Production Planner 2.0.48.0

8/8/2019 Production Planner 2.0.48.0

1/232

General Information

This is a parallel version of Monthar's original Production Cost Analysis spreadsheet.

Important Note for users of OpenOffice

Description

How To Use This Spreadsheet

If you find N/A in some of the cells, go to Tools > Options > OpenOffice.org Calc > Calculate and check the boxSearch criteria = and must apply to whole cells

This spreadsheet should help everyone who is involved in the economy to calculate the production costs of anyintended to be used as a buyers guide.

Within the spreadsheet there are multiple options to set it up for your personal needs. For example, you can set wrates you pay (either structure by structure or globally) and what doubloon per lot-hour and/or percentage mark-upoverride manufactured costs with the actual purchase prices you pay for bought-in goods, or with the value of excTraders.All recipes in the game are included and there is a summary Prices sheet listing prices of every item, to which youper lot-hour and/or percentage mark-ups and compare them side by side. There are a couple of useful tables to qand multiple-item trades.There is a Shipyard Planner to calculate the materials required to make a list of ships and outfitting and a Product

lines and what structures you need.You can also look up the turn-ins and their value your reputation makes available at the European Traders and tuavailable from the Commendation Exchanges in the national capitals.Finally the sheet Bob the Builder calculates all the building materials and costs required to build multiple structures

Go to the Settings sheet first. Here you declare what structures you own, so that calculations will use advanced sspecific shipyard if you own them, or will know to use game animals instead of livestock to make leather.You can set tax rates for each structure (5% is set as defult) and Port Governor-applied Doubloon and Labour CoYou can also declare what relative value you place on goods produced by recipes with two outputs.

The Prices sheet allows you to look up the price of every manufacturable item in the game and compare prices whour and/or percentage mark-ups. You can also carry out quick calculations for single prices and multiple trades. - whether or not you use advanced recipes- whether you wish to include structure upkeep costs in the calculated prices- a value on Marks of Trade, Marks of Victory, Royal Commendations / Captured Batle Ensigns and Magistrate's /Excellence. These are used for the Dauntless Frigate, Couronne Mastercraft Galleon, refit and writ ships.- for items you have to buy, you can set a purchase price which is then used in all calculations instead of the man- an option to use Euro Trade values for items you acquire through the Euro Traders instead of the direct manufac

Shipyard Planneris for people engaged in shipbuilding or making outfittings. It calculates all the ingredients necmade shipwright materials and outfitting, along with the recipe costs and times (using structures, taxes, cost redselected in the Settings and Prices sheets), broken down by structure: Shipyard, Forge, Lumber Mill and Textilenot calculated is the cost of purchased materials. To use it:

1. Create a list of items you want to make (ships, outfitting, lineship structure bundles, hulls and rigs)2. Enter items you already have in either the Already Have In Shipyard Port table and/or one of the structure Alrea3. Buy/make all the items in the turquoise cells listed by structure. You can also quickly check you have enough m4. Make all the items in the list created in step 1.

Production Plannerallows you to plan production lines. Every structure is listed except for Careening Camp, Aevery recipe is listed except for ships and outfittings. You can select which structures you own, what recipes to rto use for the calculation and it will calculate the total costs involved, the net surplus or shortage of every materialmany unused hours there are in each structure.


2/232

Most of the remaining sheets list the individual recipes, categorised as they are in the game.

History

Euro-Trades shows what exchanges are possible at the different European Traders based on your reputation. Ttimes are listed, and you can apply doubloons per lot-hour and/or percentage mark-ups to these as well, allowingof different exchanges.If you obtain goods through the European Traders rather than making or buying them, you can use the emanufactured cost in other price calculations. To do this:1. Enter the actual turn ins you are making at different European Traders. If you use more than one Trader, the av

2. Select Use Euro Trades Options in the Prices sheet.

Commendation Exchange shows the possible exchanges and their value at Exchequers, Commendation Enational capitals. Only manufacturable items are shown.

Bob the Buildercalculates the building materials and costs for making multiple structures.

Society Administration is used to record details of members' production

Writs and Refits lists the requirements for all refit and certifiable ships.

The first version of this spreadsheet was released by Monthar while the game was still in closed beta. At the powas an intention to have one society webpage to provide the sheet exclusively. After a few weeks it was brought Monthar maintained it up to Version 1.2.x. After Monthar was caught by his real life, the work was taken over bypretty long to keep the sheet up to date. With version 1.5.48.0.0 SirGrey decided to bring up this decent work up of revival. The intention was that the sourceforge system would make it easier to maintain the spreadsheet and espreadsheet is still available and is kept up to date by SirGrey.

Remus added a Shipyard Planner tab to version 1.6.34.1.50 for his own use in calculating shipbuilding mateincorporated into Production Cost Analysis 1.7.36.0.0 by SirGrey, but Remus continues to use this version for hisas game patches are released and improvements are suggested. To avoid confusion between the two versions, RShipyard Planner from 1.8 and Production Planner from 1.9 although it does incorporate all the functionality of Proplus several additional features subsequently introduced by SirGrey.


