Gráficar el Punto de Equilibrio de la empresa

Costos Fijos Mensuales

Descripción Importe
Alquiler $ 3,919,608
Salarios $ 1,300,606 Cantidad de Equilibrio: 519.42
Total CF: $ 5,220,214
Ingreso de Equilibrio $ 9,609,349
Costos Variables x unidad
Descripción Importe

$ 8,450
Materias Primas p/u
mano de obra p/u 0.58
Total CVxUnidad: $ 8,450

$ 18,500
Precio de venta x Un.

Unidades vendidas costo total IngresoxVentas

0 $ 5,220,214 $0

1 $ 5,228,664 $ 18,500

2 $ 5,237,114 $ 37,000

3 $ 5,245,564 $ 55,500

4 $ 5,254,014 $ 74,000

5 $ 5,262,464 $ 92,500

6 $ 5,270,914 $ 111,000

7 $ 5,279,364 $ 129,500

8 $ 5,287,814 $ 148,000

9 $ 5,296,264 $ 166,500

10 $ 5,304,714 $ 185,000

11 $ 5,313,164 $ 203,500

12 $ 5,321,614 $ 222,000

13 $ 5,330,064 $ 240,500

14 $ 5,338,514 $ 259,000

15 $ 5,346,964 $ 277,500

16 $ 5,355,414 $ 296,000

17 $ 5,363,864 $ 314,500

18 $ 5,372,314 $ 333,000

19 $ 5,380,764 $ 351,500

20 $ 5,389,214 $ 370,000

21 $ 5,397,664 $ 388,500

22 $ 5,406,114 $ 407,000

23 $ 5,414,564 $ 425,500

24 $ 5,423,014 $ 444,000

25 $ 5,431,464 $ 462,500
26 $ 5,439,914 $ 481,000

27 $ 5,448,364 $ 499,500

28 $ 5,456,814 $ 518,000

29 $ 5,465,264 $ 536,500

30 $ 5,473,714 $ 555,000

31 $ 5,482,164 $ 573,500

32 $ 5,490,614 $ 592,000

33 $ 5,499,064 $ 610,500

34 $ 5,507,514 $ 629,000

35 $ 5,515,964 $ 647,500

36 $ 5,524,414 $ 666,000

37 $ 5,532,864 $ 684,500

38 $ 5,541,314 $ 703,000

39 $ 5,549,764 $ 721,500

40 $ 5,558,214 $ 740,000

41 $ 5,566,664 $ 758,500

42 $ 5,575,114 $ 777,000

43 $ 5,583,564 $ 795,500

44 $ 5,592,014 $ 814,000

45 $ 5,600,464 $ 832,500

46 $ 5,608,914 $ 851,000

47 $ 5,617,364 $ 869,500

48 $ 5,625,814 $ 888,000

49 $ 5,634,264 $ 906,500

50 $ 5,642,714 $ 925,000

51 $ 5,651,164 $ 943,500

52 $ 5,659,614 $ 962,000

53 $ 5,668,064 $ 980,500

54 $ 5,676,514 $ 999,000

55 $ 5,684,964 $ 1,017,500

56 $ 5,693,414 $ 1,036,000

57 $ 5,701,864 $ 1,054,500

58 $ 5,710,314 $ 1,073,000

59 $ 5,718,764 $ 1,091,500

60 $ 5,727,214 $ 1,110,000

61 $ 5,735,664 $ 1,128,500

62 $ 5,744,114 $ 1,147,000

63 $ 5,752,564 $ 1,165,500

64 $ 5,761,014 $ 1,184,000

65 $ 5,769,464 $ 1,202,500

66 $ 5,777,914 $ 1,221,000

67 $ 5,786,364 $ 1,239,500

68 $ 5,794,814 $ 1,258,000

69 $ 5,803,264 $ 1,276,500

70 $ 5,811,714 $ 1,295,000
71 $ 5,820,164 $ 1,313,500

