Estimated Selling

Yearly Price Per

Demand,d, Unit,s,
(units) (RM)

4500 75
3500 125
2000 200
Estimated Yearly
Demand,d,(units)
1000 250
Estimated
75 Yearly
Demand,d
5000 ,(units)
250 0 125

200

Selling Price Per Unit,s, Yearly profit

(RM) Yearly profit
75
75 112,500 400,000

125 262,500
200,000
Yearly profit

200 300,000 250 0 125

250 200,000

200
 250 0 125

200

Loan amount

12 months 24 months 36 months 48months

10,000 1034 617 478

10,000 409
15,000 1550 925 717 2000 613
20,000 2067 1234 956 817
25,000 2584 1542 1195 1021
1000
30,000 3100 50,0001850 1434 1225 20,000 / 1
24
35,000 3617 2159 1673 1430 36
40,000 4134 2467 1912 0 1634 48
60
45,000 4650 2775 2150 1838
50,000 5167 3084 2389 2042

40,000 30,000

12 months 24 months 36 months 48months

10,000 200.666666667 200.3333333 200.2222222 200.66667

20,000 400.333333333 400.6666667 400.4444444 400.33333
30,000 600 600 600.6666667 600
40,000 800.666666667 800.3333333 800.8888889 800.66667
50,000 1000.33333333 1000.666667 1000.111111 1000.3333

12 month
10,000 2408 4808
 20,000 4804 9616
30,000 7200 14400
40,000 9608 19208
50,000 12004 24016

Loan amount

(RM) 12 months
24 months 36 months

10,000 2408 4808 7208

20,000 4804 9616 14416
30,000 7200 14400 21624
40,000 9608 19208 28832
50,000 12004 24016 36004
t
Total Total
sales cost

Yearly profit ### ###

5
### ###
### ###
5

### ###

60 months

367
550
734
917
1100
20,000 / 12 months
24 months
1284 36 months
1467 48months
60 months
1650
1834

30,000

60 months

200.333333 200.6667
400.666667
600
800.333333
1000.66667

7208 9632 12020

 14416 19216 24040
21624 28800 36000
28832 38432 48020
36004 48016 60040

48months 60
months

9632 12020
19216 24040
28800 36000
38432 48020
48016 60040