Sie sind auf Seite 1von 12

Material Worker Admin Cost Market units/hour

Name

AS Electronic $141,450
Flight Computer 4564.9265536723 284 142.00 4990.93 2.54
Cockpit 4890.4406779661 284 142.00 5316.44 2.54
Altitude Control 1142.8423728814 237.00 118.50 1498.34 3
Quadcopter 755.76836158192 51.8 25.90 833.47 14
Satelite 42524.180790961 5,698.29 2849.15 51071.62 0.13
Electronic Factory $82,800
Battrey 57.50 13.37 2.01 72.87 28.8
Proccesor 44.86 36.78 5.52 87.15 10.32
E-Comp 37.24 8.17 1.23 46.63 46.4
Display 95.60 11.7 1.76 109.06 32
OB-comp 412.51 24.5 3.68 440.69 15.48
HGEC 442.35508474576 183 27.45 652.81 2.06
Propolsion Factory $103,000
Electric Motor 190.3186440678 19.77 2.97 213.05 31
Combustion Engine 418.53502824859 108.74 16.31 543.59 5.7
Solid Fuel booster 4654.9548022599 2000 300.00 6954.95 0.31
Rocket Engine 7655.9209039548 2174 326.10 10156.02 0.29
Ion Drive 10162.398305085 1087 163.05 11412.45 0.57
Jet Engine 3717.4689265537 724 108.60 4550.07 0.86
Beverage
Ethanol 18.35 3.92 0.59 22.85 61.50
Refinery
Petrol 32.62 4.29 0.64 37.55 112
Diesel 32.62 4.15 0.62 37.39 116
Plastic 7.45 2.34 0.35 10.14 206.3
Carbon Fiber 3.24 1.75 0.26 5.26 275
Rocket Fuel 23.19 6.13 0.92 30.24 78.8
Fashion
Fabric 2.20 0.57 0.09 2.86 243
Luxury Watch 729.22 7 1.05 737.27 19.5
Glove 8.58 0.95 0.14 9.67 144
Dress 16.70 0.91 0.14 17.75 152
Heel 15.80 1.89 0.28 17.97 98
Bag 20.25 2 0.30 22.55 68
Sneaker 13.00 0.79 0.12 13.91 175
Neckle 1526.31 3.3 0.50 1530.10 1
Concrete
RC #REF! 1.98 0.30 #REF! 19.2
Brick #REF! 1 0.15 #REF! 374
Cement #REF! 1.25 0.19 #REF! 304
Construction F
Steel Beams #REF! 3.43 0.51 #REF! 141
Planks #REF! 3.87 0.58 #REF! 125
Windows 50.73220338983 26.64 3.73 81.10 18.1
Tools 156.29802259887 17.13 2.57 176.00 28.2
General Cont
CU 1825.4519774011 343 51.45 2219.90 1
Research
Plant 91.9 13.79 105.69 4.88
Energy 174 26.10 200.10 3.37
Mining 191 28.65 219.65 3.06
Electronic 239 35.85 274.85 2.45
Breeding 105.3 15.80 121.10 3.93
Chemist 86.2 12.93 99.13 4.8
Software 100.7 15.11 115.81 5.8
Automotive 129 19.35 148.35 4.28
Fashion 64.86 9.73 74.59 6.91
Material 112.158 15.70 127.86 8
Factory
Chemical 11.43 1.72 0.26 13.40 240
Silicon 3.07 2.4 0.36 5.83 173
Alumunium 0.00 3.2 0.48 3.68
Carbon Composite 57.48 5.38 0.81 63.67 76.9
Steel 0.00 2 0.30 2.30
Glass 0.00 3 0.45 3.45
Gold Bar 6087.32 13.69 2.05 6103.06 0.25
0.00 0.00
AS Factory $106,950
Fuselage 2707.1186440678 173 25.95 2906.07 3.3
Wing 2124.4180790961 70 10.50 2204.92 8.2
Prop tank 9370.1694915254 127 19.05 9516.22 4.6
Heat shield 449.59322033898 47 7.05 503.64 12.2
SO Stage 0 175.8 26.37 106787.00 3.34
O booster 0 0.00 717415.00
Starship 0 0.00 181079.00
Hangar $100,050
Jumbo Jet 214500.33898305 11758 1763.70 228022.04 0.06
Luxury jet 73170.960451977 4049 607.35 77827.31 0.17
Single engine plane 34047.316384181 504 75.60 34626.92 1.51
Vertical Integration $113,850
SOR 114187 1056 158.40 115401.40 0.71
BFR 898494 3170 475.50 902139.50 0.24
Car Factory $ 93,150
Luxury Interior 818.93672316384 20.7 3.11 842.74 21.6
Basic Interior 277.64039548023 13 1.95 292.59 34.46
Car Body 685.22316384181 17.3 2.60 705.12 26
Economy E-car 3297.6101694915 20 3.00 3320.61 21
Luxury E-car 6133.8700564972 104 15.60 6253.47 4.3
Economy Car 2124.395480226 29.7 4.46 2158.55 15
Luxury Car 3787.4406779661 208 31.20 4026.64 2.1
Truck 5317.7966101695 86.8 13.02 5417.62 5.1
Bulldozer 1999.7615819209 74 11.10 2084.86 6
Selling Price (Market) Min price on contract Profit/Unit (Market) Profit/H