3/232

Version Changes

Production Planner 2.0.48.0

Production Planner sheet corrected for Limestone and Marble recipe costs and


Common Wood recipe time corrected

Bob the Builder ingredient cost calculations corrected and provision to add you

Added the ability to set buy and sell costs in the Production Planner sheet

Production Planner PandP 2.0.37.0

Production Planner sheet settings enabled for tax rates and cost reductions

Corrected error in Shipyard Planner when a ship marked with an asterisk was a

Production Planner PandP 2.0.32.0

Error in tax rates corrected

Shipyard Planner ship recipe lookup corrected

Production Planner Power and Prestrige

Global Tax Rate option removed. Tax Rate drop down list removed

Labor and Doubloon Cost Reductions added

First and Second Rates removed

Courier ships removed

Mastercraft Deliverance and Mastercraft Conquistador added

Global labour modifier reset to 1

Recipe times adjusted for Oak, Fir, Teak, Iron Ore, Copper Ore, Zinc Ore, Gold

Couronne, Mastercraft Couronne and Mastercraft Hercules recipes changed (L

Quick Sales Calculator zero quantity now treated as 1

In Shipyard Planner, ships requiring a base deed are now marked by an asteris

Production Planner 1.26


Production Planner 1.21b

Production Planner 1.21a



Production Planner 1.17.50.1a





4/232




Production Planner 1.13.50.0b



Production Planner 1.12.45.1h

Production Planner 1.12.45.1g

Production Planner 1.12.45.1f

Production Planner 1.12.45.1e

Production Planner 1.12.45.1d

Production Planner 1.12.45.1c

Production Planner 1.9.31.0.1


Shipyard Planner 1.8.28.0

1.6.34.1.50.Shipyard.1

1.6.34.1.50.Shipyard.0

1.6.34.0.0

1.5.48.4.50

1.5.48.4.30

1.5.48.4.1

1.5.48.0.13

1.5.48.0.0

1.1.71.0 Initial Release provided by Monthar


5/232

Granite recipe time

own mark ups added.

dded to the Output list

Ore, Lignum Vitae and Lineship Structure Bundle

Bs and doubloons)

k


6/232


7/232

Quick Reference

Yellow cells can be filled out as you like. Entered values may be checked for validation.

Weeks Orange cells contain drop down lists. Select from the preset values. You can use delete if you

YesRed and green cells are mostly for Yes / No answers. You can select only Yes or No.

No

Double Output Recipe Calculation Met

#2 Output

#2 Output

#2 Output

#2 Output

#2 Output

Basic Quarry (Gravel Pit) No 5

Detailed Structure Setup

Structure Name Owned Tax Rate

Advanced Forge No 5

Advanced Logging Camp, Ironwood No 5

Advanced Logging Camp, Oak No 5

Advanced Logging Camp, Teak No 5

Advanced Lumber Mill No 5

Do not change any turquoise or grey cells.Note: Many grey cells contain hidden formulae.

IMPORTANT: Before looking Prices, Euro Trades or the Planner sheets, you should adjust your settings on

INFO: Double output recipes divide the cost and labor between the two outputs. There are three ways of doi1. The first output is fixed in value and all other costs go to the second output2. A percentage of the costs go to the first output and the remainder goes to the second output3. The second output is fixed in value and all other costs go to the first outputLabor hours are divided in the same proportion as costs.The default values are the amounts the Junk Merchant pays for the second output.

INFO: The Owned column is used to decide which structure to use for a recipe when calculating lot-hours aor Livestock are used in calculations involving Leather, Cured Meat or Crates of Hides.If you do not say you own any structure, the default structure for that recipe is used.If you say you own a structure a recipe can be run in, that structure is used.If you say you own more than one structure a recipe can be run in, the structure that takes the fewest lot-hostructure with the lowest upkeep is used. For example a small shipyard will be preferred over an advancedmaster large shipyard is preferred over a medium shipyard (but not an advanced medium shipyard) becauseAssembly Yard because of the structure upkeep.This information is used in all recipe calculations in the Prices and Shipyard Planner sheets.In general, declaring that you own a structure only really makes a difference in the case of advanced structuLodge, whose ownership means that hides, cured meat and leather will use the Game Animals recipes.

INFO: Tax Rates and Labor and Doubloon Cost Reductions apply to individual ports. In Production Planner iare in the same port.Tax Rates are determined by which nation owns a port and whether you have any skill such as Tax Evasionmodified by Port Governors.

Labor and Doubloon Cost Reductions are applied by Port Governors to recipes run in a port.

Butcher Beef(#1=Crate of Hides) (#2=Beef)

Refine Sugar(#1=Sugar, Refined) (#2=Molasses)

Quarry Granite (#1=Granite) (#2=Gravel)

Quarry Limestone (#1=Limestone) (#2=Gravel)

Quarry Marble(#1=Marble) (#2=Gravel)


8/232

Advanced Mine, Copper No 5

Advanced Mine, Gold No 5

Advanced Mine, Iron No 5

Advanced Mine, Zinc No 5

Advanced Plantation, General No 5

Advanced Plantation, Sugar No 5

Advanced Quarry, Granite No 5Advanced Quarry, Limestone No 5

Advanced Quarry, Marble No 5

Advanced Shipyard, Medium No 5

Advanced Shipyard, Small No 5

Advanced Sugar Refinery No 5

Advanced Textile Mill No 5

Assembly Yard No 5

Basic Quarry (Gravel Pit) No 5

Careening Camp Yes 5

Draughtsman's Office No 5

Fishing Lodge No 5

Forge No 5Hunting Lodge No 5

Logging Camp, Fir Yes 5

Logging Camp, Ironwood No 5

Logging Camp, Oak No 5

Logging Camp, Teak No 5

Lumber Mill No 5

Master Draughtsman's Office Yes 5

Master Shipyard, Large No 5

Mine, Copper No 5

Mine, Gold No 5

Mine, Iron No 5

Mine, Silver No 5Mine, Sulfur No 5

Mine, Zinc No 5

Pasture Yes 5

Plantation, Cacao No 5

Plantation, Coffee No 5

Plantation, Cotton No 5

Plantation, General No 5

Plantation, Prickly Pear No 5

Plantation, Sugar No 5

Plantation, Tobacco No 5

Powder Mill No 5

Provisioner No 5Quarry, Granite Yes 5

Quarry, Limestone No 5

Quarry, Marble No 5

Recruitment Office No 5

Saltpeter Caves No 5

Shipyard, Large No 5

Shipyard, Medium No 5


9/232

Shipyard, Small No 5

Slaughterhouse Yes 5

Sugar Refinery No 5

Tanner Yes 5

Tar Distillery No 5

Textile Mill No 5

Vineyard No 5Winery No 5

Woodcutter's Camp No 5


10/232

on't want any value in the cell

hod Value

ixed Value 2

ixed Value 16

ixed Value 10

ixed Value 0

ixed Value 0

5 5 arry, Granite

Port Cost Reduction

Labor Doubloons

this page.

