phase 1 calculation

	A	B	C	D	F	G	H	I	J
1	Commodity	amount	Delivered	To be delivered	Drop-off point: Douglas station/storage		being checked out	verified on 20-12
2	Construction supply				Sales point	Sales price	Price at drop point	Profit per unit	total profit or loss

3	Basic Alloys	40000	35455	4545	Planet new London	$50.00	$50.00	$0.00	$0.00
4	Super Alloys	20000	8495	11505	scarborough base	$299.00	$100.00	-$199.00	-$3,980,000.00
5	Robotic Components	15000	14930	70	Waterloo station	$100.00	$100.00	$0.00	$0.00
6	Hull Panels	30000	14503	15497	Planet leeds	$498.00	$100.00	-$398.00	-$11,940,000.00
7
8
9	Sustainment supply
10					Sales point	Sales price	Price at drop point	Profit per unit
11	Food	40000	37775	2225	planet Cambridge	$29.00	$89.00	$60.00	$2,400,000.00
12	Water	100000	29100	70900	planet Cambridge	$15.00	$60.00	$45.00	$4,500,000.00
13	Oxygen	200000	56270	143730	planet Cambridge	$5.00	$20.00	$15.00	$3,000,000.00
14	Pharmaceuticals	4000	675	3325	Cambridge research station	$87.00	$492.00	$405.00	$1,620,000.00
15	consumer goods	4000	4000	0	planet Cambridge	$192.00	$60.00	-$132.00	-$528,000.00
16
17
18	Crew needs				Sales point	Sales price	Price at drop point	Profit per unit
19
20	Spaceship crew	50		50	southhampton Shipyard	$2,000.00	$2,000.00	$0.00	$0.00
21
22
23	total amount of units to be shipped:	453050	201203	251847
24	Total profit/loss phase 1	-$4,928,000
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98