Ejercicio Punto de Indiferencia
11
ESCENARIO 1 ESCENARIO 2 Costo fijo $ 2,000,000 Costo fijo ### CVU $ 5,000 CVU $ 2,000 PVU $ 10,000 VOLUMEN COSTO TOTAL 1 COSTO TOTAL 2 0 $ 2,000,000 $ 10,000,000 10 $ 2,050,000 $ 10,020,000 20 $ 2,100,000 $ 10,040,000 30 $ 2,150,000 $ 10,060,000 40 $ 2,200,000 $ 10,080,000 50 $ 2,250,000 $ 10,100,000 60 $ 2,300,000 $ 10,120,000 70 $ 2,350,000 $ 10,140,000 80 $ 2,400,000 $ 10,160,000 90 $ 2,450,000 $ 10,180,000 100 $ 2,500,000 $ 10,200,000 110 $ 2,550,000 $ 10,220,000 120 $ 2,600,000 $ 10,240,000 130 $ 2,650,000 $ 10,260,000 140 $ 2,700,000 $ 10,280,000 150 $ 2,750,000 $ 10,300,000 160 $ 2,800,000 $ 10,320,000 170 $ 2,850,000 $ 10,340,000 180 $ 2,900,000 $ 10,360,000 190 $ 2,950,000 $ 10,380,000 200 $ 3,000,000 $ 10,400,000 210 $ 3,050,000 $ 10,420,000 220 $ 3,100,000 $ 10,440,000 230 $ 3,150,000 $ 10,460,000 240 $ 3,200,000 $ 10,480,000 250 $ 3,250,000 $ 10,500,000 260 $ 3,300,000 $ 10,520,000 270 $ 3,350,000 $ 10,540,000 280 $ 3,400,000 $ 10,560,000 290 $ 3,450,000 $ 10,580,000 300 $ 3,500,000 $ 10,600,000 310 $ 3,550,000 $ 10,620,000 320 $ 3,600,000 $ 10,640,000 330 $ 3,650,000 $ 10,660,000 340 $ 3,700,000 $ 10,680,000 350 $ 3,750,000 $ 10,700,000 360 $ 3,800,000 $ 10,720,000 0 290 580 $- $5,000,000 $10,000,000 $15,000,000 $20,000,000 $25,000,000 C
-
Upload
maritza-restrepo -
Category
Documents
-
view
78 -
download
0
description
PRODUCCION
Transcript of Ejercicio Punto de Indiferencia
ESCENARIO 1 ESCENARIO 2Costo fijo $ 2,000,000 Costo fijo $ 10,000,000 CVU $ 5,000 CVU $ 2,000 PVU $ 10,000
VOLUMEN COSTO TOTAL 1 COSTO TOTAL 20 $ 2,000,000 $ 10,000,000
10 $ 2,050,000 $ 10,020,000 20 $ 2,100,000 $ 10,040,000 30 $ 2,150,000 $ 10,060,000 40 $ 2,200,000 $ 10,080,000 50 $ 2,250,000 $ 10,100,000 60 $ 2,300,000 $ 10,120,000 70 $ 2,350,000 $ 10,140,000 80 $ 2,400,000 $ 10,160,000 90 $ 2,450,000 $ 10,180,000
100 $ 2,500,000 $ 10,200,000 110 $ 2,550,000 $ 10,220,000 120 $ 2,600,000 $ 10,240,000 130 $ 2,650,000 $ 10,260,000 140 $ 2,700,000 $ 10,280,000 150 $ 2,750,000 $ 10,300,000 160 $ 2,800,000 $ 10,320,000 170 $ 2,850,000 $ 10,340,000 180 $ 2,900,000 $ 10,360,000 190 $ 2,950,000 $ 10,380,000 200 $ 3,000,000 $ 10,400,000 210 $ 3,050,000 $ 10,420,000 220 $ 3,100,000 $ 10,440,000 230 $ 3,150,000 $ 10,460,000 240 $ 3,200,000 $ 10,480,000 250 $ 3,250,000 $ 10,500,000 260 $ 3,300,000 $ 10,520,000 270 $ 3,350,000 $ 10,540,000 280 $ 3,400,000 $ 10,560,000 290 $ 3,450,000 $ 10,580,000 300 $ 3,500,000 $ 10,600,000 310 $ 3,550,000 $ 10,620,000 320 $ 3,600,000 $ 10,640,000 330 $ 3,650,000 $ 10,660,000 340 $ 3,700,000 $ 10,680,000 350 $ 3,750,000 $ 10,700,000 360 $ 3,800,000 $ 10,720,000 370 $ 3,850,000 $ 10,740,000 380 $ 3,900,000 $ 10,760,000 390 $ 3,950,000 $ 10,780,000
