Relocation Cost

	A	B	D	E	F	G	H
1	Base	Disband Discount	Base Number	Base Cost	Base Cost (discounted)	Remaining Discount	Cumulative Cost
2	Phosphorus	1,138,452	2	50	13	3,213,126	0
3	Potassium	470,934	3	100	25	3,213,126	0
4	Magnesium	1,603,740	4	200	50	3,213,126	0
5			5	400	100	3,213,126	0
6			6	800	200	3,213,126	0
7			7	1,600	400	3,213,126	0
8			8	3,200	800	3,213,126	0
9			9	6,400	1,600	3,213,126	0
10			10	12,800	3,200	3,213,126	0
11			11	25,600	6,400	3,213,126	0
12			12	51,200	12,800	3,213,126	0
13			13	102,400	25,600	3,213,126	0
14			14	204,800	51,200	3,213,126	0
15			15	409,600	102,400	3,213,126	0
16			16	819,200	204,800	3,213,126	0
17			17	1,638,400	409,600	3,213,126	0
18			18	3,276,800	819,200	2,393,926	0
19			19	6,553,600	1,638,400	1,574,726	0
20			20	13,107,200	3,276,800	-63,674	-63,674
21			21	26,214,400	26,214,400	-26,214,400	-26,278,074
22			22	52,428,800	52,428,800	-52,428,800	-78,706,874
23			23	104,857,600	104,857,600	-104,857,600	-183,564,474
24			24	209,715,200	209,715,200	-209,715,200	-393,279,674
25	Current Banked Discount	20,599
26	Total	3,213,126
27	Base Disband Count	3
28	Total Base Count	20
29
30	Base Rebuild Cost	1,000,000
31
32
33	Total Relocation Cost	63,674
34	Total Base Rebuild Cost	3,000,000
35	Structure Disband Loss	3,213,126
36	TOTAL LOSS	6,276,800
37
38
39
40
41
42
43
44
45
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
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