72 $ 5,828,614 $ 1,332,000

73 $ 5,837,064 $ 1,350,500

74 $ 5,845,514 $ 1,369,000

75 $ 5,853,964 $ 1,387,500

76 $ 5,862,414 $ 1,406,000

77 $ 5,870,864 $ 1,424,500

78 $ 5,879,314 $ 1,443,000

79 $ 5,887,764 $ 1,461,500

80 $ 5,896,214 $ 1,480,000

81 $ 5,904,664 $ 1,498,500

82 $ 5,913,114 $ 1,517,000

83 $ 5,921,564 $ 1,535,500

84 $ 5,930,014 $ 1,554,000

85 $ 5,938,464 $ 1,572,500

86 $ 5,946,914 $ 1,591,000

87 $ 5,955,364 $ 1,609,500

88 $ 5,963,814 $ 1,628,000

89 $ 5,972,264 $ 1,646,500

90 $ 5,980,714 $ 1,665,000

91 $ 5,989,164 $ 1,683,500

92 $ 5,997,614 $ 1,702,000

93 $ 6,006,064 $ 1,720,500

94 $ 6,014,514 $ 1,739,000

95 $ 6,022,964 $ 1,757,500

96 $ 6,031,414 $ 1,776,000

97 $ 6,039,864 $ 1,794,500

98 $ 6,048,314 $ 1,813,000

99 $ 6,056,764 $ 1,831,500

100 $ 6,065,214 $ 1,850,000

101 $ 6,073,664 $ 1,868,500

102 $ 6,082,114 $ 1,887,000

103 $ 6,090,564 $ 1,905,500

104 $ 6,099,014 $ 1,924,000

105 $ 6,107,464 $ 1,942,500

106 $ 6,115,914 $ 1,961,000

107 $ 6,124,364 $ 1,979,500

108 $ 6,132,814 $ 1,998,000

109 $ 6,141,264 $ 2,016,500

110 $ 6,149,714 $ 2,035,000

111 $ 6,158,164 $ 2,053,500

112 $ 6,166,614 $ 2,072,000

113 $ 6,175,064 $ 2,090,500

114 $ 6,183,514 $ 2,109,000

115 $ 6,191,964 $ 2,127,500

116 $ 6,200,414 $ 2,146,000

117 $ 6,208,864 $ 2,164,500

118 $ 6,217,314 $ 2,183,000

119 $ 6,225,764 $ 2,201,500

120 $ 6,234,214 $ 2,220,000

121 $ 6,242,664 $ 2,238,500

122 $ 6,251,114 $ 2,257,000

123 $ 6,259,564 $ 2,275,500

124 $ 6,268,014 $ 2,294,000

125 $ 6,276,464 $ 2,312,500

126 $ 6,284,914 $ 2,331,000

127 $ 6,293,364 $ 2,349,500

128 $ 6,301,814 $ 2,368,000

129 $ 6,310,264 $ 2,386,500

130 $ 6,318,714 $ 2,405,000

131 $ 6,327,164 $ 2,423,500

132 $ 6,335,614 $ 2,442,000

133 $ 6,344,064 $ 2,460,500

134 $ 6,352,514 $ 2,479,000

135 $ 6,360,964 $ 2,497,500

136 $ 6,369,414 $ 2,516,000

137 $ 6,377,864 $ 2,534,500

138 $ 6,386,314 $ 2,553,000

139 $ 6,394,764 $ 2,571,500

140 $ 6,403,214 $ 2,590,000

141 $ 6,411,664 $ 2,608,500

142 $ 6,420,114 $ 2,627,000

143 $ 6,428,564 $ 2,645,500

144 $ 6,437,014 $ 2,664,000

145 $ 6,445,464 $ 2,682,500

146 $ 6,453,914 $ 2,701,000

147 $ 6,462,364 $ 2,719,500

148 $ 6,470,814 $ 2,738,000

149 $ 6,479,264 $ 2,756,500

150 $ 6,487,714 $ 2,775,000

151 $ 6,496,164 $ 2,793,500