0 290 580 870 11601450174020302320261029003190348037704060 $-
$5,000,000
$10,000,000
$15,000,000
$20,000,000
$25,000,000
COSTO TOTAL 1 COSTO TOTAL 2
400 $ 4,000,000 $ 10,800,000 410 $ 4,050,000 $ 10,820,000 420 $ 4,100,000 $ 10,840,000 430 $ 4,150,000 $ 10,860,000 440 $ 4,200,000 $ 10,880,000 450 $ 4,250,000 $ 10,900,000 460 $ 4,300,000 $ 10,920,000 470 $ 4,350,000 $ 10,940,000 480 $ 4,400,000 $ 10,960,000 490 $ 4,450,000 $ 10,980,000 500 $ 4,500,000 $ 11,000,000 510 $ 4,550,000 $ 11,020,000 520 $ 4,600,000 $ 11,040,000 530 $ 4,650,000 $ 11,060,000 540 $ 4,700,000 $ 11,080,000 550 $ 4,750,000 $ 11,100,000 560 $ 4,800,000 $ 11,120,000 570 $ 4,850,000 $ 11,140,000 580 $ 4,900,000 $ 11,160,000 590 $ 4,950,000 $ 11,180,000 600 $ 5,000,000 $ 11,200,000 610 $ 5,050,000 $ 11,220,000 620 $ 5,100,000 $ 11,240,000 630 $ 5,150,000 $ 11,260,000 640 $ 5,200,000 $ 11,280,000 650 $ 5,250,000 $ 11,300,000 660 $ 5,300,000 $ 11,320,000 670 $ 5,350,000 $ 11,340,000 680 $ 5,400,000 $ 11,360,000 690 $ 5,450,000 $ 11,380,000 700 $ 5,500,000 $ 11,400,000 710 $ 5,550,000 $ 11,420,000 720 $ 5,600,000 $ 11,440,000 730 $ 5,650,000 $ 11,460,000 740 $ 5,700,000 $ 11,480,000 750 $ 5,750,000 $ 11,500,000 760 $ 5,800,000 $ 11,520,000 770 $ 5,850,000 $ 11,540,000 780 $ 5,900,000 $ 11,560,000 790 $ 5,950,000 $ 11,580,000 800 $ 6,000,000 $ 11,600,000 810 $ 6,050,000 $ 11,620,000 820 $ 6,100,000 $ 11,640,000 830 $ 6,150,000 $ 11,660,000 840 $ 6,200,000 $ 11,680,000 850 $ 6,250,000 $ 11,700,000 860 $ 6,300,000 $ 11,720,000 870 $ 6,350,000 $ 11,740,000
880 $ 6,400,000 $ 11,760,000 890 $ 6,450,000 $ 11,780,000 900 $ 6,500,000 $ 11,800,000 910 $ 6,550,000 $ 11,820,000 920 $ 6,600,000 $ 11,840,000 930 $ 6,650,000 $ 11,860,000 940 $ 6,700,000 $ 11,880,000 950 $ 6,750,000 $ 11,900,000 960 $ 6,800,000 $ 11,920,000 970 $ 6,850,000 $ 11,940,000 980 $ 6,900,000 $ 11,960,000 990 $ 6,950,000 $ 11,980,000