ng this:

d structure upkeep, and for whether Game Animals

rs is used. If there is no difference in lot-hours, theedium shipyard because it only uses one lot. Aof the labor multiplier. A Forge is preferred over an

res, shipyards, the Assembly Yard and the Hunting

it is assumed that all your structures of a given type

which reduces enemy taxes. They can also be


11/232


12/232

60

60


13/232

Prices

Quick Sales Calculator

Select Category of Item to sale Man

Select Item to sale Leath

Quantity 420

% Mark-Up 500

Doubloons per lot-hour

Total in Whole Doubloons = 46,023

Total Rounded in Doubloons = 47,000

Multiple Sales & Quick Trade Calcu

Detailed Price List(with purchase price option

Settings UPKEEP AN

Use EuroTrades Options? No Do you use a

Do you want

Token Values

Mark of Victory

Mark of Trade

Royal Commendation percent (%) 200

Magistrate's Commendation db / lot hour

Structure Deeds

Raw Materials

Item Base Cost

Cacao 7 21

Cochineal 65 195

Coffee 15 44

Cotton Fiber 10 30

Fish, Fresh 2 7

Game Animals 9 27

Granite 4 12

Gravel 2 7

Hemp 4 12

211 Lignum Vitae 211 633

Limestone 7 21

Livestock 24 74

Logs, Common Wood 3 8

Logs, Fir 14 44

IMPORTANT: Before you start working with this sheet, check the structures you own, tax rates and multi

INFO: You can set up to four mark-up combinations using a percentage on total recipe/ingredients cost ais applied before the doubloons per lot-hour mark-up is added.Doubloons per lot-hour rates and are heavily influenced by the structures you own on the Settings sheet.will go down because fewer lot-hours are used. If you own a Shipyard, Large and are making a Fishing Slots but takes the same time to run the recipe. If you own a Master Shipyard, Large, the lot-hours go up leonly takes 40% of the time it does in a Fishing Lodge. Doubloons per lot-hour mark-ups are always calcuyou have not declared you own any suitable structures, the base structure is used.Doubloons per lot-hour mark-ups are applied to all the lot hours needed to make the item, including manPurchase Price.

INFO: If you purchase any items you can enter the purchase price in the list below. The main table will corecipe using that item will use the purchase price and zero labor against that ingredient.

INFO: Items with advanced recipes are in bold. Advanced recipes are used automatically if you select U

INFO: Items in red are not tradeable. This also applies in the Writs and Refits sheet.

INFO: If you use the European Traders, you can use enter your actual exchanges and your reputation onOptions below, the averaged value and labor of the exchanged items will be used instead of the direct comain table, along with the [Euro Trade] against the item name.

PurchasePrice

+200%0 db/hr


14/232

Prices

Manufactured Goods

Item Base

Barrel

Beef

21 Black Powder

Blocks, Lignum Vitae

Blocks, Oak

Cannon, Huge

1,312 Cannon, Large

556 Cannon, Medium

279 Cannon, Small

77 Cannon, Swivel Gun

152 Cannon, Very Small

22 Cheese, Common

275 Cheese, Fine

Cotton, Spun

Crate of Furs

Crate of Hides from Game Animals

Crate of Hides from LivestockFish, Cured

11 Hardtack

Hemp Canvas

Hemp Rope

Ingot, Brass

Ingot, Gold

Ingot, Iron

Ingot, Silver

Leather from Game Animals

Leather from Livestock

Meat, Cured From Game Animals

Meat, Cured from Livestock

Molasses

Nails

Rum

280 Small Arms

Sugar, Refined

63 Wine, Common

744 Wine, Fine

Wood Tar

Shipwright Materials

Cannon Ammo

Consumable Items

Recruit Experts

Ship Deeds

Ship Deeds: Captured

Refit and Writ Ships

Refits

Writs

Ship Outfitting: Colossal

PurchasePrice


15/232

Instructions on using this page:

Add further Output items as required.

Notes:

Output Runs Quantity Shipya

Hours

Recipe Cost

Colossal Hull

Huge Hull

Huge Square Rig

Large Fore-and-Aft Rig

Large Hull

Large Square Rig

Lineship Structure Bundle

Medium Fore-and-Aft Rig

Medium HullMedium Square Rig

Small Fore-and-Aft Rig

Small Hull

Small Square Rig

Tiny Fore-and-Aft Rig

Tiny Hull

Forge

Hours

Recipe Cost (total)

LimestoneLogs, Common Wood

Ore Copper

In the Output column, select items to be made from the drop down list. This contains all Ship Deeds,

In the Runs column, enter the number of runs of each Output recipe. Do not change any of the turquoi

The constituent ingredients, recipe costs and structure hours will be displayed in tables to the right of tThese include all sub-assemblies and their constituent parts except for Ship Deeds required as ingredi

If you already have some component parts made, you can take these into account by entering the quaIt does not matter whether you use each structure's Already Have column or the Already Have in ShiThe Already Have in Shipyard Port table has all items sorted in Inventory order.

