Scenario 1

Scenario 2

Scenario 3

Scenario 4

Cost/Wheel

CAD$32.98

CAD$32.98

CAD$32.98

CAD$32.98

Selling Price/Wheel

CAD$150

CAD$60

CAD$40

CAD$38

Profit/Year

CAD$3,651,024

CAD$843,024

CAD$219,024

CAD$156,624

Production Cost/Year*

CAD$188913.6

CAD$188913.6

CAD$188913.6

CAD$188913.6

BCR

19.33

4.46

1.16

0.83