1000 $ 7,000,000 $ 12,000,000 1010 $ 7,050,000 $ 12,020,000 1020 $ 7,100,000 $ 12,040,000 1030 $ 7,150,000 $ 12,060,000 1040 $ 7,200,000 $ 12,080,000 1050 $ 7,250,000 $ 12,100,000 1060 $ 7,300,000 $ 12,120,000 1070 $ 7,350,000 $ 12,140,000 1080 $ 7,400,000 $ 12,160,000 1090 $ 7,450,000 $ 12,180,000 1100 $ 7,500,000 $ 12,200,000 1110 $ 7,550,000 $ 12,220,000 1120 $ 7,600,000 $ 12,240,000 1130 $ 7,650,000 $ 12,260,000 1140 $ 7,700,000 $ 12,280,000 1150 $ 7,750,000 $ 12,300,000 1160 $ 7,800,000 $ 12,320,000 1170 $ 7,850,000 $ 12,340,000 1180 $ 7,900,000 $ 12,360,000 1190 $ 7,950,000 $ 12,380,000 1200 $ 8,000,000 $ 12,400,000 1210 $ 8,050,000 $ 12,420,000 1220 $ 8,100,000 $ 12,440,000 1230 $ 8,150,000 $ 12,460,000 1240 $ 8,200,000 $ 12,480,000 1250 $ 8,250,000 $ 12,500,000 1260 $ 8,300,000 $ 12,520,000 1270 $ 8,350,000 $ 12,540,000 1280 $ 8,400,000 $ 12,560,000 1290 $ 8,450,000 $ 12,580,000 1300 $ 8,500,000 $ 12,600,000 1310 $ 8,550,000 $ 12,620,000 1320 $ 8,600,000 $ 12,640,000 1330 $ 8,650,000 $ 12,660,000 1340 $ 8,700,000 $ 12,680,000 1350 $ 8,750,000 $ 12,700,000
1360 $ 8,800,000 $ 12,720,000 1370 $ 8,850,000 $ 12,740,000 1380 $ 8,900,000 $ 12,760,000 1390 $ 8,950,000 $ 12,780,000 1400 $ 9,000,000 $ 12,800,000 1410 $ 9,050,000 $ 12,820,000 1420 $ 9,100,000 $ 12,840,000 1430 $ 9,150,000 $ 12,860,000 1440 $ 9,200,000 $ 12,880,000 1450 $ 9,250,000 $ 12,900,000 1460 $ 9,300,000 $ 12,920,000 1470 $ 9,350,000 $ 12,940,000 1480 $ 9,400,000 $ 12,960,000 1490 $ 9,450,000 $ 12,980,000 1500 $ 9,500,000 $ 13,000,000 1510 $ 9,550,000 $ 13,020,000 1520 $ 9,600,000 $ 13,040,000 1530 $ 9,650,000 $ 13,060,000 1540 $ 9,700,000 $ 13,080,000 1550 $ 9,750,000 $ 13,100,000 1560 $ 9,800,000 $ 13,120,000 1570 $ 9,850,000 $ 13,140,000 1580 $ 9,900,000 $ 13,160,000 1590 $ 9,950,000 $ 13,180,000 1600 $ 10,000,000 $ 13,200,000 1610 $ 10,050,000 $ 13,220,000 1620 $ 10,100,000 $ 13,240,000 1630 $ 10,150,000 $ 13,260,000 1640 $ 10,200,000 $ 13,280,000 1650 $ 10,250,000 $ 13,300,000 1660 $ 10,300,000 $ 13,320,000 1670 $ 10,350,000 $ 13,340,000 1680 $ 10,400,000 $ 13,360,000 1690 $ 10,450,000 $ 13,380,000 1700 $ 10,500,000 $ 13,400,000 1710 $ 10,550,000 $ 13,420,000 1720 $ 10,600,000 $ 13,440,000 1730 $ 10,650,000 $ 13,460,000 1740 $ 10,700,000 $ 13,480,000 1750 $ 10,750,000 $ 13,500,000 1760 $ 10,800,000 $ 13,520,000 1770 $ 10,850,000 $ 13,540,000 1780 $ 10,900,000 $ 13,560,000 1790 $ 10,950,000 $ 13,580,000 1800 $ 11,000,000 $ 13,600,000 1810 $ 11,050,000 $ 13,620,000 1820 $ 11,100,000 $ 13,640,000 1830 $ 11,150,000 $ 13,660,000