Hours: These include the hours required for making all the constituent items, thus for a Ship Deed, the

Hours: Hours are adjusted for advanced structures, labour cost reductions and advanced recipes acc

Hours: It is strongly recommended that for Shipyard hours you declare that you own exactly one shipy

Recipe Cost: As with Hours, this includes making all constituent items. Tax and cost reduction are incl

Partial Recipes: For making constituent items, all times, costs and ingredients are for whole recipe ru

Ship Upgrades: For upgrades such as Mastercraft and Sleek ships, you will also need a deed for the

Hulls, Rigs and Lineship Structure Bundles: You can select these in the Output list. If you do, they

Lignum Vitae and Logs, Fir, Oak and Teak: Quantities in the Lumber Mill table are for the Lumber MLogs, Common Wood: The quantity required is shown only in the Forge table, even though Common

Wood Tar: The quantity required is shown only in the Miscellaneous Items table and not the Textile Mi

Assembly Yard: Recipes will be divided between Forge, Lumber Mill and Textile Mill even if you use a

Notes on using the Already Have in Shipyard Port table:

This table assumes that the Shipyard, Textile Mill and any other structure used to make outfitting are athat some outfittings are made in the Forge and Lumber Mill is generally ignored. Special arrangementAs a general rule if you use more than one port, enter quantites in the Shipyard port in this table (it is e

Ingots, Ores and Limestone: The values you enter in this table are ignored unless you select Yes for

Lignum Vitae and Logs, Fir, Oak and Teak: Quantities are accounted first against Miscellaneous Ite

Make

B


16/232

Ore, Gold

Ore, Iron

Ore, Silver

Ore, Zinc

Anchor

Cannon, Huge

Cannon, Large

Cannon, MediumCannon, Small

Cannon, Swivel Gun

Cannon, Very Small

Ingot, Brass

Ingot, Gold

Ingot, Iron

Ingot, Silver

Nails

Ship Fittings, Brass

Ship Fittings, Iron

uy

Make


17/232

A note to developers:

I have tried to make this page as robust as possible for future changes in recipes elsewhere in the spr

1. If an individual recipe changes on one of the recipe calculation worksheets: No change needed in S

2. If new ship or outfitting recipes are added or recipes are deleted: The Shipyard Recipes table in Dro

It does not matter how many rows of ship recipes there are so long as they all 29 rows of cells apart4: If rows are inserted or deleted from the Ship Deed worksheet, several of the formulae used in this s

3: If ship recipes are moved between rows in the Ship Deeds worksheet: The worksheet identifier (Shi


18/232

Remus


19/232

d Lumber Mill

0Already Have

Hours 0Already Have

0 Recipe Cost 0

0 Lignum Vitae 0

0 Logs, Fir 0

0 Logs, Oak 0

0 Logs, Teak 0

0 Blocks, Lignum Vitae 0

0 Blocks, Oak 0

0 Frame Timber, Lignum Vitae 0

0 Frame Timber, Oak 0

0 Keel Section 00 Mast Section 0

0 Planks, Oak 0

0 Planks, Teak 0

0 Ship Stem 0

0

0 Textile Mill

Hours 0Already Have

Recipe Cost 0

0Already Have

Cotton Fiber 0

0 Leather 0

0 Hemp 00 Cotton, Spun 0

0 Hemp Canvas 0

hipyard-made Shipwright Materials and Outfitting, in that order.

se cells - they will calculate automatically.

e Output list, one for each of the most important structures, plus a Miscellaneous Items table.ents - see Ship Upgrades below

ntities in the yellow cells in the Already Have columns.pyard Port table, or both (the entries are added together in the grey-coloured cells).

Shipyard Hours includes the time to make the hull and rig.

rding to the settings on the Settings and Prices sheets.

ard in the Settings sheet.

uded according to the values entered in the Settings sheet. No other mark up is applied.

s even if the recipe makes more items than are required.

ase ship. If you do already have a deed, you must add the base ship to the Output list. These shi

ill not also appear as Make quantities in the Shipyard table.

ill only. Quantities in the Miscellaneous Items table are those required by all other structures.Wood is required for a few outfittings.

ll table, even though it is needed to make rope and rigging.

n Assembly Yard. Recipe hours will be calculated for an Assembly Yard if you have one and don't

ll in one port, but the Forge and Lumber Mill may be in another - the discrepancys are made for those materials required by different structures in different ports.asier), then enter quantities in the Forge and Lumber Mill port directly in the Forge and Lumber Mil

Forge in Shipyard Port.

s. If you select Yes for Lumber Mill in Shipyard Port, any surplus will be credited to the Lumber M

Buy

M

ake

Bu

y

M


20/232


21/232


22/232


23/232

Already Have in Shipyard Port

Forge in Shipyard Port No

Lumber Mill in Shipyard Port No

Barrel 0

Black Powder 0

Blocks, Lignum Vitae 0

Blocks, Oak 0

Cannon, Huge 0

Cannon, Large 0

Cannon, Medium 0

Cannon, Small 0

Cannon, Swivel Gun 0Cannon, Very Small 0

Cheese, Fine 0

Cotton, Spun 0

Hemp Canvas 0

Hemp Rope 0

Ingot, Brass 0

Ingot, Gold 0

Ingot, Iron 0

Ingot, Silver 0

Leather 0

Nails 0Rum 0

Small Arms 0

s are marked with an asterisk.

have a specialist structure.

l tables.

ill.


