Master Base Planner v2.0g x FIO

	B	C	D	E	F	G	H	I	K	L	M	N	O	P	Q	R	S	U	V	W	X	Y
1
2	Planet	VH-331a	VERSION 2.0f		HELP / INFO - HOVER HERE				Habitation							INFO		Workforce Bonuses	Faction	Hortus		INFO
3	Fertility Bonus	12.00%							Count	Habitation	Area	Pioneer	Settler	Technician	Engineer	Scientist	Total	Sector	CoGC	HQ	Experts	Bonus
4	Price Source	IC1-ask																AGRICULTURE		3.00%	4	54.17%
5																		CHEMISTRY
6								INFO										CONSTRUCTION
7	RESOURCES	Planet	Resource	Type	Conc			u/day	0	CM	25						0	ELECTRONICS
8	RIG	VH-331a	H2O	LIQUID	52%			36.40		HBB	15	75	75				150	FOOD_INDUSTRIES		2.00%	2	9.10%
9	EXT	VH-331a	HAL	MINERAL	5%			3.50		HBC	20		75	75			150	FUEL_REFINING
10	COL	VH-331a	N	GASEOUS	3%			1.80		HBM	22			75	75		150	MANUFACTURING
11	COL	VH-331a	O	GASEOUS	25%			15.00		HBL	25				75	75	150	METALLURGY
12									2	HB1	10	100					100	RESOURCE_EXTRACTION
13								INFO		HB2	12		100				100	PIONEER
14	Workforce	Required	Capacity	Satisfaction	Lux1	Lux2	Eff%	Cost/d		HB3	14			100			100	SETTLER
15	Pioneers	120	200	100.00%			87.0%	11.53		HB4	16				100		100	TECHNICIAN
16	Settlers	0	0	0.00%				18.35		HB5	18					100	100	ENGINEER
17	Technicians	0	0	0.00%				37.37		Total	45	200	0	0	0	0		SCIENTIST
18	Engineers	0	0	0.00%				147.20										Total			6
19	Scientists	0	0	0.00%				261.45	Buildings							INFO
20	Area	97	500	19.40%					Count	Building	Area	Pioneer	Settler	Technician	Engineer	Scientist	Total	Quick Consumables Prices and Rates				INFO
21																		Consumable	Value	Override	Price Chart	Rate
22	Significant Values		INFO		I/O Summary			INFO										DW	97.80		97.80	4.80
23	Include CM in Colony Cost				Direction		Ton/d	Vol/d										RAT	155.00		155.00	4.80
24	Colony Cost		105,899.20		Import		1.43	1.43		EXT	25	60					60	OVE	151.00		151.00	0.60
25	Revenue/Day		6,866.72		Export		11.76	9.52		COL	15	50					50	PWO	330.00		330.00	0.24
26	Labor Cost/Day		1,383.24						1	RIG	10	30					30	COF	797.00		797.00	0.00
27	Profit/Day		6,290.39						1	FP	12	40					40	EXO	320.00		320.00	0.00
28	Degradation Cost/Day		394.31						1	FRM	30	50					50	PT	512.00		512.00	0.00
29	Net Profit/Day		5,896.08															REP	760.00		760.00	0.00
30	ROI (days)		17.96															KOM	783.00		783.00	0.00
31																		MED	1290.00		1290.00	0.00
32	Visitation Frequency		42.53															HMS	2050.00		2050.00	0.00
33	Minimum Asset Buffer		2.00															SCN	2480.00		2480.00	0.00
34	Imported Asset Buffer Cost		25,663.00															SC	950.00		950.00	0.00
35	Colony Cost + Buffer Cost		131,562.20															ALE	1230.00		1230.00	0.00
36	ROI w/ Buffer (days)		22.31															FIM	1760.00		1760.00	0.00
37																		HSS	2590.00		2590.00	0.00
38																		PDA	2590.00		2590.00	0.00
39																		VG	2510.00		2510.00	0.00
40																		GIN	1620.00		1620.00	0.00
41																		MEA	3280.00		3280.00	0.00
42																		LC	5310.00		5310.00	0.00
43																		WS	5000.00		5000.00	0.00
44																		NST	1490.00		1490.00	0.00
45										Total	52	120	0	0	0	0	120	WIN	5980.00		5980.00	0.00
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