152 $ 6,504,614 $ 2,812,000

153 $ 6,513,064 $ 2,830,500

154 $ 6,521,514 $ 2,849,000

155 $ 6,529,964 $ 2,867,500

156 $ 6,538,414 $ 2,886,000

157 $ 6,546,864 $ 2,904,500

158 $ 6,555,314 $ 2,923,000

159 $ 6,563,764 $ 2,941,500

160 $ 6,572,214 $ 2,960,000

161 $ 6,580,664 $ 2,978,500

162 $ 6,589,114 $ 2,997,000

163 $ 6,597,564 $ 3,015,500

164 $ 6,606,014 $ 3,034,000

165 $ 6,614,464 $ 3,052,500

166 $ 6,622,914 $ 3,071,000

167 $ 6,631,364 $ 3,089,500

168 $ 6,639,814 $ 3,108,000

169 $ 6,648,264 $ 3,126,500

170 $ 6,656,714 $ 3,145,000

171 $ 6,665,164 $ 3,163,500

172 $ 6,673,614 $ 3,182,000

173 $ 6,682,064 $ 3,200,500

174 $ 6,690,514 $ 3,219,000

175 $ 6,698,964 $ 3,237,500

176 $ 6,707,414 $ 3,256,000

177 $ 6,715,864 $ 3,274,500

178 $ 6,724,314 $ 3,293,000

179 $ 6,732,764 $ 3,311,500

180 $ 6,741,214 $ 3,330,000

181 $ 6,749,664 $ 3,348,500

182 $ 6,758,114 $ 3,367,000

183 $ 6,766,564 $ 3,385,500

184 $ 6,775,014 $ 3,404,000

185 $ 6,783,464 $ 3,422,500

186 $ 6,791,914 $ 3,441,000

187 $ 6,800,364 $ 3,459,500

188 $ 6,808,814 $ 3,478,000

189 $ 6,817,264 $ 3,496,500

190 $ 6,825,714 $ 3,515,000

191 $ 6,834,164 $ 3,533,500

192 $ 6,842,614 $ 3,552,000

193 $ 6,851,064 $ 3,570,500

194 $ 6,859,514 $ 3,589,000

195 $ 6,867,964 $ 3,607,500

196 $ 6,876,414 $ 3,626,000

197 $ 6,884,864 $ 3,644,500

198 $ 6,893,314 $ 3,663,000

199 $ 6,901,764 $ 3,681,500

200 $ 6,910,214 $ 3,700,000

201 $ 6,918,664 $ 3,718,500

202 $ 6,927,114 $ 3,737,000

203 $ 6,935,564 $ 3,755,500

204 $ 6,944,014 $ 3,774,000

205 $ 6,952,464 $ 3,792,500

206 $ 6,960,914 $ 3,811,000

207 $ 6,969,364 $ 3,829,500

208 $ 6,977,814 $ 3,848,000

209 $ 6,986,264 $ 3,866,500

210 $ 6,994,714 $ 3,885,000

211 $ 7,003,164 $ 3,903,500

212 $ 7,011,614 $ 3,922,000

213 $ 7,020,064 $ 3,940,500

214 $ 7,028,514 $ 3,959,000

215 $ 7,036,964 $ 3,977,500

216 $ 7,045,414 $ 3,996,000

217 $ 7,053,864 $ 4,014,500

218 $ 7,062,314 $ 4,033,000

219 $ 7,070,764 $ 4,051,500

220 $ 7,079,214 $ 4,070,000

221 $ 7,087,664 $ 4,088,500

222 $ 7,096,114 $ 4,107,000

223 $ 7,104,564 $ 4,125,500

224 $ 7,113,014 $ 4,144,000

225 $ 7,121,464 $ 4,162,500

226 $ 7,129,914 $ 4,181,000

227 $ 7,138,364 $ 4,199,500

228 $ 7,146,814 $ 4,218,000

229 $ 7,155,264 $ 4,236,500

230 $ 7,163,714 $ 4,255,000

231 $ 7,172,164 $ 4,273,500