5000 4850.00 9.1 22


5500 5335.00 183.6 452
1700 1649.00 201.7 587
900 873.00 66.5 903
57000 55290.00 5928.4 771

90 87.30 17.1 478


122.1469 118.48 35.0 350
56.0734 54.39 9.4 425
119.0508 115.48 10.0 310
470.7684 456.65 30.1 452
905.8475 878.67 253.0 506

219.8983 213.30 6.8 206


616.5819 598.08 73.0 404
7400 7178.00 445.0 134
11812.4294 11458.06 1656.4 466
11877.4011 11521.08 465.0 257
4949.1243 4800.65 399.1 333

22.33 21.66 -0.5 -31

39.8333 38.64 2.3 248


39.8121 38.62 2.4 273
11.7390 11.39 1.6 320
7.1853 6.97 1.9 515
33.7175 32.71 3.5 266

3.2121 3.12 0.4 84


765.4802 742.52 28.2 534
10.5 10.19 0.8 116
18.2 17.65 0.5 67
19.3 18.72 1.3 126
26 25.22 3.5 228
13.2384 12.84 -0.7 -114
1520 1474.40 -10.1 -10

193 187.21 #REF! #REF!


2.5 2.43 #REF! #REF!
7 6.79 #REF! #REF!

20.5 19.89 #REF! #REF!


9.4 9.12 #REF! #REF!
103.9718 100.85 22.9
193.2768 187.48 17.3

2626.3277 2547.54 406.4 394

161 156 55.3 262


280 272 79.9 261
308 299 88.4 262
380 369 105.2 250
187 181 65.9 251
163 158 63.9 297
151 146 35.2 198
210 204 61.7 256
106 103 31.4 211
212 206 84.1 653

14.3746 13.94 1.0 226


7.6203 7.39 1.8 300
18.8158 18.25 15.1 0
67.6780 65.65 4.0 299
11.0492 10.72 8.7 0
13.1006 12.71 9.7 0
6105.2260 5922.07 2.2 1
0.00 0.0 0

2938.5876 2850.43 32.5 104


2211.0169 2144.69 6.1 49
9669.6328 9379.54 153.4 685
555 538.35 51.4 608
107000 103790.00 213.0 690
0.00 -717415.0 0
0.00 -181079.0 0

234000 226980.00 5978.0 348


82500 80025.00 4672.7 771
34500 33465.00 -126.9 -186

116000 112520.00 598.6 412


900000 873000.00 -2139.5 -498

890.3390 863.63 47.6 997


314.6441 305.20 22.1 737
722.4011 700.73 17.3 436
3301.2994 3202.26 -19.3 -393
6283.6158 6095.11 30.1 126
2238.5876 2171.43 80.0 1165
4180.1695 4054.76 153.5 313
5656.6384 5486.94 239.0 1182
2187.1751 2121.56 102.3 595
Production Cost 1 Day ROI

$304,247 0%
$324,090 3%
$107,881 13%
$280,045 8%
$159,343 12%

$50,370 23%
$21,586 39%
$51,928 20%
$83,754 9%
$163,725 7%
$32,275 38%

$158,512 3%
$74,363 13%
$51,745 6%
$70,686 16%
$156,122 4%
$93,913 9%

$33,733 -2%

$100,934 6%
$104,091 6%
$50,210 15%
$34,688 36%
$57,184 11%

$16,653 12%
$345,042 4%
$33,411 8%
$64,739 2%
$42,274 7%
$36,802 15%
$58,416 -5%
$36,722 -1%

#REF! #REF!
#REF! #REF!
#REF! #REF!

#REF! #REF!
#REF! #REF!
$35,231 0%
$119,115 0%

$53,278 18%

$12,378 51%
$16,184 39%
$16,131 39%
$16,161 37%
$11,422 53%
$11,420 62%
$16,120 29%
$15,239 40%
$12,370 41%
$24,549 64%

$77,208 7%
$24,218 30%
$0 #DIV/0!
$117,508 6%
$0 #DIV/0!
$0 #DIV/0!
$36,618 0%
$0 #DIV/0!

$230,161 1%
$433,928 0%
$1,050,591 2%
$147,467 10%
$8,560,046 0%
$0 #DIV/0!
$0 #DIV/0!
616.5819
$328,352 3%
$317,535 6%
$1,254,879 0%

$1,966,440 1%
$5,196,324 0%

$436,877 5%
$241,984 7%
$439,994 2% Revenue Profit Sales/Hour Profit/hour
$1,673,588 -1% 3,384.00 63.39 1.45 91.91525
$645,358 0% 6,214.00 -39.47 0.37 -14.60392
$777,078 4% 2,221.00 62.45 2 124.899
$202,943 4% 4,389.00 362.36 0.42 152.1909
$663,116 4% 5,669.00 251.38 0.78 196.079
$300,220 5%
Hours Administration
24 50

50
50
50
50
50
15
15
15
15
15
15
15
15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 14
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
Profit/hour 24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15
24 15

Das könnte Ihnen auch gefallen