|
| Manufacturing |
| Name |
Quantity |
Volume |
Price per unit (Buy) |
Total cost (Buy) |
Total cost (Optimal) |
 |
Nano-Factory |
1,00 |
50,00 |
1.042.000,00 |
1.042.000,00 |
1.042.000,00 |
 |
Morphite |
43,00 |
0,43 |
19.950,00 |
857.850,00 |
857.850,00 |
 |
Crystalline Isogen-10 |
159,00 |
47,70 |
72.940,00 |
11.597.460,00 |
11.597.460,00 |
 |
Synthetic Synapses |
288,00 |
864,00 |
94.730,00 |
27.282.240,00 |
27.282.240,00 |
 |
Cryoprotectant Solution |
315,00 |
945,00 |
135.400,00 |
42.651.000,00 |
42.651.000,00 |
| |
|
1.907,13 |
|
83.430.550,00 |
83.430.550,00 |
| Profit |
| Name |
Quantity |
Volume |
Price per unit |
Total |
Total |
| Mid-grade Rapture Alpha |
1 |
1 m3 |
99.700.000,00 |
99.700.000,00 |
99.700.000,00 |
| |
| Manufacturing costs |
-83.430.550,00 |
-83.430.550,00 |
-83.430.550,00 |
| Profit |
16.269.450,00 |
16.269.450,00 |
16.269.450,00 |
| Profit per cost |
20 % |
20 % |
0 % |
|
