Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

BEER CUP CHAL

6.0
Region Asgard Ragnarök
Quarry Trondheim Viborg Ribe Hedeby
Fixed Cost (per sq ft.)
Land Lease 59 61 56 51
Building 21 22 25 24
Tools & Machinery 38 36 33 42
Total FC 118 119 114 117
Variable Cost (per cup
produced)
Wages 0.20 0.18 0.49 0.31
Dragon Labor 0.22 0.19 0.14 0.17
Total VC 0.42 0.37 0.63 0.48

Total Demand for 1 year (in cups) Production Capacity


Asgard 25,000,000 Types Size (in sq ft.)
Ragnarök 27,000,000 Small 6800
Jötunn 24,500,000 Medium 10500
Valhalla 26,000,000 Large 14000

No. of Cups / KG of mixture

Total Annual Budget (Krona)


UP CHALLENGE
6.0
Ragnarök Jötunn Valhalla
Helsingborg Roskilde Visby Paaviken Skara Sarpsborg

53 35 33 54 51 55
27 39 40 15 19 18
35 30 29 39 42 37
115 104 102 108 112 110

0.44 0.90 0.99 0.66 0.41 0.54


0.16 0.24 0.26 0.28 0.32 0.31
0.60 1.14 1.25 0.94 0.73 0.85

Production Capacity Asgard Red Dragonite Mineral 1 Mineral 2


Prod. Capacity (in cups) Rate / KG 345 180 150
130,000 Ratio 7 1 5
195,000
260,000 Ragnarök Green Dragonite Mineral 1 Mineral 2
Rate / KG 325 175 110
ps / KG of mixture 250 Ratio 8 4 1

ual Budget (Krona) 5,000,000 kr. Jötunn Blue Dragonite Mineral 1 Mineral 2
Rate / KG 335 150 170
Ratio 7 2 4

Valhalla Yellow Dragonite Mineral 1 Mineral 2


Rate / KG 320 210 140
Ratio 8 3 1
Mineral 3
195
2

Mineral 3
140
2

Mineral 3
160
2

Mineral 3
110
3

You might also like