You are on page 1of 1

Demand Price Total Revenue Fixed Cost Variable Cost Total Cost Profit

Optimum profit 6300 2625 16537500 5500000 6615000 12115000 4422500


Maximum revenue 8400 2100 17640000 5500000 8820000 14320000 3320000
Lower breakeven 2094.0518313676.487042 16380000 5500000 9870000 16380000 0.0000003390014172
Higher breakeven 10505.948171573.512958 16211250 5500000 9345000 16211250 -0.0000001005828381

Profit 3205948.169

Incremental Demand 500

Demand Price Total Revenue Fixed Cost Variable Cost Total Cost Profit
0 4200 0 5500000 0 5500000 -5500000
500 4075 2037500 5500000 525000 6025000 -3987500
1000 3950 3950000 5500000 1050000 6550000 -2600000
1500 3825 5737500 5500000 1575000 7075000 -1337500
2000 3700 7400000 5500000 2100000 7600000 -200000
2500 3575 8937500 5500000 2625000 8125000 812500
3000 3450 10350000 5500000 3150000 8650000 1700000
3500 3325 11637500 5500000 3675000 9175000 2462500
4000 3200 12800000 5500000 4200000 9700000 3100000
4500 3075 13837500 5500000 4725000 10225000 3612500
5000 2950 14750000 5500000 5250000 10750000 4000000
5500 2825 15537500 5500000 5775000 11275000 4262500
6000 2700 16200000 5500000 6300000 11800000 4400000
6500 2575 16737500 5500000 6825000 12325000 4412500
7000 2450 17150000 5500000 7350000 12850000 4300000
7500 2325 17437500 5500000 7875000 13375000 4062500
8000 2200 17600000 5500000 8400000 13900000 3700000
8500 2075 17637500 5500000 8925000 14425000 3212500
9000 1950 17550000 5500000 9450000 14950000 2600000
9500 1825 17337500 5500000 9975000 15475000 1862500
10000 1700 17000000 5500000 10500000 16000000 1000000
10500 1575 16537500 5500000 11025000 16525000 12500
11000 1450 15950000 5500000 11550000 17050000 -1100000
11500 1325 15237500 5500000 12075000 17575000 -2337500
12000 1200 14400000 5500000 12600000 18100000 -3700000
12500 1075 13437500 5500000 13125000 18625000 -5187500
13000 950 12350000 5500000 13650000 19150000 -6800000
13500 825 11137500 5500000 14175000 19675000 -8537500
14000 700 9800000 5500000 14700000 20200000 -10400000
14500 575 8337500 5500000 15225000 20725000 -12387500
15000 450 6750000 5500000 15750000 21250000 -14500000
15500 325 5037500 5500000 16275000 21775000 -16737500
16000 200 3200000 5500000 16800000 22300000 -19100000
16500 75 1237500 5500000 17325000 22825000 -21587500
17000 -50 -850000 5500000 17850000 23350000 -24200000
17500 -175 -3062500 5500000 18375000 23875000 -26937500
18000 -300 -5400000 5500000 18900000 24400000 -29800000
18500 -425 -7862500 5500000 19425000 24925000 -32787500
19000 -550 -10450000 5500000 19950000 25450000 -35900000

ANSWERS
a) Total Revenue 211680000 pesos
b) Monthly volume to for optimum
6300 pesos
profit
c) Profit/Loss for a month
3205948.169pesos

D^ = 8400
D* = 6300
D1 = 2095
D2 = 10505

TR = 17640000
PROFIT = 4422500