Materia prima punto Cantidad ventas costos utilidad

Tablero $185.00 1 5 $3,750.00 $5,682.00 -$1,932.00

Dados $6.00 2 10 $7,500.00 $9,092.00 -$1,592.00
Caja para juego $300.00 3 15 $11,250.00 $12,502.00 -$1,252.00
Tarjetas $51.00 4 20 $15,000.00 $15,912.00 -$912.00
Cuerda $50.00 5 25 $18,750.00 $19,322.00 -$572.00
Libro $20.00 6 30 $22,500.00 $22,732.00 -$232.00
Carritos $70.00 7 35 $26,250.00 $26,142.00 $108.00
$682.00 8 40 $30,000.00 $29,552.00 $448.00
9 45 $33,750.00 $32,962.00 $788.00
Materiales 10 50 $37,500.00 $36,372.00 $1,128.00
Logo $900.00 11 55 $41,250.00 $39,782.00 $1,468.00
Programa de edicion $172.00 12 60 $45,000.00 $43,192.00 $1,808.00
Publicidad $500.00 13 65 $48,750.00 $46,602.00 $2,148.00
Internet $500.00 14 70 $52,500.00 $50,012.00 $2,488.00
luz $200.00 15 75 $56,250.00 $53,422.00 $2,828.00
$2,272.00 16 80 $60,000.00 $56,832.00 $3,168.00
17 85 $63,750.00 $60,242.00 $3,508.00
18 90 $67,500.00 $63,652.00 $3,848.00
Costos fijos $2,272.00 19 95 $71,250.00 $67,062.00 $4,188.00
Costos variables $682.00 20 100 $75,000.00 $70,472.00 $4,528.00
P.U. $750.00
P.E 33.41
utilidades $0.00
 Punto de equilibrio
70000
60000
50000
40000
30000
20000
10000
0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
-10000
-20000

Cantidad ventas costos utilidad