|
| Manufacturing |
| Name |
Quantity |
Volume |
Price per unit (Buy) |
Total cost (Buy) |
Total cost (Optimal) |
 |
Nano-Factory |
1,00 |
50,00 |
1.050.000,00 |
1.050.000,00 |
1.050.000,00 |
 |
Morphite |
26,00 |
0,26 |
21.260,00 |
552.760,00 |
552.760,00 |
 |
Crystalline Isogen-10 |
71,00 |
21,30 |
65.930,00 |
4.681.030,00 |
4.681.030,00 |
 |
Synthetic Synapses |
173,00 |
519,00 |
91.900,00 |
15.898.700,00 |
15.898.700,00 |
 |
Cryoprotectant Solution |
189,00 |
567,00 |
131.300,00 |
24.815.700,00 |
24.815.700,00 |
| |
|
1.157,56 |
|
46.998.190,00 |
46.998.190,00 |
| Profit |
| Name |
Quantity |
Volume |
Price per unit |
Total |
Total |
| Low-grade Rapture Alpha |
1 |
1 m3 |
60.990.000,00 |
60.990.000,00 |
60.990.000,00 |
| |
| Manufacturing costs |
-46.998.190,00 |
-46.998.190,00 |
-46.998.190,00 |
| Profit |
13.991.810,00 |
13.991.810,00 |
13.991.810,00 |
| Profit per cost |
30 % |
30 % |
0 % |
|