232 $ 7,180,614 $ 4,292,000

233 $ 7,189,064 $ 4,310,500

234 $ 7,197,514 $ 4,329,000

235 $ 7,205,964 $ 4,347,500

236 $ 7,214,414 $ 4,366,000

237 $ 7,222,864 $ 4,384,500

238 $ 7,231,314 $ 4,403,000

239 $ 7,239,764 $ 4,421,500

240 $ 7,248,214 $ 4,440,000

241 $ 7,256,664 $ 4,458,500

242 $ 7,265,114 $ 4,477,000

243 $ 7,273,564 $ 4,495,500

244 $ 7,282,014 $ 4,514,000

245 $ 7,290,464 $ 4,532,500

246 $ 7,298,914 $ 4,551,000

247 $ 7,307,364 $ 4,569,500

248 $ 7,315,814 $ 4,588,000

249 $ 7,324,264 $ 4,606,500

250 $ 7,332,714 $ 4,625,000

251 $ 7,341,164 $ 4,643,500

252 $ 7,349,614 $ 4,662,000

253 $ 7,358,064 $ 4,680,500

254 $ 7,366,514 $ 4,699,000

255 $ 7,374,964 $ 4,717,500

256 $ 7,383,414 $ 4,736,000

257 $ 7,391,864 $ 4,754,500

258 $ 7,400,314 $ 4,773,000

259 $ 7,408,764 $ 4,791,500

260 $ 7,417,214 $ 4,810,000

261 $ 7,425,664 $ 4,828,500

262 $ 7,434,114 $ 4,847,000

263 $ 7,442,564 $ 4,865,500

264 $ 7,451,014 $ 4,884,000

265 $ 7,459,464 $ 4,902,500

266 $ 7,467,914 $ 4,921,000

267 $ 7,476,364 $ 4,939,500

268 $ 7,484,814 $ 4,958,000

269 $ 7,493,264 $ 4,976,500

270 $ 7,501,714 $ 4,995,000

271 $ 7,510,164 $ 5,013,500

272 $ 7,518,614 $ 5,032,000

273 $ 7,527,064 $ 5,050,500

274 $ 7,535,514 $ 5,069,000

275 $ 7,543,964 $ 5,087,500

276 $ 7,552,414 $ 5,106,000

277 $ 7,560,864 $ 5,124,500

278 $ 7,569,314 $ 5,143,000

279 $ 7,577,764 $ 5,161,500

280 $ 7,586,214 $ 5,180,000

281 $ 7,594,664 $ 5,198,500

282 $ 7,603,114 $ 5,217,000

283 $ 7,611,564 $ 5,235,500

284 $ 7,620,014 $ 5,254,000

285 $ 7,628,464 $ 5,272,500

286 $ 7,636,914 $ 5,291,000

287 $ 7,645,364 $ 5,309,500

288 $ 7,653,814 $ 5,328,000

289 $ 7,662,264 $ 5,346,500

290 $ 7,670,714 $ 5,365,000

291 $ 7,679,164 $ 5,383,500

292 $ 7,687,614 $ 5,402,000

293 $ 7,696,064 $ 5,420,500

294 $ 7,704,514 $ 5,439,000

295 $ 7,712,964 $ 5,457,500

296 $ 7,721,414 $ 5,476,000

297 $ 7,729,864 $ 5,494,500

298 $ 7,738,314 $ 5,513,000

299 $ 7,746,764 $ 5,531,500

300 $ 7,755,214 $ 5,550,000

301 $ 7,763,664 $ 5,568,500

302 $ 7,772,114 $ 5,587,000

303 $ 7,780,564 $ 5,605,500

304 $ 7,789,014 $ 5,624,000

306 $ 7,805,914 $ 5,661,000

307 $ 7,814,364 $ 5,679,500

308 $ 7,822,814 $ 5,698,000

309 $ 7,831,264 $ 5,716,500

310 $ 7,839,714 $ 5,735,000

311 $ 7,848,164 $ 5,753,500

