For the sake of “showing my work”
| Ore Value | Actual Refined Units | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compressed Price | Compressed Volume | Refined Value | Gross Profit Margin | Tritanium | Pyerite | Mexallon | Isogen | Nocxium | Zydrine | Megacyte | Morphite | |||
| Mercoxit | $2,501,000.00 | 0.1 | $3,302,400.00 | 32% | - | - | - | - | - | - | - | 258.00 | ||
| Arkonor | $497,400.00 | 8.8 | $476,173.40 | -4% | 18,920.00 | - | 2,150.00 | - | - | - | 275.20 | - | ||
| Bistot | $648,000.00 | 4.4 | $525,021.40 | -19% | - | 10,320.00 | - | - | - | 387.00 | 86.00 | - | ||
| Crokite | $618,900.00 | 7.81 | $471,537.14 | -24% | 18,060.00 | - | - | - | 653.60 | 116.10 | - | - | ||
| Ochre | $295,700.00 | 4.2 | $133,502.96 | -55% | 8,600.00 | - | - | 1,376.00 | 103.20 | - | - | - | ||
| Spodumain | $799,100.00 | 28 | $603,257.75 | -25% | 48,160.00 | 10,363.00 | 1,806.00 | 387.00 | - | - | - | - | ||
| Gneiss | $213,400.00 | 1.8 | $195,946.70 | -8% | - | 1,892.00 | 2,064.00 | 258.00 | - | - | - | - | ||
| Hedbergite | $62,400.00 | 0.47 | $55,950.74 | -10% | - | 860.00 | - | 172.00 | 86.00 | 16.34 | - | - | ||
| Hemorphite | $59,960.00 | 0.86 | $63,755.24 | 6% | 1,892.00 | - | - | 86.00 | 103.20 | 12.90 | - | - | ||
| Jaspet | $63,600.00 | 0.15 | $53,927.59 | -15% | - | - | 301.00 | - | 64.50 | 6.88 | - | - | ||
| Kernite | $23,870.00 | 0.19 | $23,289.52 | -2% | 115.24 | - | 229.62 | 115.24 | - | - | - | - | ||
| Omber | $10,100.00 | 0.3 | $7,669.95 | -24% | 688.00 | 86.00 | - | 73.10 | - | - | - | - | ||
| Plagioclase | $8,974.00 | 0.15 | $9,872.89 | 10% | 92.02 | 183.18 | 92.02 | - | - | - | - | - | ||
| Pyroxeres | $6,834.00 | 0.16 | $7,503.96 | 10% | 301.86 | 21.50 | 43.00 | - | 4.30 | - | - | - | ||
| Scordite | $3,176.00 | 0.19 | $3,347.55 | 5% | 297.56 | 148.78 | - | - | - | - | - | - | ||
| Veldsparr | $2,199.00 | 0.15 | $2,691.03 | 22% | 356.90 | - | - | - | - | - | - | - | ||
| Market Profitability | ||||||||||||||
| Mineral Pricing | Misc. Values | Ore Name | Gross Revenue | Market Expenses | Shipping Expense | Refining Expense | Total Expense | Net Profit | Profit Margin | |||||
| Tritanium | $7.54 | Sales Tax | 2.50% | Mercoxit | $3,302,400.00 | $2,633,096.00 | $25,185.00 | $33,024.00 | $2,691,305.00 | $611,095.00 | 19% | |||
| Pyerite | $7.42 | Brokers Fee | 1.50% | Arkonor | $476,173.40 | $516,446.94 | $20,374.00 | $4,761.73 | $541,582.67 | $(65,409.27) | -14% | |||
| Mexallon | $84.98 | Reprosessing Fee | 1.00% | Bistot | $525,021.40 | $669,000.86 | $14,180.00 | $5,250.21 | $688,431.07 | $(163,409.67) | -31% | |||
| Isogen | $25.23 | Shipping Fee (per m3) | $1,750.00 | Crokite | $471,537.14 | $637,761.49 | $19,856.50 | $4,715.37 | $662,333.36 | $(190,796.22) | -40% | |||
| Nocxium | $328.90 | Shipping Collateral Fee % | 1% | Ochre | $133,502.96 | $301,040.12 | $10,307.00 | $1,335.03 | $312,682.15 | $(179,179.19) | -134% | |||
| Zydrine | $1,037.00 | Refining Rate | 86% | Spodumain | $603,257.75 | $823,230.31 | $56,991.00 | $6,032.58 | $886,253.89 | $(282,996.14) | -47% | |||
| Megacyte | $548.00 | Gneiss | $195,946.70 | $221,237.87 | $5,284.00 | $1,959.47 | $228,481.34 | $(32,534.64) | -17% | |||||
| Morphite | $12,800.00 | Hedbergite | $55,950.74 | $64,638.03 | $1,446.50 | $559.51 | $66,644.04 | $(10,693.30) | -19% | |||||
| Hemorphite | $63,755.24 | $62,510.21 | $2,104.60 | $637.55 | $65,252.36 | $(1,497.12) | -2% | |||||||
| Jaspet | $53,927.59 | $65,757.10 | $898.50 | $539.28 | $67,194.88 | $(13,267.29) | -25% | |||||||
| Kernite | $23,289.52 | $24,801.58 | $571.20 | $232.90 | $25,605.68 | $(2,316.15) | -10% | |||||||
| Omber | $7,669.95 | $10,406.80 | $626.00 | $76.70 | $11,109.50 | $(3,439.54) | -45% | |||||||
| Plagioclase | $9,872.89 | $9,368.92 | $352.24 | $98.73 | $9,819.88 | $53.00 | 1% | |||||||
| Pyroxeres | $7,503.96 | $7,134.16 | $348.34 | $75.04 | $7,557.54 | $(53.57) | -1% | |||||||
| Scordite | $3,347.55 | $3,309.90 | $364.26 | $33.48 | $3,707.64 | $(360.09) | -11% | |||||||
| Veldsparr | $2,691.03 | $2,306.64 | $284.49 | $26.91 | $2,618.04 | $72.98 | 3% |