Rainbow's End
|
|
|
|
|
|
|
|
|
| "Rainbow's End" |
Funds |
Funds |
Operating |
Fuel stock |
Cargo |
| Ships Trading Funds |
Movement |
Available |
Days |
Move |
Stocks |
Move |
Carried |
| |
|
|
|
|
|
|
|
|
| Opening
Finances from Group Input |
600,000 |
600,000 |
- |
|
- |
|
- |
| Maintenance Charges |
1 month |
(3,595) |
596,405 |
1 |
|
- |
|
- |
| Life Support for month |
Single Occupancy Staterooms |
(22,000) |
574,405 |
- |
|
- |
|
- |
| Fuel Purchase |
Processed Fuel - 22 Tons |
(11,000) |
563,405 |
- |
22 |
22.00 |
|
- |
| Cargo Loading |
Ships Boat - 30 Tons |
- |
563,405 |
- |
|
22.00 |
30 |
30 |
| Freighting Loading |
40 Tons Vehicles |
- |
563,405 |
- |
|
22.00 |
40 |
70 |
| Cargo Purchase |
2 Tons Advanced Manufactured Goods |
(200,000) |
363,405 |
- |
|
22.00 |
2 |
72 |
| Loan Receipt |
Lent to Ships funds by Aaron |
250,000 |
613,405 |
- |
|
22.00 |
|
72 |
| Cargo Purchase |
2 Tons Cybernetics |
(400,000) |
213,405 |
- |
|
22.00 |
2 |
74 |
| Cargo Purchase |
1 Ton Cybernetics |
(200,000) |
13,405 |
- |
|
22.00 |
1 |
75 |
| Launch to Jump point |
|
- |
13,405 |
1 |
(0) |
21.86 |
|
75 |
| Jump 1 |
from Jewel to Regina |
- |
13,405 |
7 |
(21) |
0.86 |
|
75 |
| Transit to Station |
Regina High Port |
- |
13,405 |
1 |
(0) |
0.71 |
|
75 |
| Docking Fees |
Regina High Port |
(2,000) |
11,405 |
- |
|
0.71 |
|
75 |
| Freight Delivery |
40 Tons Vehicles delivered on time |
50,000 |
61,405 |
- |
|
0.71 |
(40) |
35 |
| Ship Demurrage |
3 Days waiting time |
(1,500) |
59,905 |
3 |
(0) |
0.29 |
|
35 |
| Cargo Sales |
2 Tons Advanced Manufactured Goods |
240,000 |
299,905 |
- |
|
0.29 |
(2) |
33 |
| Cargo Sales |
3 Tons Cybernetics |
1,012,500 |
1,312,405 |
- |
|
0.29 |
(3) |
30 |
| Loan Repayment |
Paid back to Aaron |
(250,000) |
1,062,405 |
- |
|
0.29 |
|
30 |
| Cargo Unloading |
Ships Boat - 30 Tons |
- |
1,062,405 |
- |
|
0.29 |
(30) |
- |
| Purchase of Ships Goods |
2 Tons Sandcaster Ammunition |
(20,000) |
1,042,405 |
- |
|
0.29 |
2 |
2 |
| Purchase of Ships Goods |
1 x TL12 AutoDoc Robot (Expert / Medic 2) |
(40,000) |
1,002,405 |
- |
|
0.29 |
|
2 |
| Purchase of Ships Goods |
1 x TL11 Cargo Robot |
(75,000) |
927,405 |
- |
|
0.29 |
|
2 |
| Purchase of Ships Goods |
Engineering Toolkits (4) |
(4,000) |
923,405 |
- |
|
0.29 |
|
2 |
| Purchase of Ships Goods |
Mechanics Toolkits (2) |
(2,000) |
921,405 |
- |
|
0.29 |
|
2 |
| Maintenance Charges |
Early - but 4 weeks jumping to come |
(3,595) |
917,810 |
- |
|
0.29 |
|
2 |
| Life Support for month |
Single Occupancy Staterooms |
(22,000) |
895,810 |
- |
|
0.29 |
|
2 |
| Fuel Purchase |
Processed Fuel - 22 Tons |
(11,000) |
884,810 |
- |
22 |
22.00 |
|
2 |
| Transportation Fee |
Barty's Uncles Coffin |
150,000 |
1,034,810 |
- |
|
22.00 |
|
2 |
| Cargo Purchase |
Refined Fuel - 63 Tons in cargo |
(31,500) |
1,003,310 |
- |
|
22.00 |
63 |
65 |
| |
|
|
1,003,310 |
- |
|
22.00 |
|
65 |
| Ship
Departure information |
|
1,003,310 |
- |
|
22.00 |
|
65 |
| |
Fully Fueled awaiting takeoff |
|
1,003,310 |
- |
|
22.00 |
|
65 |
| |
Cargo Space remaining - 23 tons |
|
1,003,310 |
- |
|
22.00 |
|
65 |
| |
Passage - Mid Berth - 4 (Worth 60k) |
|
1,003,310 |
- |
|
22.00 |
|
65 |
| |
(6 Staterooms being used by Company) |
|
1,003,310 |
- |
|
22.00 |
|
65 |
| |
Passage - Low Berth - 20 (Worth (32k) |
|
1,003,310 |
- |
|
22.00 |
|
65 |
| |
|
|
1,003,310 |
- |
|
22.00 |
|
65 |
| Forecast |
|
|
1,003,310 |
- |
|
22.00 |
|
65 |
| Launch to jump point |
to Alell (4 x Jump-1) |
|
1,003,310 |
- |
(0) |
21.86 |
|
65 |
| Jump 1 Parsec |
Jump-1 to empty space |
|
1,003,310 |
7 |
(21) |
0.86 |
|
65 |
| refuel Ship from cargo |
-21 tons Refined Fuel |
|
1,003,310 |
1 |
21 |
21.71 |
(21) |
44 |
| Jump 1 Parsec |
Jump-1 to empty space |
|
1,003,310 |
7 |
(21) |
0.71 |
|
44 |
| refuel Ship from cargo |
-21 tons Refined Fuel |
|
1,003,310 |
1 |
21 |
21.57 |
(21) |
23 |
| Jump 1 Parsec |
Jump-1 to empty space |
|
1,003,310 |
7 |
(21) |
0.57 |
|
23 |
| refuel Ship from cargo |
-21 tons Refined Fuel |
|
1,003,310 |
1 |
21 |
21.43 |
(21) |
2 |
| Jump 1 Parsec |
Jump-1 to Alell system |
|
1,003,310 |
7 |
(21) |
0.43 |
|
2 |
| Transit to station |
(2 Days Refined fuel remaining) |
|
1,003,310 |
- |
(0) |
0.29 |
|
2 |
| |
|
|
1,003,310 |
- |
|
0.29 |
|
2 |
| Payable on Arrival |
|
|
1,003,310 |
- |
|
0.29 |
|
2 |
| Docking Fees |
Estimated |
(5,000) |
998,310 |
- |
|
0.29 |
|
2 |
| Fuel |
1 Weeks Fuel |
(500) |
997,810 |
- |
1 |
1.29 |
|
2 |
| Mortgage Payment |
1st Payment |
(128,925) |
868,885 |
- |
|
1.29 |
|
2 |
| Life Support Fees |
Single Occupancy Staterooms |
(22,000) |
846,885 |
- |
|
1.29 |
|
2 |
| Wages Bill |
Ships company wages to be determined |
- |
846,885 |
- |
|
1.29 |
|
2 |
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
- |
846,885 |
44 |
|
1.29 |
|
2 |
|