312 $ 7,856,614 $ 5,772,000

313 $ 7,865,064 $ 5,790,500

314 $ 7,873,514 $ 5,809,000

315 $ 7,881,964 $ 5,827,500

316 $ 7,890,414 $ 5,846,000

317 $ 7,898,864 $ 5,864,500

318 $ 7,907,314 $ 5,883,000

319 $ 7,915,764 $ 5,901,500

320 $ 7,924,214 $ 5,920,000

321 $ 7,932,664 $ 5,938,500

322 $ 7,941,114 $ 5,957,000

323 $ 7,949,564 $ 5,975,500

324 $ 7,958,014 $ 5,994,000

325 $ 7,966,464 $ 6,012,500

326 $ 7,974,914 $ 6,031,000

327 $ 7,983,364 $ 6,049,500

328 $ 7,991,814 $ 6,068,000

329 $ 8,000,264 $ 6,086,500

330 $ 8,008,714 $ 6,105,000

331 $ 8,017,164 $ 6,123,500

332 $ 8,025,614 $ 6,142,000

333 $ 8,034,064 $ 6,160,500

334 $ 8,042,514 $ 6,179,000

335 $ 8,050,964 $ 6,197,500

336 $ 8,059,414 $ 6,216,000

337 $ 8,067,864 $ 6,234,500

338 $ 8,076,314 $ 6,253,000

339 $ 8,084,764 $ 6,271,500

340 $ 8,093,214 $ 6,290,000

341 $ 8,101,664 $ 6,308,500

342 $ 8,110,114 $ 6,327,000

343 $ 8,118,564 $ 6,345,500

344 $ 8,127,014 $ 6,364,000

345 $ 8,135,464 $ 6,382,500

346 $ 8,143,914 $ 6,401,000

347 $ 8,152,364 $ 6,419,500

348 $ 8,160,814 $ 6,438,000

349 $ 8,169,264 $ 6,456,500

350 $ 8,177,714 $ 6,475,000

351 $ 8,186,164 $ 6,493,500

352 $ 8,194,614 $ 6,512,000

353 $ 8,203,064 $ 6,530,500

354 $ 8,211,514 $ 6,549,000

355 $ 8,219,964 $ 6,567,500

356 $ 8,228,414 $ 6,586,000

357 $ 8,236,864 $ 6,604,500

358 $ 8,245,314 $ 6,623,000

359 $ 8,253,764 $ 6,641,500

360 $ 8,262,214 $ 6,660,000

361 $ 8,270,664 $ 6,678,500

362 $ 8,279,114 $ 6,697,000

363 $ 8,287,564 $ 6,715,500

364 $ 8,296,014 $ 6,734,000

365 $ 8,304,464 $ 6,752,500

366 $ 8,312,914 $ 6,771,000

367 $ 8,321,364 $ 6,789,500

368 $ 8,329,814 $ 6,808,000

369 $ 8,338,264 $ 6,826,500

370 $ 8,346,714 $ 6,845,000

371 $ 8,355,164 $ 6,863,500

372 $ 8,363,614 $ 6,882,000

373 $ 8,372,064 $ 6,900,500

374 $ 8,380,514 $ 6,919,000

375 $ 8,388,964 $ 6,937,500

376 $ 8,397,414 $ 6,956,000

377 $ 8,405,864 $ 6,974,500

378 $ 8,414,314 $ 6,993,000

379 $ 8,422,764 $ 7,011,500

380 $ 8,431,214 $ 7,030,000

381 $ 8,439,664 $ 7,048,500

382 $ 8,448,114 $ 7,067,000

383 $ 8,456,564 $ 7,085,500

384 $ 8,465,014 $ 7,104,000

385 $ 8,473,464 $ 7,122,500

386 $ 8,481,914 $ 7,141,000

387 $ 8,490,364 $ 7,159,500

388 $ 8,498,814 $ 7,178,000

389 $ 8,507,264 $ 7,196,500

390 $ 8,515,714 $ 7,215,000