24/232

Wine, Fine 0

Wood Tar 0

Cotton Fiber 0

Granite 0

Hemp 0

Lignum Vitae 0

Limestone 0

Logs, Common Wood 0Logs, Fir 0

Logs, Oak 0

Logs, Teak 0

Ore, Copper 0

Ore, Gold 0

Ore, Iron 0

Ore, Silver 0

Ore, Zinc 0

Sulfur 0

Tobacco 0

Anchor 0

Colossal Hull 0

Frame Timber, Lignum Vitae 0

Frame Timber, Oak 0

Huge Hull 0

Huge Square Rig 0

Keel Section 0

Large Fore-and-Aft Rig 0

Large Hull 0

Large Square Rig 0

Lineship Structure Bundle 0

Mast Section 0

Medium Fore-and-Aft Rig 0Medium Hull 0

Medium Square Rig 0

Planks, Oak 0

Planks, Teak 0

Rigging 0

Sailcloth 0

Ship Fittings, Brass 0

Ship Fittings, Iron 0

Ship Provisioning 0

Ship Stem 0

Small Fore-and-Aft Rig 0

Small Hull 0Small Square Rig 0

Tiny Fore-and-Aft Rig 0

Tiny Hull 0

Mark of Victory 0


25/232

hip Deeds the ship recipe now appears.


26/232


27/232


28/232


29/232


30/232


31/232

Start of Standard Recipes

Manufactured 11

Shipwright Mat 11

Item lookup Worksheet Start Row Row/Column

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothingnothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing


nothing nothing


32/232

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing


nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing

nothing nothing


Colossal Hull Shipwright Materials 13

Huge Hull Shipwright Materials 16

Huge Square Rig Shipwright Materials 17

Large Fore-and-Aft Rig Shipwright Materials 19

Large Hull Shipwright Materials 20

Large Square Rig Shipwright Materials 21

Lineship Structure Bundle Shipwright Materials 22

Medium Fore-and-Aft Rig Shipwright Materials 24

Medium Hull Shipwright Materials 25

Medium Square Rig Shipwright Materials 26

Small Fore-and-Aft Rig Shipwright Materials 36Small Hull Shipwright Materials 37

Small Square Rig Shipwright Materials 38

Tiny Fore-and-Aft Rig Shipwright Materials 39

Tiny Hull Shipwright Materials 40

Anchor Shipwright Materials 12

Cannon, Huge Manufactured Goods 17

Cannon, Large Manufactured Goods 18

Cannon, Medium Manufactured Goods 19

Cannon, Small Manufactured Goods 20

Cannon, Swivel Gun Manufactured Goods 21


33/232

Ingot, Brass Manufactured Goods 33

Ingot, Gold Manufactured Goods 34

Ingot, Iron Manufactured Goods 35

Ingot, Silver Manufactured Goods 36

Nails Manufactured Goods 42

Ship Fittings, Brass Shipwright Materials 32

Ship Fittings, Iron Shipwright Materials 33

Blocks, Lignum Vitae Manufactured Goods 15

Blocks, Oak Manufactured Goods 16

Frame Timber, Lignum Vitae Shipwright Materials 15

Frame Timber, Oak Shipwright Materials 14

Keel Section Shipwright Materials 18

Mast Section Shipwright Materials 23

Planks, Oak Shipwright Materials 27

Planks, Teak Shipwright Materials 28

Ship Stem Shipwright Materials 35

Cotton, Spun Manufactured Goods 25

Hemp Canvas Manufactured Goods 31

Hemp Rope Manufactured Goods 32

Rigging Shipwright Materials 30

Sailcloth Shipwright Materials 31


34/232


35/232

Base Structure Adjusted Doubloons Taxes Adjusted Labor Shipyard h Lumber MilTextile Mill

0 0 0


36/232

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 00 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Runs Hours Recipe Co

120 6 1 0 0 0

480 24 1 0 0 0

240 12 1.2 0 0 0

240 12 3 0 0 0

150 8 2 0 0 0

120 6 2 0 0 0


37/232

600 30 2 0 0 0

120 6 4 0 0 0

600 30 4 0 0 0

120 6 2 0 0 0

30 2 0.5 0 0 0

135 7 1 0 0 0

27 1 1 0 0 0

0 0


250 13 1 0 0 0

36 2 1 0 0 0

500 25 4 0 0 0

150 8 1.5 0 0 0

150 8 2 0 0 0

50 3 3 0 0 0

45 2 0.5 0 0 0

150 8 1 0 0 0

50 3 2 0 0 0

0 0


90 5 1 0 0 0

75 4 3 0 0 0

30 2 1 0 0 0

40 2 1 0 0 0

100 5 1 0 0 0

0 0


38/232


39/232

Forge hourShipyard reLumber MilTextile Mill Forge recipAnchor Barrel Black Pow Ship Fitting

0 0 0 0 0 0 0 0 0


40/232

0

0

0

0

0

0

0

0

0

0

00

0

0

0

Ingot, BrasIngot, Iron Limestone Logs, ComLogs, TeakOre, Copp Ore, Gold Ore, Iron Ore, Silver


41/232

0 0 0 0 0 0 0 0 0

Lignum Vit Logs, Fir Logs, Oak Logs, Teak

0 0 0 0

Cotton Fib Leather Hemp Blocks, OaWood Tar Hemp Can Hemp Rope

0 0 0 0 0 0 0


42/232


43/232

Cannon, H Cannon, L Cannon, MCannon, S Cannon, S Cannon, V Cheese, FiColossal H Cotton, Sp

0 0 0 0 0 0 0 0 0


44/232


45/232


46/232


47/232

Frame Tim Frame Tim Granite Hemp Can Hemp Rop Huge Hull Huge SquaIngot, BrasIngot, Cop

0 0 0 0 0 0 0 0 0


48/232


49/232


50/232


51/232


52/232


53/232


54/232


55/232


56/232


57/232


58/232


59/232

Medium HuMedium SqNails Blocks, Oa Planks, Oa Planks, Te Rigging Rum Sailcloth

0 0 0 0 0 0 0 0 0


60/232


61/232


62/232


63/232

Ship ProvisShip Stem Small Arm Small Fore Small Hull Small Squ Sulfur Tiny Fore- Tiny Hull

