2026-03-21 v15 kostenmodell factorio 2.xlsx

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