MUH WAHYUDI_1010.xlsx

	A	B	D	E	F	G	H	I	J	K	N	O	P	Q	R	S
1	NAMA	MUH WAHYUDI
2	NIM	240907501010
3
4			Output '000 (Q)	Total fixed costs £'000 (do not change with output)	Total variabel costs £'000 (very directly with output)	Total costs £'000 (FC+VC)	Average Variabel costs £ (TVC/Q)	Average Fixed cost £ (TFC/Q)	Average Total cost £ (TC/Q)	Marginal costs £ (change in TC/change in output)	Output '000	Total cost £'000	Total selling £	Total revenue £'000 (selling price x quantity)	Average revenue £ (Total revenue/quantity)	Profit £'000 (total revenue - total cost)
5			1	300	75	375	75	300	375		1	300	205	205	205	-95
6			2	300	145	445	72,5	150	222,5	70	2	300	185	370	185	70
7			3	300	210	510	70	100	170	65	3	300	165	495	165	195
8			4	300	295	595	73,75	75	148,75	85	4	300	145	580	145	280
9			5	300	465	765	93	60	153	170	5	300	125	625	125	325
10			6	300	855	1155	142,5	50	192,5	390	6	300	105	630	105	330
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100