Prun Econ Report

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O
1	Month	2023-03-01	2023-04-01	2023-05-01	2023-06-01	2023-07-01	2023-08-01	2023-09-01	2023-10-01	2023-11-01	2023-12-01	2024-01-01	2024-02-01	2024-03-01	2024-04-01
2	Days	31	30	31	30	31	31	30	31	30	31	31	29	31	30
3
4	Money Supply	OCR'd from the 'Last' column of the 'Money Supply' Table
5	NCC	2,269,287,667.00	2,465,516,985.00	2,725,732,253.00	2,974,426,966.00	3,261,169,613.00	3,449,230,411.00	3,667,573,541.00	3,921,795,623.00	4,321,735,306.00	4,698,732,533.00	4,978,806,398.00	5,212,741,276.00
6	AIC	1,392,855,447.00	1,564,343,489.00	1,751,582,503.00	1,887,305,304.00	2,031,933,726.00	2,292,542,244.00	2,503,369,617.00	2,747,786,470.00	2,989,542,807.00	3,136,879,704.00	3,387,425,273.00	3,509,498,657.00
7	CIS	1,298,691,757.00	1,516,111,354.00	1,696,175,465.00	1,858,362,457.00	1,943,426,245.00	2,149,777,404.00	2,345,937,554.00	2,555,743,734.00	2,777,235,686.00	3,032,805,706.00	3,296,547,374.00	3,464,615,721.00
8	ICA	981,209,039.00	1,187,601,357.00	1,261,925,182.00	1,342,287,578.00	1,419,534,455.00	1,575,759,643.00	1,724,959,936.00	1,864,819,892.00	2,016,953,849.00	2,174,697,082.00	2,353,941,497.00	2,549,823,095.00
9	Change in Money Supply	Difference of the above
10	NCC		196,229,318.00	260,215,268.00	248,694,713.00	286,742,647.00	188,060,798.00	218,343,130.00	254,222,082.00	399,939,683.00	376,997,227.00	280,073,865.00	233,934,878.00
11	AIC		171,488,042.00	187,239,014.00	135,722,801.00	144,628,422.00	260,608,518.00	210,827,373.00	244,416,853.00	241,756,337.00	147,336,897.00	250,545,569.00	122,073,384.00
12	CIS		217,419,597.00	180,064,111.00	162,186,992.00	85,063,788.00	206,351,159.00	196,160,150.00	209,806,180.00	221,491,952.00	255,570,020.00	263,741,668.00	168,068,347.00
13	ICA		206,392,318.00	74,323,825.00	80,362,396.00	77,246,877.00	156,225,188.00	149,200,293.00	139,859,956.00	152,133,957.00	157,743,233.00	179,244,415.00	195,881,598.00
14	Sum		791,529,275.00	701,842,218.00	626,966,902.00	593,681,734.00	811,245,663.00	774,530,946.00	848,305,071.00	1,015,321,929.00	937,647,377.00	973,605,517.00	719,958,207.00
15
16	Daily Units	OCR'd from the 'Mean' column of the respective 'Production' tables
17	Ore Production
18	Aluminium Ore	ALO	24591	26620	24161	22912	22577	23174	27045	29423	30038
19	Iron Ore	FEO	16894	17180	17388	17681	18476	18449	18179	18776	18696
20	Silicon Ore	SIO	9697	9367	9054	8051	7215	7050	6983	7613	9500
21	Lithium Ore	LIO	3927	4538	3446	4137	4578	4266	4371	4391	4566
22	Titanium Ore	TIO	2886	2855	4720	4014	4086	5265	5592	5438	4247
23	Copper Ore	CUO	1109	1353	1582	1899	1898	1751	1471	1119	991
24	Gold Ore	AUO	578	926	1152	1276	1392	1220	1172	1061	1247
25
26	Mineral Production
27	Limestone	LST	20236	23089	24144	22385	22838	23779	25436	25203	23945
28	Halite	HAL	13027	12426	11546	10967	11163	12839	15536	16555	17795
29	Galerite	GAL	6500	6131	6578	8165	8924	9095	8544	9119	8926
30	Bioreactive Minerals	BRM	3419	3515	4145	4726	5185	5864	5527	4742	4574
31	Beryl Crystals	BER	2623	2597	2434	2454	2607	1793	2423	2330	2363
32	Caliche	CLI	1000	1045	1086	2083	724	2560	2436	2586	2221
33	Magnesite	MSG	1324	1485	1741	1180	1547	1326	1502	1542	1760