1840 $ 11,200,000 $ 13,680,000 1850 $ 11,250,000 $ 13,700,000 1860 $ 11,300,000 $ 13,720,000 1870 $ 11,350,000 $ 13,740,000 1880 $ 11,400,000 $ 13,760,000 1890 $ 11,450,000 $ 13,780,000 1900 $ 11,500,000 $ 13,800,000 1910 $ 11,550,000 $ 13,820,000 1920 $ 11,600,000 $ 13,840,000 1930 $ 11,650,000 $ 13,860,000 1940 $ 11,700,000 $ 13,880,000 1950 $ 11,750,000 $ 13,900,000 1960 $ 11,800,000 $ 13,920,000 1970 $ 11,850,000 $ 13,940,000 1980 $ 11,900,000 $ 13,960,000 1990 $ 11,950,000 $ 13,980,000 2000 $ 12,000,000 $ 14,000,000 2010 $ 12,050,000 $ 14,020,000 2020 $ 12,100,000 $ 14,040,000 2030 $ 12,150,000 $ 14,060,000 2040 $ 12,200,000 $ 14,080,000 2050 $ 12,250,000 $ 14,100,000 2060 $ 12,300,000 $ 14,120,000 2070 $ 12,350,000 $ 14,140,000 2080 $ 12,400,000 $ 14,160,000 2090 $ 12,450,000 $ 14,180,000 2100 $ 12,500,000 $ 14,200,000 2110 $ 12,550,000 $ 14,220,000 2120 $ 12,600,000 $ 14,240,000 2130 $ 12,650,000 $ 14,260,000 2140 $ 12,700,000 $ 14,280,000 2150 $ 12,750,000 $ 14,300,000 2160 $ 12,800,000 $ 14,320,000 2170 $ 12,850,000 $ 14,340,000 2180 $ 12,900,000 $ 14,360,000 2190 $ 12,950,000 $ 14,380,000 2200 $ 13,000,000 $ 14,400,000 2210 $ 13,050,000 $ 14,420,000 2220 $ 13,100,000 $ 14,440,000 2230 $ 13,150,000 $ 14,460,000 2240 $ 13,200,000 $ 14,480,000 2250 $ 13,250,000 $ 14,500,000 2260 $ 13,300,000 $ 14,520,000 2270 $ 13,350,000 $ 14,540,000 2280 $ 13,400,000 $ 14,560,000 2290 $ 13,450,000 $ 14,580,000 2300 $ 13,500,000 $ 14,600,000 2310 $ 13,550,000 $ 14,620,000
2320 $ 13,600,000 $ 14,640,000 2330 $ 13,650,000 $ 14,660,000 2340 $ 13,700,000 $ 14,680,000 2350 $ 13,750,000 $ 14,700,000 2360 $ 13,800,000 $ 14,720,000 2370 $ 13,850,000 $ 14,740,000 2380 $ 13,900,000 $ 14,760,000 2390 $ 13,950,000 $ 14,780,000 2400 $ 14,000,000 $ 14,800,000 2410 $ 14,050,000 $ 14,820,000 2420 $ 14,100,000 $ 14,840,000 2430 $ 14,150,000 $ 14,860,000 2440 $ 14,200,000 $ 14,880,000 2450 $ 14,250,000 $ 14,900,000 2460 $ 14,300,000 $ 14,920,000 2470 $ 14,350,000 $ 14,940,000 2480 $ 14,400,000 $ 14,960,000 2490 $ 14,450,000 $ 14,980,000 2500 $ 14,500,000 $ 15,000,000 2510 $ 14,550,000 $ 15,020,000 2520 $ 14,600,000 $ 15,040,000 2530 $ 14,650,000 $ 15,060,000 2540 $ 14,700,000 $ 15,080,000 2550 $ 14,750,000 $ 15,100,000 2560 $ 14,800,000 $ 15,120,000 2570 $ 14,850,000 $ 15,140,000 2580 $ 14,900,000 $ 15,160,000 2590 $ 14,950,000 $ 15,180,000 2600 $ 15,000,000 $ 15,200,000 2610 $ 15,050,000 $ 15,220,000 2620 $ 15,100,000 $ 15,240,000 2630 $ 15,150,000 $ 15,260,000 2640 $ 15,200,000 $ 15,280,000 2650 $ 15,250,000 $ 15,300,000 2660 $ 15,300,000 $ 15,320,000 2670 $ 15,350,000 $ 15,340,000 2680 $ 15,400,000 $ 15,360,000 2690 $ 15,450,000 $ 15,380,000 2700 $ 15,500,000 $ 15,400,000 2710 $ 15,550,000 $ 15,420,000 2720 $ 15,600,000 $ 15,440,000 2730 $ 15,650,000 $ 15,460,000 2740 $ 15,700,000 $ 15,480,000 2750 $ 15,750,000 $ 15,500,000 2760 $ 15,800,000 $ 15,520,000 2770 $ 15,850,000 $ 15,540,000 2780 $ 15,900,000 $ 15,560,000 2790 $ 15,950,000 $ 15,580,000
2800 $ 16,000,000 $ 15,600,000 2810 $ 16,050,000 $ 15,620,000 2820 $ 16,100,000 $ 15,640,000 2830 $ 16,150,000 $ 15,660,000 2840 $ 16,200,000 $ 15,680,000 2850 $ 16,250,000 $ 15,700,000 2860 $ 16,300,000 $ 15,720,000 2870 $ 16,350,000 $ 15,740,000 2880 $ 16,400,000 $ 15,760,000 2890 $ 16,450,000 $ 15,780,000 2900 $ 16,500,000 $ 15,800,000 2910 $ 16,550,000 $ 15,820,000 2920 $ 16,600,000 $ 15,840,000 2930 $ 16,650,000 $ 15,860,000 2940 $ 16,700,000 $ 15,880,000 2950 $ 16,750,000 $ 15,900,000 2960 $ 16,800,000 $ 15,920,000 2970 $ 16,850,000 $ 15,940,000 2980 $ 16,900,000 $ 15,960,000 2990 $ 16,950,000 $ 15,980,000 3000 $ 17,000,000 $ 16,000,000 3010 $ 17,050,000 $ 16,020,000 3020 $ 17,100,000 $ 16,040,000 3030 $ 17,150,000 $ 16,060,000 3040 $ 17,200,000 $ 16,080,000 3050 $ 17,250,000 $ 16,100,000 3060 $ 17,300,000 $ 16,120,000 3070 $ 17,350,000 $ 16,140,000 3080 $ 17,400,000 $ 16,160,000 3090 $ 17,450,000 $ 16,180,000 3100 $ 17,500,000 $ 16,200,000 3110 $ 17,550,000 $ 16,220,000 3120 $ 17,600,000 $ 16,240,000 3130 $ 17,650,000 $ 16,260,000 3140 $ 17,700,000 $ 16,280,000 3150 $ 17,750,000 $ 16,300,000 3160 $ 17,800,000 $ 16,320,000 3170 $ 17,850,000 $ 16,340,000 3180 $ 17,900,000 $ 16,360,000 3190 $ 17,950,000 $ 16,380,000 3200 $ 18,000,000 $ 16,400,000 3210 $ 18,050,000 $ 16,420,000 3220 $ 18,100,000 $ 16,440,000 3230 $ 18,150,000 $ 16,460,000 3240 $ 18,200,000 $ 16,480,000 3250 $ 18,250,000 $ 16,500,000 3260 $ 18,300,000 $ 16,520,000 3270 $ 18,350,000 $ 16,540,000
3280 $ 18,400,000 $ 16,560,000 3290 $ 18,450,000 $ 16,580,000 3300 $ 18,500,000 $ 16,600,000 3310 $ 18,550,000 $ 16,620,000 3320 $ 18,600,000 $ 16,640,000 3330 $ 18,650,000 $ 16,660,000 3340 $ 18,700,000 $ 16,680,000 3350 $ 18,750,000 $ 16,700,000 3360 $ 18,800,000 $ 16,720,000 3370 $ 18,850,000 $ 16,740,000 3380 $ 18,900,000 $ 16,760,000 3390 $ 18,950,000 $ 16,780,000 3400 $ 19,000,000 $ 16,800,000 3410 $ 19,050,000 $ 16,820,000 3420 $ 19,100,000 $ 16,840,000 3430 $ 19,150,000 $ 