|
| Manufacturing |
| Name |
Quantity |
Volume |
Price per unit (Buy) |
Total cost (Buy) |
Total cost (Optimal) |
 |
Nano-Factory |
1,00 |
50,00 |
969.700,00 |
969.700,00 |
969.700,00 |
 |
Morphite |
37,00 |
0,37 |
20.390,00 |
754.430,00 |
754.430,00 |
 |
Crystalline Isogen-10 |
80,00 |
24,00 |
57.240,00 |
4.579.200,00 |
4.579.200,00 |
 |
Cryoprotectant Solution |
173,00 |
519,00 |
120.600,00 |
20.863.800,00 |
20.863.800,00 |
 |
Gel-Matrix Biopaste |
197,00 |
591,00 |
109.800,00 |
21.630.600,00 |
21.630.600,00 |
| |
|
1.184,37 |
|
48.797.730,00 |
48.797.730,00 |
| Profit |
| Name |
Quantity |
Volume |
Price per unit |
Total |
Total |
| Low-grade Rapture Beta |
1 |
1 m3 |
73.900.000,00 |
73.900.000,00 |
73.900.000,00 |
| |
| Manufacturing costs |
-48.797.730,00 |
-48.797.730,00 |
-48.797.730,00 |
| Profit |
25.102.270,00 |
25.102.270,00 |
25.102.270,00 |
| Profit per cost |
51 % |
51 % |
0 % |
|
