Project RORQ - Production Forecast

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U
1	PROJECT RORQ - PRODUCTION FORECAST
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36												Stock
37												Goals
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52	Materials to Gather (GOALS)											Materials Total Cost
53		May	June	July	August	September	October	November	December	TOTAL REQ
54	Tritanium	34,095,550	34,095,550	34,095,550	34,095,550	0	0	0	0	136,382,200		Tritanium	0.00
55			68,191,100	102,286,650	136,382,200	136,382,200	136,382,200	136,382,200	136,382,200
56	Pyerite	7,724,116	7,724,116	7,724,116	7,724,116	0	0	0	0	30,896,462	19:00	Pyerite	0.00
57			15,448,231	23,172,347	30,896,462	30,896,462	30,896,462	30,896,462	30,896,462
58	Mexallon	2,775,329	2,775,329	2,775,329	2,775,329	0	0	0	0	11,101,316		Mexallon	0.00
59			5,550,658	8,325,987	11,101,316	11,101,316	11,101,316	11,101,316	11,101,316
60	Isogen	446,885	446,885	446,885	446,885	0	0	0	0	1,787,541		Isogen	0.00
61			893,771	1,340,656	1,787,541	1,787,541	1,787,541	1,787,541	1,787,541
62	Nocxium	128,292	128,292	128,292	128,292	0	0	0	0	513,167		Nocxium	0.00
63			256,584	384,875	513,167	513,167	513,167	513,167	513,167
64	Zydrine	46,471	46,471	46,471	46,471	0	0	0	0	185,884		Zydrine	0.00
65			92,942	139,413	185,884	185,884	185,884	185,884	185,884
66	Megacyte	20,108	20,108	20,108	20,108	0	0	0	0	80,430		Megacyte	0.00
67			40,215	60,323	80,430	80,430	80,430	80,430	80,430
68												TOTAL REQ	0
69	Materials to Gather (Balance)
70		May	June	July	August	September	October	November	December	TOTAL
71	Tritanium	59,174,450	25,078,900	-9,016,650	-43,112,200	-43,112,200	-43,112,200	-43,112,200	-43,112,200	136,382,200
72	Pyerite	4,095,885	-3,628,231	-11,352,347	-19,076,462	-19,076,462	-19,076,462	-19,076,462	-19,076,462	30,896,462		Goals
73	Mexallon	2,454,671	-320,658	-3,095,987	-5,871,316	-5,871,316	-5,871,316	-5,871,316	-5,871,316	11,101,316		Balance
74	Isogen	783,115	336,230	-110,656	-557,541	-557,541	-557,541	-557,541	-557,541	1,787,541
75	Nocxium	121,708	-6,584	-134,875	-263,167	-263,167	-263,167	-263,167	-263,167	513,167
76	Zydrine	-46,471	0	0	0	0	0	0	0	185,884
77	Megacyte	-20,108	0	0	0	0	0	0	0	80,430
78
79	Materials Gathered (INPUT)											Total Material Value
80		May	June	July	August	September	October	November	December	TOTAL			May	June	July	August	September	October	November	December	TOTAL
81	Tritanium	93270000	0		0	0	0	0	0	93270000		Tritanium	0	0	0	0	0	0	0	0	0
82	Pyerite	11820000	0	0	0	0	0	0	0	11820000		Pyerite	0	0	0	0	0	0	0	0	0
83	Mexallon	5230000	0	0	0	0	0	0	0	5230000		Mexallon	0	0	0	0	0	0	0	0	0
84	Isogen	1230000	0	0	0	0	0	0	0	1230000		Isogen	0	0	0	0	0	0	0	0	0
85	Nocxium	250000	0	0	0	0	0	0	0	250000		Nocxium	0	0	0	0	0	0	0	0	0
86	Zydrine	0	0	0	0	0	0	0	0	0		Zydrine	0	0	0	0	0	0	0	0	0
87	Megacyte	0	0	0	0	0	0	0	0	0		Megacyte	0	0	0	0	0	0	0	0	0
88																					0
89	Total Material Cost per Month by Goals (ISK)
90		May	June	July	August	September	October	November	December
91	Tritanium	0	0	0	0	0	0	0	0
92	Pyerite	0	0	0	0	0	0	0	0
93	Mexallon	0	0	0	0	0	0	0	0
94	Isogen	0	0	0	0	0	0	0	0
95	Nocxium	0	0	0	0	0	0	0	0
96	Zydrine	0	0	0	0	0	0	0	0
97	Megacyte	0	0	0	0	0	0	0	0
98
99	Totals	0	0	0	0	0	0	0	0	0
100