|
| Manufacturing |
| Name |
Quantity |
Volume |
Price per unit (Buy) |
Total cost (Buy) |
Total cost (Optimal) |
 |
Prototype Cloaking Device I |
1,00 |
100,00 |
1.849.000,00 |
1.849.000,00 |
1.390.990,93 |
 |
Morphite |
14,00 |
0,14 |
18.840,00 |
263.760,00 |
263.760,00 |
 |
Graviton Pulse Generator |
23,00 |
23,00 |
17.600,00 |
404.800,00 |
345.977,50 |
 |
Transmitter |
20,00 |
15,00 |
10.750,00 |
215.000,00 |
215.000,00 |
 |
Miniature Electronics |
20,00 |
15,00 |
13.370,00 |
267.400,00 |
267.400,00 |
 |
Photon Microprocessor |
30,00 |
30,00 |
33.910,00 |
1.017.300,00 |
1.017.300,00 |
 |
R.A.M.- Electronics |
1,00 |
0,04 |
607,00 |
607,00 |
607,00 |
| |
|
183,18 |
|
4.017.867,00 |
3.501.035,43 |
| Profit |
| Name |
Quantity |
Volume |
Price per unit |
Total |
Total |
| Covert Ops Cloaking Device II |
1 |
100 m3 |
4.950.000,00 |
4.950.000,00 |
4.950.000,00 |
| |
| Manufacturing costs |
-4.105.728,90 |
-4.105.728,90 |
-3.588.897,33 |
| Profit |
844.271,10 |
844.271,10 |
1.361.102,67 |
| Profit per cost |
21 % |
21 % |
0 % |
|