34	Tectosilisite	TS	1047	1090	1171	862	1284	708	669	691	853
35	Boron Crystals	BOR	375	367	609	110	222	392	396	280	287
36	Sulfur Crystals	SCR	135	189	292	358	332	194	192	233	304
37	Technetium Oxide	TCO	122	324	265	139	135	126	90	72	73
38	Magnetite	MAG	55	164	170	244	190	114	138	121	72
39	Zircon	ZIR	78	106	124	187	85	518	376	218	142
40	Tantalite	TAI	40	57	55	178	133	126	80	23	22
41
42	Gas Production
43	Hydrogen	H	38232	37261	38293	37601	38241	37758	35210	38453	50091
44	Oxygen	O	19636	22766	28980	27851	25770	25055	23279	24915	28655
45	Ammonia	AMM	6863	7482	11978	16082	15986	8124	8523	7664	7271
46	Nitrogen	N	7032	8434	7481	8478	9188	14731	12978	13897	12619
47	Helium-3 Isotope	HE3	4575	4854	4695	3990	3744	4277	4729	4699	4809
48	Argon	AR	1928	1984	1607	1554	2233	1382	1792	1853	1777
49	Helium	HE	1289	1164	1757	1787	1585	2404	1886	1323	1591
50	Neon	NE	235	279	382	347	276	558	1186	1496	1635
51	Fluorine	F	98	85	26	25	11	4	3	3	3
52
53	Liquid
54	Bacterial Tungsten Solution	BTS	387	581	759	603	577	570	454	425	509
55	Liquid Einsteinium	LES	74	80	106	68	51	53	51	51	63
56	Heliotrope Extract	HEX	1	0	0	0	0	0	0	0	0
57	Water	H2O	402936	434380	475907	479703	486625	479723	467665	460020	485958
58
59	Monthly Value	Estimate the created value from RE by multiplying the mean production with the 'mean' price. This 'mean' price is calculated in the hidden sheets, by weighting the monthly average price by the monthly trade volume at each CX. This neglects currency conversions completely.
60	Ore Production
61	Aluminium Ore	ALO	105,375,000.86	74,907,707.63	47,745,459.42	41,768,091.60	40,175,574.35	87,740,212.87	98,680,288.80	89,144,656.85	94,876,360.53	0.00
62	Iron Ore	FEO	#N/A	#N/A	#N/A	#N/A	#N/A	#N/A	#N/A	#N/A	#N/A	#N/A
63	Silicon Ore	SIO	29,421,885.10	22,589,045.03	15,319,544.86	12,963,210.01	11,674,710.31	13,000,076.60	13,594,851.50	23,301,429.36	31,224,485.38	0.00
64	Lithium Ore	LIO	25,334,936.91	29,114,889.50	20,164,723.04	26,792,564.80	29,283,909.84	24,055,402.96	31,994,643.33	32,536,719.77	32,303,190.97	0.00
65	Titanium Ore	TIO	13,613,806.34	15,310,827.52	34,129,864.77	38,184,778.48	30,498,031.22	32,478,303.76	26,159,341.20	22,701,352.12	19,268,880.11	0.00
66	Copper Ore	CUO	11,814,949.92	19,733,922.52	22,355,232.54	23,973,113.49	18,979,671.43	7,191,235.64	5,673,424.16	4,849,690.54	5,253,443.88	0.00
67	Gold Ore	AUO	6,905,013.00	12,205,745.53	16,322,096.03	15,271,131.97	9,083,999.90	9,525,078.33	7,837,541.13	6,284,220.89	8,362,298.28	0.00
68	Sum		#N/A	#N/A	#N/A	#N/A	#N/A	#N/A	#N/A	#N/A	#N/A	#N/A
69
70	Mineral Production
71	Limestone	LST	52,808,081.73	68,226,820.83	55,248,174.97	59,172,173.14	68,147,357.86	78,297,852.80	85,301,025.87	84,175,346.48	75,667,869.83	0.00
72	Halite	HAL	100,739,560.83	77,546,770.09	82,138,779.39	71,850,524.66	83,701,168.53	116,521,301.93	168,610,822.80	177,320,794.05	195,685,028.64	0.00
73	Galerite	GAL	24,688,209.00	26,622,860.08	42,444,541.74	42,823,056.92	33,119,913.89	31,179,364.15	31,626,626.14	20,448,584.39	24,329,151.07	0.00
74	Bioreactive Minerals	BRM	18,565,358.55	27,364,383.82	38,209,440.02	52,212,620.24	36,010,380.54	43,279,123.51	35,200,221.64	24,259,274.60	21,817,610.64	0.00