391 $ 8,524,164 $ 7,233,500

392 $ 8,532,614 $ 7,252,000

393 $ 8,541,064 $ 7,270,500

394 $ 8,549,514 $ 7,289,000

395 $ 8,557,964 $ 7,307,500

396 $ 8,566,414 $ 7,326,000

397 $ 8,574,864 $ 7,344,500

398 $ 8,583,314 $ 7,363,000

399 $ 8,591,764 $ 7,381,500

400 $ 8,600,214 $ 7,400,000

401 $ 8,608,664 $ 7,418,500

402 $ 8,617,114 $ 7,437,000

403 $ 8,625,564 $ 7,455,500

404 $ 8,634,014 $ 7,474,000

405 $ 8,642,464 $ 7,492,500

406 $ 8,650,914 $ 7,511,000

407 $ 8,659,364 $ 7,529,500

408 $ 8,667,814 $ 7,548,000

409 $ 8,676,264 $ 7,566,500

410 $ 8,684,714 $ 7,585,000

411 $ 8,693,164 $ 7,603,500

412 $ 8,701,614 $ 7,622,000

413 $ 8,710,064 $ 7,640,500

414 $ 8,718,514 $ 7,659,000

415 $ 8,726,964 $ 7,677,500

416 $ 8,735,414 $ 7,696,000

417 $ 8,743,864 $ 7,714,500

418 $ 8,752,314 $ 7,733,000

419 $ 8,760,764 $ 7,751,500

420 $ 8,769,214 $ 7,770,000

421 $ 8,777,664 $ 7,788,500

422 $ 8,786,114 $ 7,807,000

423 $ 8,794,564 $ 7,825,500

424 $ 8,803,014 $ 7,844,000

425 $ 8,811,464 $ 7,862,500

426 $ 8,819,914 $ 7,881,000

427 $ 8,828,364 $ 7,899,500

428 $ 8,836,814 $ 7,918,000

429 $ 8,845,264 $ 7,936,500

430 $ 8,853,714 $ 7,955,000

431 $ 8,862,164 $ 7,973,500

432 $ 8,870,614 $ 7,992,000

433 $ 8,879,064 $ 8,010,500

434 $ 8,887,514 $ 8,029,000

435 $ 8,895,964 $ 8,047,500

436 $ 8,904,414 $ 8,066,000

437 $ 8,912,864 $ 8,084,500

438 $ 8,921,314 $ 8,103,000

439 $ 8,929,764 $ 8,121,500

440 $ 8,938,214 $ 8,140,000

441 $ 8,946,664 $ 8,158,500

442 $ 8,955,114 $ 8,177,000

443 $ 8,963,564 $ 8,195,500

444 $ 8,972,014 $ 8,214,000

445 $ 8,980,464 $ 8,232,500

446 $ 8,988,914 $ 8,251,000

447 $ 8,997,364 $ 8,269,500

448 $ 9,005,814 $ 8,288,000

449 $ 9,014,264 $ 8,306,500

450 $ 9,022,714 $ 8,325,000

451 $ 9,031,164 $ 8,343,500

452 $ 9,039,614 $ 8,362,000

453 $ 9,048,064 $ 8,380,500

454 $ 9,056,514 $ 8,399,000

455 $ 9,064,964 $ 8,417,500

456 $ 9,073,414 $ 8,436,000

457 $ 9,081,864 $ 8,454,500

458 $ 9,090,314 $ 8,473,000

459 $ 9,098,764 $ 8,491,500

460 $ 9,107,214 $ 8,510,000

461 $ 9,115,664 $ 8,528,500

462 $ 9,124,114 $ 8,547,000

463 $ 9,132,564 $ 8,565,500

464 $ 9,141,014 $ 8,584,000

465 $ 9,149,464 $ 8,602,500

466 $ 9,157,914 $ 8,621,000

467 $ 9,166,364 $ 8,639,500

468 $ 9,174,814 $ 8,658,000

469 $ 9,183,264 $ 8,676,500

470 $ 9,191,714 $ 8,695,000