0 0 0 0 0 0 0 0 0


64/232


65/232


66/232


67/232

Tobacco Wine, Fine Wood Tar Anchor Barrel Black Pow Ship FittingCannon, H

0 0 0


68/232

#N/A #N/A #N/A 0 #N/A

#N/A #N/A #N/A 0 #N/A

#N/A #N/A #N/A #N/A #N/A




#N/A #N/A #N/A 0 #N/A




#N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A




Ingot, BrasIngot, Iron Limestone Logs, Com Logs, Teak

#N/A 0 #N/A #N/A #N/A

0 0 #N/A #N/A 0

0 0 #N/A 0 #N/A

#N/A 0 #N/A 0 #N/A

#N/A 0 #N/A 0 #N/A

#N/A 0 #N/A #N/A #N/A


69/232

#N/A #N/A #N/A

#N/A #N/A #N/A

0 #N/A #N/A

#N/A #N/A #N/A

#N/A 0 #N/A #N/A #N/A

0 #N/A #N/A #N/A #N/A

#N/A 0 #N/A #N/A #N/A

Lignum Vit Logs, Fir Logs, Oak Logs, Teak

0 #N/A #N/A #N/A

#N/A #N/A 0 #N/A

0 #N/A #N/A #N/A

#N/A #N/A 0 #N/A

#N/A #N/A 0 #N/A

#N/A 0 #N/A #N/A

#N/A #N/A 0 #N/A

#N/A #N/A #N/A 0

#N/A #N/A 0 #N/A

Cotton Fib Leather Hemp Blocks, OaWood Tar

0 #N/A #N/A #N/A #N/A

#N/A #N/A 0 #N/A #N/A

#N/A #N/A 0 #N/A 0

#N/A 0 #N/A 0 #N/A



70/232


71/232

Cannon, L Cannon, MCannon, S Cannon, S Cannon, V Cheese, FiColossal HCotton, Sp Frame Tim


72/232

#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0

#N/A #N/A #N/A #N/A #N/A #N/A #N/A 0

#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A








#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A




Ore, Copp Ore, Gold Ore, Iron Ore, Silver Ore, Zinc








73/232

0 #N/A #N/A #N/A 0

#N/A 0 #N/A #N/A #N/A

#N/A #N/A 0 #N/A #N/A

#N/A #N/A #N/A 0 #N/A




Hemp Can Hemp Rope

#N/A #N/A

#N/A 0

0 #N/A


74/232


75/232

Frame Tim Granite Hemp Can Hemp Rop Huge Hull Huge SquaIngot, BrasIngot, Cop Ingot, Gold


76/232

0 #N/A #N/A #N/A #N/A #N/A #N/A

0 #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A


0 #N/A #N/A #N/A #N/A #N/A #N/A


0 #N/A 0 0 #N/A #N/A #N/A


0 #N/A #N/A #N/A #N/A #N/A #N/A


#N/A #N/A #N/A #N/A #N/A #N/A #N/A0 #N/A #N/A #N/A #N/A #N/A #N/A



0 #N/A #N/A #N/A #N/A #N/A #N/A


77/232


78/232


79/232

Ingot, Iron Ingot, SilveShip FittingKeel SectioLarge ForeLarge Hull Large Squ Lignum Vit Blocks, Lig


80/232

#N/A #N/A 0 0 #N/A #N/A

#N/A #N/A 0 0 #N/A #N/A

#N/A #N/A 0 #N/A #N/A 0

#N/A #N/A 0 #N/A #N/A 0

#N/A #N/A 0 0 #N/A #N/A

#N/A #N/A 0 #N/A #N/A #N/A

#N/A #N/A 0 #N/A #N/A 0

#N/A #N/A 0 #N/A #N/A #N/A

#N/A #N/A 0 0 #N/A #N/A

#N/A #N/A 0 #N/A #N/A #N/A

#N/A #N/A 0 #N/A #N/A #N/A#N/A #N/A 0 0 #N/A #N/A

#N/A #N/A 0 #N/A #N/A #N/A

#N/A #N/A 0 #N/A #N/A #N/A

#N/A #N/A 0 0 #N/A #N/A


81/232


82/232


83/232

Lineship StLogs, Com Logs, Fir Logs, Oak Logs, TeakMark of VicMast Secti Medium FoMedium H


84/232

#N/A #N/A #N/A #N/A #N/A #N/A


#N/A #N/A #N/A #N/A #N/A 0

#N/A #N/A #N/A #N/A #N/A 0


#N/A #N/A #N/A #N/A #N/A 0

#N/A 0 0 0 #N/A #N/A

#N/A #N/A #N/A #N/A #N/A 0


#N/A #N/A #N/A #N/A #N/A 0

#N/A #N/A #N/A #N/A #N/A 0#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A 0

#N/A #N/A #N/A #N/A #N/A 0



85/232


86/232


87/232

Medium SqNails Blocks, Oa Planks, Oa Planks, Te Rigging Rum Sailcloth Ship Provi


88/232

0 #N/A 0 0 #N/A #N/A #N/A #N/A

0 #N/A 0 0 #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A 0 #N/A 0 #N/A

#N/A #N/A #N/A #N/A 0 #N/A 0 #N/A

0 #N/A 0 #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A 0 #N/A 0 #N/A

#N/A 0 0 0 #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A 0 #N/A 0 #N/A

0 #N/A 0 #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A 0 #N/A 0 #N/A

#N/A #N/A #N/A #N/A 0 #N/A 0 #N/A0 #N/A 0 #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A 0 #N/A 0 #N/A

#N/A #N/A #N/A #N/A 0 #N/A 0 #N/A

0 #N/A 0 #N/A #N/A #N/A #N/A #N/A


89/232


90/232


91/232

Ship Stem Small Arm Small ForeSmall Hull Small Squ Sulfur Tiny Fore- Tiny Hull Tobacco


92/232

0 #N/A #N/A #N/A

0 #N/A #N/A #N/A

#N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A

0 #N/A #N/A #N/A

#N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A

0 #N/A #N/A #N/A

#N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A0 #N/A #N/A #N/A

#N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A

0 #N/A #N/A #N/A


93/232


94/232


95/232

Wine, Fine Wood Tar


96/232

#N/A #N/A

#N/A #N/A

#N/A #N/A

#N/A #N/A

#N/A #N/A

#N/A #N/A

#N/A #N/A

#N/A #N/A

#N/A #N/A

#N/A #N/A

#N/A #N/A#N/A #N/A

#N/A #N/A

#N/A #N/A

#N/A #N/A


97/232


98/232


99/232

Instructions on using this page:

This sheet enables you to plan your production using almost any combination of structu

This sheet lists every structure except for the Careening Camp and Shipyards.

