Type Cost/hour Revenue/hour Profit/hour

Crystalline Carbide $749,000 $1,072,000 $323,000

Titanium Carbide $812,000 $1,272,000 $460,000
Tungsten Carbide $699,100 $1,132,000 $432,900
Fernite Carbide $721,600 $1,052,000 $330,400
Syrlarmic Fibers $995,200 $1,167,000 $171,800
Fullerides $2,748,800 $3,354,000 $605,200
Phenolic Composites $1,322,200 $1,559,800 $237,600
Nanotransistors $3,311,400 $4,042,500 $731,100
Hypersynaptic Fibers $2,284,600 $3,084,000 $799,400
Ferrogel $4,551,700 $4,324,000 ($227,700)
Fermionic Condensates $4,123,800 $5,125,200 $1,001,400

Type Cost/hour Revenue/hour Profit/hour

Crystalline Carbide $608,200 $1,072,000 $463,800
Titanium Carbide $689,000 $1,272,000 $583,000
Tungsten Carbide $741,700 $1,132,000 $390,300
Fernite Carbide $659,350 $1,052,000 $392,650
Syrlarmic Fibers $900,250 $1,167,000 $266,750
Fullerides $2,485,400 $3,354,000 $868,600
Phenolic Composites $1,186,000 $1,559,800 $373,800
Nanotransistors $3,299,000 $4,042,500 $743,500
Hypersynaptic Fibers $2,179,000 $3,084,000 $905,000
Ferrogel $4,217,700 $4,324,000 $106,300
Fermionic Condensates $3,989,950 $5,125,200 $1,135,250
Basic Materials Jita Mining Revenue Mining Profit
Tungstean 635 $45,720,000 -$19,620,000
Cobalt 470 $33,840,000 -$31,500,000
Scandium 550 $39,600,000 -$25,740,000
Titanium 775 $55,800,000 -$9,540,000

Chromium 1445 $104,040,000 $38,700,000

Cadmium 1330 $95,760,000 $30,420,000
Platinum 2860 $205,920,000 $140,580,000
Vandium 860 $61,920,000 -$3,420,000

Caesium 1400 $100,800,000 $35,460,000

Halfnium 950 $68,400,000 $3,060,000
Mercury 1890 $136,080,000 $70,740,000
Technetium 32350 $2,329,200,000 $2,263,860,000

Dyspro 23500 $1,692,000,000 $1,626,660,000

Prom 17775 $1,279,800,000 $1,214,460,000
Neo 11700 $842,400,000 $777,060,000
Thul 1180 $84,960,000 $19,620,000

Current Towers T - Making T- Importing Total Capital

CC 0 0 $0
Titan 0 0 $0
Syrl 0 0 $0
Tungst 0 0 $0
Fernite 0 0 $0
Phenolic 0 0 $0
Nanotran 0 0 $0
Hypersynaptic 0 0 $0
Ferrogel 0 0 $0
Fermionic 0 0 $0
GALLENTE INTERMEDIATE 0 $0

One Time Costs

Total Towers 0 Capital Cost (fuel)

Total Capital Cost $0 $0.00
Total Monthly Profits $0
Total ROI #DIV/0!
Anticipated Revenue $0
Revenue/Day $0
Revenue/Hour $0
Profits/Day $0
Profits/Hour $0

