X*F
0
0.2
0.4
0.6
0.8
1
1.2
1.4
1.6
Vm
0
4757508.5 6793121.742 7613761.238
7,858,112.31 7823311.4 7656405.1 7432807.8 7191663.3
f
0
35.076923 70.15384615 105.2307692 140.3076923 175.38462 210.46154 245.53846 280.61538
Total charges variables /
jour
0
1570971 3141941.901 4712912.852 6283883.802 7854854.8 9425825.7 10996797 12567768
Total charges fixes / an
2,402,825.00
2402825
2,402,825.00 2,402,825.00
2402825
2402825 2402825 2402825
2402825
Total Coût
2402825
3973796 5544766.901 7115737.852 8686708.802 10257680 11828651 13399622 14970593
Part de mandataire
0
597543.07 853216.0908 956288.4115 986978.9057 982607.91 961644.49 933560.66 903272.91
Chiffre d'affaire moins la
part de mandataire
- 2588994.5 2797963.75 1944559.975 587249.5987 -1014151 -2731065 -4497549 -6279377
Solde à partager
- 2588994.5 2797963.75 1944559.975 587249.5987 -1014151 -2731065 -4497549 -6279377
Part équipage
- 1294497.2 1398981.875 972279.9873 293624.7993 -507075.6 -1365533 -2248775 -3139689
Part armateur
- 1294497.2 1398981.875 972279.9873 293624.7993 -507075.6 -1365533 -2248775 -3139689
Profit brut armateur
(2,402,825.00)
-1108328 -1003843.125 -1430545.013 -2109200.201 -2909901 -3768358 -4651600 -5542514
Coûts d'amortissement
2571250
2571250
2571250
2571250
2571250
2571250 2571250 2571250
2571250
Profit net armateur
-4974075
-3679578 -3575093.125 -4001795.013 -4680450.201 -5481151 -6339608 -7222850 -8113764