Sunteți pe pagina 1din 1

Demand Price Total Revenue Fixed Cost Variable Cost Total Cost Profit

D hat 8399.99992 2100.00002 17640000 5500000 8819999.916 14319999.92 3320000.084


D star 6299.999996 2625.000001 16537500 5500000 6614999.996 12115000 4422500
D prime 1 2094.051831 3676.487042 7698754.423 5500000 2198754.423 7698754.423 -0.000000005587935448
D prime 2 10505.94817 1573.512958 16531245.58 5500000 11031245.58 16531245.58 0.0000001918524504

Incremental Demand 300

Demand Price Total Revenue Fixed Cost Variable Cost Total Cost Profit
0 4200 0 5500000 0 5500000 -5500000
300 4125 1237500 5500000 315000 5815000 -4577500
600 4050 2430000 5500000 630000 6130000 -3700000
900 3975 3577500 5500000 945000 6445000 -2867500
1200 3900 4680000 5500000 1260000 6760000 -2080000
1500 3825 5737500 5500000 1575000 7075000 -1337500
1800 3750 6750000 5500000 1890000 7390000 -640000
2100 3675 7717500 5500000 2205000 7705000 12500
2400 3600 8640000 5500000 2520000 8020000 620000
2700 3525 9517500 5500000 2835000 8335000 1182500
3000 3450 10350000 5500000 3150000 8650000 1700000
3300 3375 11137500 5500000 3465000 8965000 2172500
3600 3300 11880000 5500000 3780000 9280000 2600000
3900 3225 12577500 5500000 4095000 9595000 2982500
4200 3150 13230000 5500000 4410000 9910000 3320000
4500 3075 13837500 5500000 4725000 10225000 3612500
4800 3000 14400000 5500000 5040000 10540000 3860000
5100 2925 14917500 5500000 5355000 10855000 4062500
5400 2850 15390000 5500000 5670000 11170000 4220000
5700 2775 15817500 5500000 5985000 11485000 4332500
6000 2700 16200000 5500000 6300000 11800000 4400000
6300 2625 16537500 5500000 6615000 12115000 4422500
6600 2550 16830000 5500000 6930000 12430000 4400000
6900 2475 17077500 5500000 7245000 12745000 4332500
7200 2400 17280000 5500000 7560000 13060000 4220000
7500 2325 17437500 5500000 7875000 13375000 4062500
7800 2250 17550000 5500000 8190000 13690000 3860000
8100 2175 17617500 5500000 8505000 14005000 3612500
8400 2100 17640000 5500000 8820000 14320000 3320000
8700 2025 17617500 5500000 9135000 14635000 2982500
9000 1950 17550000 5500000 9450000 14950000 2600000
9300 1875 17437500 5500000 9765000 15265000 2172500
9600 1800 17280000 5500000 10080000 15580000 1700000
9900 1725 17077500 5500000 10395000 15895000 1182500
10200 1650 16830000 5500000 10710000 16210000 620000
10500 1575 16537500 5500000 11025000 16525000 12500
10800 1500 16200000 5500000 11340000 16840000 -640000
11100 1425 15817500 5500000 11655000 17155000 -1337500
11400 1350 15390000 5500000 11970000 17470000 -2080000
11700 1275 14917500 5500000 12285000 17785000 -2867500
12000 1200 14400000 5500000 12600000 18100000 -3700000
12300 1125 13837500 5500000 12915000 18415000 -4577500
12600 1050 13230000 5500000 13230000 18730000 -5500000
12900 975 12577500 5500000 13545000 19045000 -6467500
13200 900 11880000 5500000 13860000 19360000 -7480000
13500 825 11137500 5500000 14175000 19675000 -8537500
13800 750 10350000 5500000 14490000 19990000 -9640000
14100 675 9517500 5500000 14805000 20305000 -10787500
14400 600 8640000 5500000 15120000 20620000 -11980000
14700 525 7717500 5500000 15435000 20935000 -13217500
15000 450 6750000 5500000 15750000 21250000 -14500000
15300 375 5737500 5500000 16065000 21565000 -15827500
15600 300 4680000 5500000 16380000 21880000 -17200000
15900 225 3577500 5500000 16695000 22195000 -18617500
16200 150 2430000 5500000 17010000 22510000 -20080000
16500 75 1237500 5500000 17325000 22825000 -21587500
16800 0 0 5500000 17640000 23140000 -23140000
17100 -75 -1282500 5500000 17955000 23455000 -24737500
17400 -150 -2610000 5500000 18270000 23770000 -26380000
17700 -225 -3982500 5500000 18585000 24085000 -28067500
18000 -300 -5400000 5500000 18900000 24400000 -29800000
18300 -375 -6862500 5500000 19215000 24715000 -31577500
18600 -450 -8370000 5500000 19530000 25030000 -33400000
18900 -525 -9922500 5500000 19845000 25345000 -35267500
19200 -600 -11520000 5500000 20160000 25660000 -37180000
19500 -675 -13162500 5500000 20475000 25975000 -39137500
19800 -750 -14850000 5500000 20790000 26290000 -41140000
20100 -825 -16582500 5500000 21105000 26605000 -43187500
20400 -900 -18360000 5500000 21420000 26920000 -45280000
20700 -975 -20182500 5500000 21735000 27235000 -47417500
21000 -1050 -22050000 5500000 22050000 27550000 -49600000
21300 -1125 -23962500 5500000 22365000 27865000 -51827500

S-ar putea să vă placă și