For each structure, every recipe is listed except for ships, outfittings and gravel. You sh

Take care to only change Yellow, Orange (drop down list) and Red or Green (Yes/No d

If the time taken for all the recipe runs exceeds the Time Period for a structure, the num

Time Period

Use Same Time Period for all Structures? Yes 168Time Period 1 Weeks

SUMMARY

TRADING PROFIT

PLANTATIONS except SUGAR

HUNTING AND FISHING LODGES

PASTURE, SLAUGHTERHOUSE and TANNER

WOOD CAMPS and TAR DISTILLERY

SALTPETER CAVES, SULFUR MINE and POWDER MILL

METAL MINES, LIMESTONE QUARRY and FORGE

GRANITE and MARBLE QUARRY

LUMBER MILL

TEXTILE MILL

VINEYARD and WINERY

SUGAR PLANTATION and SUGAR REFINERY

PROVISIONER and RECRUITMENT OFFICE

The Time Period can be set either the same for all structures or each structure can beRaw Materials structures running only one recipe (ignoring gravel) are assumed to be 1

The Output Quantity always displays the quantity actually produced by that recipe, ev

Need displays the total quantity or an item needed by all the recipes being run in that s

Have is affected by what other structures also use that material. If an item is used by m

Recipe Cost includes Tax and Port Governor-applied Doubloon Cost Reductions.

Unused Recipe Hours are not the same as actual hours as they are affected by the L

Advanced Recipes are automatically used if selected in the Settings box. The setting i

Taxes and Port Governor-applied Labor and Cost Reductions can each be applied


100/232

EURO TRADES

Calculation Data


101/232


102/232

res, with items made in one structure automatically being transferred to another structu

ould use the Shipyard Planner sheet for ships and outfittings.

rop down list) cells. The Turquoise cells display calculated values. Many of the Grey cel

ber of runs of each recipe will be adjusted downwards in proportion to fit within the Tim

Settings

Use Advanced Recipes? No Fixed ValueTax Rates Use Settings Sheet 5

Labor Cost Reductions Use Settings Sheet 0

Doubloon Cost Reductions Use Settings Sheet 0

Number of Structures Used: Cost:


Number of Structures Used: 5 Cost: 18598




Number of Structures Used: 1 Cost: 3440






set individually. Use Same Time Period for all Structures is recommended if you are00% utilised throughout the time period. For all other structures, enter the number ofru

n if some or all of the production is then used in another recipe.

ructure. In the Production Summary tables, Need is the total quantity needed in all reci

ore than one structure, any surplus gets used by each structure in turn. See the comme

bor Modifier for advanced structures and Labor Cost Reductions. There may be unexp

n the Prices sheet is ignored in this sheet.

in three ways: (i) None, (ii) a Fixed Value that applies throughout this sheet, (iii) the Sett


103/232


104/232


105/232

e where they are used.

ls contain hidden formulae.

Period.

Unused Recipe Hours: Lot-Hours:


Unused Recipe Hours: 336 Lot-Hours: 336










orking out an entire production line. ns you wish to make of each recipe.

es run in all structures.

nts (red triangle) in the relevant cells.

cted Unused Recipe Hours due to rounding.

ings Sheet values.


106/232


107/232


108/232


109/232


110/232


111/232

Euro_Trades

European Traders

Mark-Ups

percent (%)db / lot hour

British Trader ReputationRosignol / Port Royal Indifferent

Dutch Trader ReputationOranjestad / Tortuga Indifferent

French Trader ReputationPointe-a-Pitre / Pensacola Indifferent

Spanish Trader ReputationSan Juan / Barilla Indifferent

Calculation Table

IMPORTANT:Values and Costs are calculated using the Tax Rates and the Double Output Recipe Calculations in the Settings sheet.IMPORTANT: Enter Percentage and Doubloon per lot-hour Mark-ups in the table below. These will be used to calculate Cost Per fromIMPORTANT: Trading and Cost Per from Manufacturing. They do not effect the Euro Trader calculations in the Prices sheet.

Turn-

ins

Turn

-ins

Turn

-ins

Turn

-in

s


112/232

Commendation Exchange

Page 112 of 232

Commendation Exchanges

Mark-Ups

percent (%) 0

db / lot hour

Commendation Exchange (Nationals)

Quartermaster (Pirates)

IMPORTANT: Values are calculated using the Tax Rates selected in the 'Settings' tab.IMPORTANT: Enter Percentage and Doubloon per lot-hour Mark-ups in the table below. These will be used toIMPORTANT: calculate Values


113/232

Ship Deed Base Deed Cost

'Abaddon's Will' Refit Galleon 'San Mateo' Galleon (Captured) 2,4

'Abaddon's Will' Refit Galleon (CT Mags) 'San Mateo' Galleon (Captured) 2,4

'Achilles' Privateer Frigate 'Myrmidon' Frigate 31,0

'Archelon' Frigate 'Deliverance' Frigate 27,6

'Arrow' Privateer Frigate 'Cerberus' Frigate 10,1'Bahamut' Refit Bark 'Leviathan' Bark (Captured) 3,1

