2026-03-21 v16 kostenmodell factorio 2.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	P	Q	R
1		configuration of the Scenario			fixed assets				current assets				production		result
2				ID	Item	Count	costs	ID	Item	Count	costs	ID-IN	Item	Count/min
3				1				1				1			space utilization rate	#DIV/0!
4	Factio-Statistics	Value	Unit	2				2				2			costs of Factory	0,00	€
5	total energy consumption plant		kW	3				3				3			fixed assets	0,00	€
6	total emissions plant		Poll./min	4				4				4			current assets	0,00	€
7	utilized area		Tiles	5				5				5			renovation costs	to do	€
8	total production area		Tiles	6				6				6			complexity of Factory	0,000	points
9	active mods			7				7				7			cost in one year	2561400,00	€
10				8				8				8			earnings in one year	0,00	€
11				9				9				9			profit in one year	-2561400,00	€
12				10				10				10				enter data	❌ LOSS
13				11				11				11
14				12				12				12
15				13				13				13
16				14				14				14
17				15				15				15
18				16				16				16
19				17				17				17
20				18				18				18
21				19				19				19
22				20				20				20
23				21				21
24				22				22				ID-Out	Item	Count/min
25				23				23				1
26				24				24				2
27				25				25				3
28				26				26				4
29				27				27				5
30				28				28				6
31				29				29				7
32				30				30				8
33				31				31				9
34				32				32				10
35				33				33
36				34				34
37				35				35
38				36				36
39				37				37
40				38				38
41				39				39
42				40				40
43				41				41
44				42				42
45				43				43
46				44				44
47				45				45
48				46				46
49				47				47
50				48				48
51				49				49
52				50				50
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
99
100