471 $ 9,200,164 $ 8,713,500

472 $ 9,208,614 $ 8,732,000

473 $ 9,217,064 $ 8,750,500

474 $ 9,225,514 $ 8,769,000

475 $ 9,233,964 $ 8,787,500

476 $ 9,242,414 $ 8,806,000

477 $ 9,250,864 $ 8,824,500

478 $ 9,259,314 $ 8,843,000

479 $ 9,267,764 $ 8,861,500

480 $ 9,276,214 $ 8,880,000

481 $ 9,284,664 $ 8,898,500

482 $ 9,293,114 $ 8,917,000

483 $ 9,301,564 $ 8,935,500

484 $ 9,310,014 $ 8,954,000

485 $ 9,318,464 $ 8,972,500

486 $ 9,326,914 $ 8,991,000

487 $ 9,335,364 $ 9,009,500

488 $ 9,343,814 $ 9,028,000

489 $ 9,352,264 $ 9,046,500

490 $ 9,360,714 $ 9,065,000

491 $ 9,369,164 $ 9,083,500

492 $ 9,377,614 $ 9,102,000

493 $ 9,386,064 $ 9,120,500

494 $ 9,394,514 $ 9,139,000

495 $ 9,402,964 $ 9,157,500

496 $ 9,411,414 $ 9,176,000

497 $ 9,419,864 $ 9,194,500

498 $ 9,428,314 $ 9,213,000

499 $ 9,436,764 $ 9,231,500

500 $ 9,445,214 $ 9,250,000

501 $ 9,453,664 $ 9,268,500

502 $ 9,462,114 $ 9,287,000

503 $ 9,470,564 $ 9,305,500

504 $ 9,479,014 $ 9,324,000

505 $ 9,487,464 $ 9,342,500

506 $ 9,495,914 $ 9,361,000

507 $ 9,504,364 $ 9,379,500

508 $ 9,512,814 $ 9,398,000

509 $ 9,521,264 $ 9,416,500

510 $ 9,529,714 $ 9,435,000

511 $ 9,538,164 $ 9,453,500

512 $ 9,546,614 $ 9,472,000

513 $ 9,555,064 $ 9,490,500

514 $ 9,563,514 $ 9,509,000

515 $ 9,571,964 $ 9,527,500

516 $ 9,580,414 $ 9,546,000

517 $ 9,588,864 $ 9,564,500

518 $ 9,597,314 $ 9,583,000

519 $ 9,605,764 $ 9,601,500

520 $ 9,614,214 $ 9,620,000

521 $ 9,622,664 $ 9,638,500

522 $ 9,631,114 $ 9,657,000

523 $ 9,639,564 $ 9,675,500

524 $ 9,648,014 $ 9,694,000

525 $ 9,656,464 $ 9,712,500

526 $ 9,664,914 $ 9,731,000

527 $ 9,673,364 $ 9,749,500

528 $ 9,681,814 $ 9,768,000

529 $ 9,690,264 $ 9,786,500

530 $ 9,698,714 $ 9,805,000

531 $ 9,707,164 $ 9,823,500

532 $ 9,715,614 $ 9,842,000

533 $ 9,724,064 $ 9,860,500

534 $ 9,732,514 $ 9,879,000

535 $ 9,740,964 $ 9,897,500

536 $ 9,749,414 $ 9,916,000

537 $ 9,757,864 $ 9,934,500

538 $ 9,766,314 $ 9,953,000

539 $ 9,774,764 $ 9,971,500

540 $ 9,783,214 $ 9,990,000

541 $ 9,791,664 $ 10,008,500

542 $ 9,800,114 $ 10,027,000

543 $ 9,808,564 $ 10,045,500

544 $ 9,817,014 $ 10,064,000

545 $ 9,825,464 $ 10,082,500

546 $ 9,833,914 $ 10,101,000

547 $ 9,842,364 $ 10,119,500

548 $ 9,850,814 $ 10,138,000

549 $ 9,859,264 $ 10,156,500