Total Tower Value (capital) $0.00

 NOT MAKING INTERMEDIATES
Revenue/day Profit/day Revenue/Month
$25,728,000 $7,752,000 $771,840,000
$30,528,000 $11,040,000 $915,840,000
$27,168,000 $10,389,600 $815,040,000
$25,248,000 $7,929,600 $757,440,000
$28,008,000 $4,123,200 $840,240,000
$80,496,000 $14,524,800 $2,414,880,000
$37,435,200 $5,702,400 $1,123,056,000
$97,020,000 $17,546,400 $2,910,600,000
$74,016,000 $19,185,600 $2,220,480,000
$103,776,000 ($5,464,800) $3,113,280,000
$123,004,800 $24,033,600 $3,690,144,000
MAKING INTERMEDIATES
Towers Required Revenue/day Profit/day Revenue/Month
1 $25,728,000 $11,131,200 $771,840,000
1 $30,528,000 $13,992,000 $915,840,000
1 $27,168,000 $9,367,200 $815,040,000
1 $25,248,000 $9,423,600 $757,440,000
1.5 $28,008,000 $6,402,000 $840,240,000
1.5 $80,496,000 $20,846,400 $2,414,880,000
2 $37,435,200 $8,971,200 $1,123,056,000
2 $97,020,000 $17,844,000 $2,910,600,000
1.5 $74,016,000 $21,720,000 $2,220,480,000
2.5 $103,776,000 $2,551,200 $3,113,280,000
2 $123,004,800 $27,246,000 $3,690,144,000
Intermediate Materials Produced Cost Jita Cost Isk/month (profit)
Caesarium Cadmide 1365 3577 $28,584,000
Carbon Polymers 1300 1300 $56,520,000
Ceramic Powder 1045 1045 $19,800,000
Crystallite Alloy 900 2200 ($37,080,000)
Dysporite 12695 11936 ($185,328,000)
Fernite Alloy 705 2181 ($24,408,000)
Ferrofluid 12225 14750 $51,120,000
Fluxed Condensates 6440 9725 $105,840,000
Hexite 2152.5 4917 $68,364,000
Hyperflurite 9317.5 9850 ($92,340,000)
Neo Mercurite 6795 6280 ($167,760,000)
Platinum Technite 17605 22198 $200,016,000
Prometium 9552.5 11650 $20,340,000
Rolled Tungsten Alloy 1747.5 2175 ($99,900,000)
Silicon Diborite 1880 1880 $140,040,000
Solerium 1422.5 3145 ($6,660,000)
Sulfuric Acid 826 826 ($11,736,000)
Titanium Chromide 1110 2250 ($48,600,000)
Vanadium Hafnite 905 3595 $63,000,000

Total Profits Stockpile Amount

$0 CC
$0 Titan
$0 Syrl
$0 Tungst
$0 Fernite
$0 Phenolic
$0 Nanotran
$0 Hypersynaptic
$0 Ferrogel
$0 Fermionic
$0 Total:

Hours in a month 720

Capital Cost/Month Profit/Month Capital ROI
$539,280,000 $232,560,000 43.12%
$584,640,000 $331,200,000 56.65%
$503,352,000 $311,688,000 61.92%
$519,552,000 $237,888,000 45.79%
$716,544,000 $123,696,000 17.26%
$1,979,136,000 $435,744,000 22.02%
$951,984,000 $171,072,000 17.97%
$2,384,208,000 $526,392,000 22.08%
$1,644,912,000 $575,568,000 34.99%
$3,277,224,000 ($163,944,000) -5.00%
$2,969,136,000 $721,008,000 24.28%

Capital Cost/Month Profit/Month Profit Per Tower Worth Doing Intermediates

$437,904,000 $333,936,000 $333,936,000.00 1
$496,080,000 $419,760,000 $419,760,000.00 1
$534,024,000 $281,016,000 $281,016,000.00 0
$474,732,000 $282,708,000 $282,708,000.00 1
$648,180,000 $192,060,000 $128,040,000.00 1
$1,789,488,000 $625,392,000 $416,928,000.00 0
$853,920,000 $269,136,000 $134,568,000.00 0
$2,375,280,000 $535,320,000 $267,660,000.00 0
$1,568,880,000 $651,600,000 $434,400,000.00 0
$3,036,744,000 $76,536,000 $30,614,400.00 1
$2,872,764,000 $817,380,000 $408,690,000.00 0
Reve=- Caldari Tower 363000
Shipping Cost/m3 180
Gallente Tower 363000
Advanced Materials Jita Volume

Crystalline Carbide 109 0.01

Titanium Carbide 129 0.01
Syrlarmic Fibers 208 0.075
Tungsten Carbide 115 0.01
Fernite Carbide 107 0.01
Fullerides 1145 0.15
Phenolic Composites 745 0.2
Nanotransistors 2740 0.25
Hypersynaptic Fibers 4220 0.6
Ferrogel 10990 1
Fermionic Condensates 25860 1.3