75	Beryl Crystals	BER	20,029,518.37	25,596,468.39	19,699,559.77	15,155,115.78	15,906,856.66	28,796,606.83	31,477,681.20	31,739,455.75	43,424,096.30	0.00
76	Caliche	CLI	3,824,902.30	3,232,180.59	5,301,823.85	12,144,317.79	3,101,903.61	10,682,829.33	16,027,509.16	16,213,185.45	10,810,735.80	0.00
77	Magnesite	MGS	4,712,333.07	5,954,725.73	7,634,097.10	5,590,855.82	8,805,352.36	6,330,159.04	8,511,577.01	8,165,047.80	10,121,573.00	0.00
78	Tectosilisite	TS	4,700,326.96	2,533,016.79	6,247,316.31	5,387,069.00	8,818,909.58	2,410,523.27	1,796,449.90	1,886,667.16	2,360,597.15	0.00
79	Boron Crystals	BOR	2,675,216.68	3,108,239.83	4,623,270.59	757,829.64	1,722,463.79	3,177,127.87	3,033,396.12	2,570,994.45	2,365,313.58	0.00
80	Sulfur Crystals	SCR	1,053,391.30	798,589.55	1,109,662.13	1,055,782.74	1,397,134.15	521,110.08	562,105.14	813,943.56	955,655.85	0.00
81	Technetium Oxide	TCO	2,388,329.11	5,821,532.38	5,070,897.61	4,403,131.13	5,901,289.37	4,147,875.00	2,232,000.00	2,954,400.00	2,252,280.53	0.00
82	Magnetite	MAG	357,763.47	1,195,466.29	924,094.34	878,094.23	855,600.00	509,238.00	550,257.06	480,947.78	234,534.74	0.00
83	Zircon	ZIR	1,656,579.01	2,017,614.50	1,316,912.35	1,656,984.68	#DIV/0!	2,068,327.87	1,296,965.00	1,325,271.18	1,309,425.14	0.00
84	Tantalite	TAI	926,674.70	3,265,962.67	1,008,324.79	2,880,869.94	2,061,500.00	1,782,000.00	611,911.38	321,486.66	319,176.00	0.00
85	Sum		239,126,245.08	253,284,631.54	270,976,894.96	275,968,425.71	#DIV/0!	329,703,439.69	386,838,548.44	372,675,399.32	391,653,048.25	0.00
86
87	Gas Production
88	Hydrogen	H	95,733,362.56	96,562,593.43	95,807,154.04	101,374,312.55	108,315,570.95	98,725,841.94	115,251,884.77	161,121,586.40	197,341,016.14	0.00
89	Oxygen	O	63,779,060.69	97,316,968.99	82,845,823.49	57,479,914.89	46,574,504.51	39,792,608.46	44,728,499.88	68,641,824.52	76,851,802.37	0.00
90	Ammonia	AMM	20,445,630.05	23,577,976.84	35,592,853.07	52,836,813.42	48,486,772.66	26,814,166.38	25,648,050.16	26,638,120.45	25,342,776.54	0.00
91	Nitrogen	N	26,379,601.05	38,503,285.75	35,437,632.36	30,817,067.04	26,652,713.58	31,822,072.18	25,911,237.48	26,250,085.92	27,180,945.01	0.00
92	Helium-3 Isotope	HE3	36,238,556.02	34,156,090.20	29,297,527.33	26,971,968.48	27,165,183.85	34,833,190.93	37,028,353.92	35,139,135.19	29,257,037.67	0.00
93	Argon	AR	17,493,859.87	15,158,697.91	7,347,546.31	6,326,255.51	8,570,490.95	3,458,737.36	4,827,641.35	5,103,811.50	5,236,719.14	0.00
94	Helium	HE	4,359,910.57	3,744,800.24	6,379,208.01	7,041,392.88	8,752,447.00	7,998,189.49	7,696,689.43	5,749,509.34	11,438,443.60	0.00
95	Neon	NE	3,417,330.80	3,136,246.41	5,956,298.24	5,146,397.24	3,691,204.38	7,254,000.00	13,472,678.49	12,290,081.52	14,435,206.26	0.00
96	Fluorine	F	2,113,978.79	1,218,687.50	386,042.39	401,685.27	204,198.82	80,000.00	55,800.00	58,050.00	64,832.37	0.00
97	Sum		269,961,290.39	313,375,347.28	299,050,085.26	288,395,807.29	278,413,086.71	250,778,806.73	274,620,835.48	340,992,204.83	387,148,779.11	0.00
98
99	Liquid
100	Bacterial Tungsten Solution	BTS	8,039,948.19	13,078,644.33	13,989,658.81	12,660,713.85	15,252,681.51	15,210,000.00	9,106,606.93	8,928,896.27	11,189,692.74	0.00