550 $ 9,867,714 $ 10,175,000

551 $ 9,876,164 $ 10,193,500

552 $ 9,884,614 $ 10,212,000

553 $ 9,893,064 $ 10,230,500

554 $ 9,901,514 $ 10,249,000

555 $ 9,909,964 $ 10,267,500

556 $ 9,918,414 $ 10,286,000

557 $ 9,926,864 $ 10,304,500

558 $ 9,935,314 $ 10,323,000

559 $ 9,943,764 $ 10,341,500

560 $ 9,952,214 $ 10,360,000

561 $ 9,960,664 $ 10,378,500

562 $ 9,969,114 $ 10,397,000

563 $ 9,977,564 $ 10,415,500

564 $ 9,986,014 $ 10,434,000

565 $ 9,994,464 $ 10,452,500

566 $ 10,002,914 $ 10,471,000

567 $ 10,011,364 $ 10,489,500

568 $ 10,019,814 $ 10,508,000

569 $ 10,028,264 $ 10,526,500

570 $ 10,036,714 $ 10,545,000

571 $ 10,045,164 $ 10,563,500

572 $ 10,053,614 $ 10,582,000

573 $ 10,062,064 $ 10,600,500

574 $ 10,070,514 $ 10,619,000

575 $ 10,078,964 $ 10,637,500

576 $ 10,087,414 $ 10,656,000

577 $ 10,095,864 $ 10,674,500

578 $ 10,104,314 $ 10,693,000

579 $ 10,112,764 $ 10,711,500

580 $ 10,121,214 $ 10,730,000

581 $ 10,129,664 $ 10,748,500

582 $ 10,138,114 $ 10,767,000

583 $ 10,146,564 $ 10,785,500

584 $ 10,155,014 $ 10,804,000

585 $ 10,163,464 $ 10,822,500

586 $ 10,171,914 $ 10,841,000

587 $ 10,180,364 $ 10,859,500

588 $ 10,188,814 $ 10,878,000

589 $ 10,197,264 $ 10,896,500

590 $ 10,205,714 $ 10,915,000

591 $ 10,214,164 $ 10,933,500

592 $ 10,222,614 $ 10,952,000

593 $ 10,231,064 $ 10,970,500

594 $ 10,239,514 $ 10,989,000

595 $ 10,247,964 $ 11,007,500

596 $ 10,256,414 $ 11,026,000

597 $ 10,264,864 $ 11,044,500

598 $ 10,273,314 $ 11,063,000

599 $ 10,281,764 $ 11,081,500

600 $ 10,290,214 $ 11,100,000

601 $ 10,298,664 $ 11,118,500

602 $ 10,307,114 $ 11,137,000

603 $ 10,315,564 $ 11,155,500

604 $ 10,324,014 $ 11,174,000

605 $ 10,332,464 $ 11,192,500

606 $ 10,340,914 $ 11,211,000

607 $ 10,349,364 $ 11,229,500

608 $ 10,357,814 $ 11,248,000

609 $ 10,366,264 $ 11,266,500

610 $ 10,374,714 $ 11,285,000

 PUNTO DE EQUILIBRIO
$ 12,000,000

$ 10,000,000

$ 8,000,000

$ 6,000,000

$ 4,000,000

$ 2,000,000

$-
0 100 200 300 400 500 600 700

Column B Column C
ESTADISTICA

45720.02
kg Ventas x Ciudad
39739.63
34159.9

124688

14237.31

Cali Medellín Pasto Cartagena

 Ventas x
Grupo de Inventario

328162565; 17% 3186100; 0%

469897034; 25%

12468872; 1%

1086273649;
57%
Carne de Cerdo Carne de Res Otro Pollo #N/D
ario