920 -155,660
$220,000
$ 30,600 $ 27,000 $ 23,400 -113,935 -139,800 -181,020 -130,880 -148,490 $200,000
$ 40,800 $ 36,000 $ 31,200 -108,580 -131,400 -171,360 -122,840 -141,320 $180,000
$ 51,000 $ 45,000 $ 39,000 -103,225 -123,000 -161,700 -114,800 -134,150 $160,000
$ 61,200 $ 54,000 $ 46,800 -97,870 -114,600 -152,040 -106,760 -126,980 $140,000
$ 71,400 $ 63,000 $ 54,600 -92,515 -106,200 -142,380 -98,720 -119,810 $120,000
0
$ 81,600 $ 72,000 $ 62,400 -87,160 -97,800 -132,720 -90,680 -112,640
$ 91,800 $ 81,000 $ 70,200 -81,805 -89,400 -123,060 -82,640 -105,470
$ 102,000 $ 90,000 $ 78,000 -76,450 -81,000 -113,400 -74,600 -98,300
$ 112,200 $ 99,000 $ 85,800 -71,095 -72,600 -103,740 -66,560 -91,130
$ 122,400 $ 108,000 $ 93,600 -65,740 -64,200 -94,080 -58,520 -83,960
$ 132,600 $ 117,000 $ 101,400 -60,385 -55,800 -84,420 -50,480 -76,790
$ 142,800 $ 126,000 $ 109,200 -55,030 -47,400 -74,760 -42,440 -69,620
$ 153,000 $ 135,000 $ 117,000 -49,675 -39,000 -65,100 -34,400 -62,450 600000
$ 163,200 $ 144,000 $ 124,800 -44,320 -30,600 -55,440 -26,360 -55,280
$ 173,400 $ 153,000 $ 132,600 -38,965 -22,200 -45,780 -18,320 -48,110 500000
$ 183,600 $ 162,000 $ 140,400 -33,610 -13,800 -36,120 -10,280 -40,940
$ 193,800 $ 171,000 $ 148,200 -28,255 -5,400 -26,460 -2,240 -33,770 400000

$ 196,642 $ 173,507 $ 150,373 -26,763 -3,060 -23,769 0 -31,772

300000
$ 200,357 $ 176,786 $ 153,214 -24,813 0 -20,250 2,929 -29,161
$ 204,000 $ 180,000 $ 156,000 -22,900 3,000 -16,800 5,800 -26,600 200000
$ 214,200 $ 189,000 $ 163,800 -17,545 11,400 -7,140 13,840 -19,430
$ 221,739 $ 195,652 $ 169,565 -13,587 17,609 0 19,783 -14,130 100000
$ 224,400 $ 198,000 $ 171,600 -12,190 19,800 2,520 21,880 -12,260
$ 234,600 $ 207,000 $ 179,400 -6,835 28,200 12,180 29,920 -5,090 0
0 9
$ 241,841 $ 213,389 $ 184,937 -3,033 34,163 19,038 35,628 0
$ 244,800 $ 216,000 $ 187,200 -1,480 36,600 21,840 37,960 2,080
$ 247,619 $ 218,487 $ 189,356 0 38,922 24,510 40,182 4,062
$ 255,000 $ 225,000 $ 195,000 3,875 45,000 31,500 46,000 9,250
$ 265,200 $ 234,000 $ 202,800 9,230 53,400 41,160 54,040 16,420
$ 275,400 $ 243,000 $ 210,600 14,585 61,800 50,820 62,080 23,590

