You are on page 1of 3

12 70000 70000

24 1400 700000
48 3650 73000
24 4000 40000
24 8250 4600
12 15000 16500
12 12000 150000
60 18000 120000
24 4800 90000
24 24000
24 1288100
288
90000 15000
33000 11000
21000 7000
3000 1000
3000 1000
12000 12000
54000 600
84000 700
300000 48300
Unit (Q) FC VC TC TR BEP
0 1,304,079 0 1,304,079 0 -1,304,079
238 1,304,079 1,857,828 3,161,907 2,508,044 -653,863
477.3349 1,304,079 3,726,076 5,030,155 5,030,155 0
914 1,304,079 7,134,684 8,438,763 9,631,732 1,192,969
1130 1,304,079 8,820,780 10,124,859 11,907,940 1,783,081

P 10,538
VC 7806

You might also like