16,860,000 3440 $ 19,200,000 $ 16,880,000 3450 $ 19,250,000 $ 16,900,000 3460 $ 19,300,000 $ 16,920,000 3470 $ 19,350,000 $ 16,940,000 3480 $ 19,400,000 $ 16,960,000 3490 $ 19,450,000 $ 16,980,000 3500 $ 19,500,000 $ 17,000,000 3510 $ 19,550,000 $ 17,020,000 3520 $ 19,600,000 $ 17,040,000 3530 $ 19,650,000 $ 17,060,000 3540 $ 19,700,000 $ 17,080,000 3550 $ 19,750,000 $ 17,100,000 3560 $ 19,800,000 $ 17,120,000 3570 $ 19,850,000 $ 17,140,000 3580 $ 19,900,000 $ 17,160,000 3590 $ 19,950,000 $ 17,180,000 3600 $ 20,000,000 $ 17,200,000 3610 $ 20,050,000 $ 17,220,000 3620 $ 20,100,000 $ 17,240,000 3630 $ 20,150,000 $ 17,260,000 3640 $ 20,200,000 $ 17,280,000 3650 $ 20,250,000 $ 17,300,000 3660 $ 20,300,000 $ 17,320,000 3670 $ 20,350,000 $ 17,340,000 3680 $ 20,400,000 $ 17,360,000 3690 $ 20,450,000 $ 17,380,000 3700 $ 20,500,000 $ 17,400,000 3710 $ 20,550,000 $ 17,420,000 3720 $ 20,600,000 $ 17,440,000 3730 $ 20,650,000 $ 17,460,000 3740 $ 20,700,000 $ 17,480,000 3750 $ 20,750,000 $ 17,500,000
3760 $ 20,800,000 $ 17,520,000 3770 $ 20,850,000 $ 17,540,000 3780 $ 20,900,000 $ 17,560,000 3790 $ 20,950,000 $ 17,580,000 3800 $ 21,000,000 $ 17,600,000 3810 $ 21,050,000 $ 17,620,000 3820 $ 21,100,000 $ 17,640,000 3830 $ 21,150,000 $ 17,660,000 3840 $ 21,200,000 $ 17,680,000 3850 $ 21,250,000 $ 17,700,000 3860 $ 21,300,000 $ 17,720,000 3870 $ 21,350,000 $ 17,740,000 3880 $ 21,400,000 $ 17,760,000 3890 $ 21,450,000 $ 17,780,000 3900 $ 21,500,000 $ 17,800,000 3910 $ 21,550,000 $ 17,820,000 3920 $ 21,600,000 $ 17,840,000 3930 $ 21,650,000 $ 17,860,000 3940 $ 21,700,000 $ 17,880,000 3950 $ 21,750,000 $ 17,900,000 3960 $ 21,800,000 $ 17,920,000 3970 $ 21,850,000 $ 17,940,000 3980 $ 21,900,000 $ 17,960,000 3990 $ 21,950,000 $ 17,980,000 4000 $ 22,000,000 $ 18,000,000 4010 $ 22,050,000 $ 18,020,000 4020 $ 22,100,000 $ 18,040,000 4030 $ 22,150,000 $ 18,060,000 4040 $ 22,200,000 $ 18,080,000 4050 $ 22,250,000 $ 18,100,000 4060 $ 22,300,000 $ 18,120,000 4070 $ 22,350,000 $ 18,140,000 4080 $ 22,400,000 $ 18,160,000 4090 $ 22,450,000 $ 18,180,000 4100 $ 22,500,000 $ 18,200,000 4110 $ 22,550,000 $ 18,220,000 4120 $ 22,600,000 $ 18,240,000 4130 $ 22,650,000 $ 18,260,000 4140 $ 22,700,000 $ 18,280,000 4150 $ 22,750,000 $ 18,300,000 4160 $ 22,800,000 $ 18,320,000
0 290 580 870 11601450174020302320261029003190348037704060 $-
$5,000,000
$10,000,000
$15,000,000
$20,000,000
$25,000,000
COSTO TOTAL 1 COSTO TOTAL 2
