Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 4

Blue

Gold
Gold **

2,800
12,800
42,000

Cost/ min MTN


46
26
6

Cost/min MCI
60
60
50

Sim

rate mtn rate mci $ rate 1880


0.04
0.053
75.2
0.04
0.053
75.2
0.04
0.053
75.2

$ rate 1880
99.64
99.64
99.64

net profit mtn /min


29.2
49.2
69.2

net profit mci


39.64
39.64
49.64

daily 10 k for 16 port / port


625
625
625

MTN
28,750
16,250
3,750

MCI
37,500
37,500
31,250

Weekly cost MTN


201,250
113,750
26,250

Weekly cost mci


262,500
262,500
218,750

weekly 16 port mtn


3,220,000
1,820,000
420,000

weekly 16 port mci


4,200,000
4,200,000
3,500,000

daily profit mtn


18,250
30,750
43,250

daily profit mci


24,775
24,775
31,025

weekly mtn
127,750
215,250
302,750

weekly mci
173,425
173,425
217,175

weekly net profit for 16 mtn


2,044,000
3,444,000
4,844,000

weekly net profit 16 mci


2,774,800
2,774,800
3,474,800

You might also like