Alchemy Profits Effective Price Isk/hour

 Platinum - > Neo Merc 7386.25 -$44,250.00
Cad -> Dysproite 8098.75 $153,490.00

Current Value
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
 Jita Prices

Advanced Materials Basic Minerals

Crystalline Carbide 143 Cadmium 2100
Fermionic Condensates 28700 Caesium 1100
Fernite Carbide 143 Chromium 1570
Ferrogel 15500 Cobalt 870
Fullerides 1000 Dyspro 25000
Hypersynaptic Fibers 5000 Halfnium 810
Nanotransistors 3500 Mercury 1600
Phenolic Composites 790 Neo 13500
Syrlarmic Fibers 295 Platinum 2500
Titanium Carbide 133 Prom 21000
Tungsten Carbide 122 Scandium 800
Intermediate Materials Technetium 27500
Caesarium Cadmide 2450 Thul 1320
Carbon Polymers 466 Titanium 1100
Ceramic Powder 1625 Tungstean 700
Crystallite Alloy 3570 Vandium 820
Dysporite 19500 Fuel Isotopes
Fernite Alloy 2900 Oxygen
Ferrofluid 15000 Nitrogen
Fluxed Condensates 4800
Hexite 4300
Hyperflurite 16500
Neo Mercurite 13688
Platinum Technite 20316
Prometium 17900
Rolled Tungsten Alloy 4000
Silicon Diborite 1500
Solerium 3224
Sulfuric Acid 2100
Titanium Chromide 2050
Vanadium Hafnite 4450
NOT FUNCTIONAL

27,108,324
108433296
 Towers
Caldari Large
Gallente Large
Caldari

Description P/H Price Size Hourly Cost Monthly Required

Coolant 6 1100 2 6962 4320
Mechanical
Parts 4 700 1 2981 2880
Oxygen 19 135 1 2746 13680
Robotics 1 6000 2 6362 720
Enriched
Uranium 3 5000 1 15181 2160

Heavy Water 86 55 0 4730 61920

Nitrogen
Isotopes 338 450 0.15 152127.15 243360

Liquid Ozone 14 340 0 4760 10080

Total $195,849.15

Gallente

Description P/H Price Size Hourly Cost Monthly Required

Coolant 8 1100 2 9162 5760
Mechanical
Parts 5 730 1 3831 3600
Oxygen 25 135 1 3556 18000
Robotics 1 7000 2 7362 720
Enriched
Uranium 4 5320 1 21461 2880

Heavy Water 150 55 0 8250 108000

Oxygen
Isotopes 450 500 0.15 225027.15 324000

Liquid Ozone 150 340 0 51000 108000

Total $329,649.15

Month $237,347,388.00
Open J-L moons
3m1 Towered 1
4m2 Towered 2
4m4 Towered 3
4m9 Towered 4
4m10 Towered 5
9m2
4m24 Towered 8
4m23 Towered 7
4m22 Towered 6
 11
10

Days Left Amount to 25 ON HAND Days worth

18 1008 Coolant 166905 47.6327054794521

17 768 Mechanical Parts 90509 40.1192375886525

19 2736 Oxygen 511000 46.3870733478577
18 168 Robotics 31000 61.5079365079365

20 360 Enriched Uranium 94745 54.078196347032

8 35088 Heavy Water 3000000 51.1038430089943

17 64896 Nitrogen Isotopes 1687866 18.9154787520172

11 4704 Liquid Ozone 370000 9.32083837162434

Oxygen Isotopes 1943647 17.9967314814815

x2.5 Required Monthly

14400 Coolant 105120

9000 Mechanical Parts 67680

45000 Oxygen 330480
1800 Robotics 15120

7200 Enriched Uranium 52560

270000 Heavy Water 1761120

810000 Nitrogen Isotopes 2676960

270000 Liquid Ozone 1190880

Oxygen Isotopes 3240000
Need for a month
-61785

-22829
-180520
-15880

-42185

-1238880

989094

820880
1296353
Name System Planet Moon Making
 Minmatar Amarr Caldari
Assumed ME 5 4 7

Component
Construction bay 10 10 10
Docking bay 10 10
Factory 20 163 10
Hangar Array 10 10
Laboratory 0 41 162
Market Network 0
Medical Center 10 10 10
Mission Network 10 10 10
Office Center 81 41 61
Repair Facility 10 10 10
Reprocessing 102
Storage Bay 10 10 10
SUM 273 315
Price 20456.985 23749.543 21254.06
M3 273 315 283
Freighter loads
JF loads 8 9 8