400,000

300,000
$ 285,600 $ 252,000 $ 218,400 19,940 70,200 60,480 70,120 30,760
$ 295,800 $ 261,000 $ 226,200 25,295 78,600 70,140 78,160 37,930 400,000
$ 306,000 $ 270,000 $ 234,000 30,650 87,000 79,800 86,200 45,100
$ 316,200 $ 279,000 $ 241,800 36,005 95,400 89,460 94,240 52,270 300,000
$ 326,400 $ 288,000 $ 249,600 41,360 103,800 99,120 102,280 59,440
200,000
$ 336,600 $ 297,000 $ 257,400 46,715 112,200 108,780 110,320 66,610
$ 346,800 $ 306,000 $ 265,200 52,070 120,600 118,440 118,360 73,780 100,000
$ 357,000 $ 315,000 $ 273,000 57,425 129,000 128,100 126,400 80,950
$ 367,200 $ 324,000 $ 280,800 62,780 137,400 137,760 134,440 88,120 0
0 9
$ 377,400 $ 333,000 $ 288,600 68,135 145,800 147,420 142,480 95,290
-100,000
$ 387,600 $ 342,000 $ 296,400 73,490 154,200 157,080 150,520 102,460
$ 397,800 $ 351,000 $ 304,200 78,845 162,600 166,740 158,560 109,630 -200,000
$ 408,000 $ 360,000 $ 312,000 84,200 171,000 176,400 166,600 116,800
$ 418,200 $ 369,000 $ 319,800 89,555 179,400 186,060 174,640 123,970 -300,000

$ 428,400 $ 378,000 $ 327,600 94,910 187,800 195,720 182,680 131,140

$ 438,600 $ 387,000 $ 335,400 100,265 196,200 205,380 190,720 138,310
$ 448,800 $ 396,000 $ 343,200 105,620 204,600 215,040 198,760 145,480
$ 459,000 $ 405,000 $ 351,000 110,975 213,000 224,700 206,800 152,650
$ 469,200 $ 414,000 $ 358,800 116,330 221,400 234,360 214,840 159,820
$ 479,400 $ 423,000 $ 366,600 121,685 229,800 244,020 222,880 166,990
$ 489,600 $ 432,000 $ 374,400 127,040 238,200 253,680 230,920 174,160
$ 499,800 $ 441,000 $ 382,200 132,395 246,600 263,340 238,960 181,330
$ 510,000 $ 450,000 $ 390,000 137,750 255,000 273,000 247,000 188,500
$ 520,200 $ 459,000 $ 397,800 143,105 263,400 282,660 255,040 195,670
$ 530,400 $ 468,000 $ 405,600 148,460 271,800 292,320 263,080 202,840
$ 540,600 $ 477,000 $ 413,400 153,815 280,200 301,980 271,120 210,010
$ 550,800 $ 486,000 $ 421,200 159,170 288,600 311,640 279,160 217,180
$ 561,000 $ 495,000 $ 429,000 164,525 297,000 321,300 287,200 224,350
O DE EQUILIBRIO

Juan Sebastian Gomez Aguilar

GRAFICOS RANGOS - CUAL PRODUCIR

RANGO
Costos totales 58 84
$260,000 84 108
$240,000
108+
$220,000
$200,000
$180,000
$160,000
$140,000
$120,000
0 9 18 27 36 45 54 14 78 07 75 84 93 02 11 20 29 38 47 56 65
57 34 97 1 1 1 1 1 1 1 1
428 304 112
71 91 07
285 173 297
.9 .2 .1
58 65 71

CTA CTB CTC CTD CTE

Ingresos
600000

500000

400000

300000

200000

100000

0
0 9 18 27 36 45 54 714 478 707 75 84 93 102 111 120 129 138 147 156 165
85 43 29
142 130 711
7 9 0
85 73 97
. 92 .21 .12
58 65 71

IA IB IC ID IE

Utilidades
400,000

300,000
 Utilidades
400,000

300,000

200,000

100,000

0
0 9 18 27 36 45 54 14 78 07 75 84 93 02 11 20 29 38 47 56 65
57 34 97 1 1 1 1 1 1 1 1
-100,000 428 304 112
1 1 7
57 39 70
928 217 129
-200,000 . . .
58 65 71

-300,000

UA UB UC UD UE
CUAL PRODUCIR
PRODUCI
R
D
B
C