AMARR FACTORY
MINERAL COST needed price total cost
slaves 7500 1000 7500000
plutonium 851 15000 12765000
trit 347071960 2.77 961389329.2
pyerite 28922663 6.88 198987921.44
Mex 5422999 30.48 165293009.52
isogen 1084599 52.79 57255981.21
nocx 225958 85.96 19423349.68
zyd 48419 1385 67060315
mega 10591 2728 28892248
enriched uranium 1099 5300 5824700
janitor 1 8500 8500
carbon 7855 350 2749250
ozygen 23897 115 2748155
Silicon 13469 300 4040700
hydrogen batteries 22484 530 11916520
electronic parts 16980 850 14433000
coolant 10242 1240 12700080
mechanical parts 15872 780 12380160
synthetic oil 13870 375 5201250
super conductors 1048 1000 1048000
silicate glass 18156 220 3994320
minature electronics 6871 450 3091950
construction blocks 128798 510 65686980
robotics 2024 6950 14066800

SUM 1,678,457,519
Gallente Price (in millions)
9

10 20.25
10 75.937
40 83.531
10 35.437
40 81
10 128.25
10 50.625
10 65.25
162 79.875
10 86.0625
86.0625
10 20.25

24341.605
322

UPGRADE Total
Needed Owned Plush
1875 9375 slaves
213 1064 plutonium
86767990 433,839,950.00 trit 320000000
7230666 36,153,329.00 pyerite 80000000
1355750 6,778,749.00 Mex
271150 1,355,749.00 isogen 2000000
56490 282,448.00 nocx
12105 60,524.00 zyd 900000
2648 13,239.00 mega
275 1374 enriched uranium
1 2 janitor
1964 9819 carbon
5975 29872 ozygen
3368 16837 Silicon
5621 28105 hydrogen batteries
4245 21225 electronic parts
2561 12803 coolant
3968 19840 mechanical parts
3468 17338 synthetic oil
262 1310 super conductors
4539 22695 silicate glass
 1718 8589 minature electronics
32200 160998 construction blocks
506 2530 robotics
 100000
Now Needed In Plush w/tax Plush Value

113,839,950.00 135575 150638.9 8864

-43,846,671.00 45191.66 5504
6,778,749.00
-644,251.00 67787.45 1055.8
282,448.00
-839,476.00 6724.889 12465
13,239.00 27888.8

NOTE: I OWN ENOUGH NOCX/MEGA

 Output/day Days - 1 caldari silo Days - 1 Gallente Days - 6 caldari silo
Carbides 2,400.00 8.33 16.67 50.00
Syrlarmic 10,800.00 1.85 3.70 11.11
Phenolic 10,560.00 1.89 3.79
Nanotran 9,000.00 2.22 4.44
Hypersynaptic 10,800.00 1.85 3.70
Ferrogel 9,600.00 2.08 4.17
Fermionic 6,240.00 3.21 6.41

Intermediate 4,800.00 4.17 8.33 25.00

Depleating/mining 2,400.00 8.33 16.67 50.00

Volume Amount
Carbides 0.01 10000
Syrl 0.075 6000
Phenolic 0.2 2200
Nanotran 0.25 1500
Hypersynaptic 0.6 750
Ferrogel 1 400
Fermionic 1.3 200

5.01
Five Gallente Four Gallente (three i Three Gallente (four input)
83.3333333333333
18.5185185185185
15.15
17.78
14.81
12.50
19.23

NOTE: Running on caldari is same/inferior to gallente

EIGHT DAYS IS THE LONGEST THAT CALDARI TOWERS CAN RUN UNATTENDED
TWO WEEKS FOR GALLENTE
Things to bill Goonwaffe for
100,000 Plush $2,650,000,000
Vio contract $264,460,000
Slaves $83,325,000
Personal Nocx Supply $32,456,100
Mexallon $196,680,000
Factory Upgrade $900,000,000
Fuujin Contract $703,000,000

Total: $4,829,921,100
Amount Price

100000 26500
http://img69.imageshack.us/img69/6107/picture44bf.png
9375 8888
282448 114.91
Direct from buy order
Direct from market