'Bahamut' Refit Bark (Bucc Mags) 'Leviathan' Bark (Captured) 3,1

'Bloody Dagger' Refit Frigate 'Defiant' Frigate (Captured) 1,8

'Couronne' Galleon 'Couronne' Galleon, Uncertified Deed 1,623,0

'Couronne' Galleon (FT Mags) 'Couronne' Galleon, Uncertified Deed 1,623,0

'Cursed Blade' Refit Frigate 'Myrmidon' Frigate (Captured) 1,9

'Discovery' Privateer Frigate 'Raa' Frigate 13,2

'Discovery' Privateer Frigate (Priv Mags) 'Raa' Frigate 13,2

'Dromedary' Hellbrand Indiaman 'Dromedary' Indiaman 4,9

'Expedition' Privateer Packet-Boat 'Hermes' Packet-Boat 4,7

'Falcon' Naval Frigate 'Stralsund' Frigate 12,0

'Fallen' Refit Snow 'Curieuse' Snow (Captured) 7

'Gallant' Naval Frigate 'Defiant' Frigate 31,8

'Gallant' Naval Frigate (NO Mags) 'Defiant' Frigate 31,8

'Hercules' Heavy Frigate 'Hercules' Heavy Frigate, Uncertified Deed 366,5'Hercules' Heavy Frigate (Bucc Mags) 'Hercules' Heavy Frigate, Uncertified Deed 366,5

'Hercules' Mastercraft Frigate 'Hercules' Mastercraft Frigate, Uncertified Deed 1,135,5

'Hercules' Pirate Frigate 'Hercules' Pirate Frigate, Uncertified Deed 1,099,3

'Hercules' Sleek Frigate 'Hercules' Sleek Frigate, Uncertified Deed 363,5

'Hercules' Sleek Frigate (Priv / CT Mags) 'Hercules' Sleek Frigate, Uncertified Deed 363,5

'Hyperion' Refit Frigate 'Poseidon' Fourth Rate 469,1

'Intrepid' Privateer Frigate 'Capricieux' Mastercraft Frigate 58,6

'Intrepid' Privateer Frigate (Priv Mags) 'Capricieux' Mastercraft Frigate 58,6

'Khan' Flute 'Sultan' Flute 15,7

'Lancer' Naval Cutter 'Mediator' Cutter 4,0

'Macedon' Hunter's Fourth Rate 'Alexander' Fourth Rate 93,1

'Mercy' Naval Frigate 'Defiant' Mastercraft Frigate 59,8

'Mercy' Naval Frigate (NO Mags) 'Defiant' Mastercraft Frigate 59,8

'Monarch' Indiaman 'Mignone' Indiaman 15,0

'Mont Blanc' Indiaman 'Oliphant' Mastercraft Indiaman 59,4'Neptune's Disgrace' Refit Galleon 'Santiago' Galleon (Captured) 1,3

'Neptune's Disgrace' Refit Galleon (Pirate Mags) 'Santiago' Galleon (Captured) 1,3

'Reaper's Grasp' Refit Bark 'Agamemnon' Bark (Captured) 1,3

'Reason' Naval Fourth Rate 'Mordaunt' Fourth Rate 73,2

'Red Devil' Xebec 'Arcadia' Mastercraft Xebec (Captured) 2,4

'San Mateo' Heavy Galleon 'San Mateo' Heavy Galleon, Uncertified Deed 358,5

'San Mateo' Heavy Galleon (FT Mags) 'San Mateo' Heavy Galleon, Uncertified Deed 358,5

'San Mateo' Trader's Galleon 'San Mateo' Trader's Galleon, Uncertified Deed 516,2

'San Mateo' Trader's Galleon (FT Mags) 'San Mateo' Trader's Galleon, Uncertified Deed 516,2

'Treason' Pirate Flagship 'Wenden' Third Rate, Uncertified Deed 2,895,7

'Trinidad' Frigate 'Conquistador' Frigate 28,6

'Valiant' Third Rate 'Valiant' Third Rate, Uncertified Deed 1,189,3

'Valiant' Third Rate (NO Mags) 'Valiant' Third Rate, Uncertified Deed 1,189,3

'Wenden' Third Rate 'Wenden' Third Rate, Uncertified Deed 2,895,7

Refit

Refit: Buccaneer 'Leviathan' Bark (Captured)

Refit: Buccaneer 'Leviathan' Bark (Captured) (Bucc Mags)

Refit: Buccaneer 'Poseidon' Fourth Rate

Refit: Buccaneer 'Wenden' Third Rate

Refit: 'Conquistador' Frigate

Refit: Cutthroat 'Arcadia' Mastercraft Xebec (Captured)

Refit: Cutthroat 'Defiant' Frigate (Captured)

Refit: 'Deliverance' Frigate

Refit: Freetrader 'Dromedary' Indiaman

Refit: Freetrader 'Mignone' Indiaman

Refit: Freetrader 'Oliphant' Mastercraft Indiaman

Refit: Freetrader 'Sultan' Flute

Refit: Naval 'Alexander' Fourth RateRefit: Naval 'Defiant' Frigate

Refit: Naval 'Defiant' Frigate (NO Mags)

Refit: Naval 'Defiant' Mastercraft Frigate


114/232

Writ

Writ 'Couronne' Galleon

Writ 'Couronne' Galleon (FT Mags)

Writ 'Hercules' Heavy Frigate

Writ 'Hercules' Heavy Frigate (Bucc Mags)Writ 'Hercules' Mastercraft Frigate

Writ 'Hercules' Pirate Frigate

Writ 'Hercules' Sleek Frigate

Writ 'Hercules' Sleek Frigate (Priv / CT Mags)

Writ 'Invincible' First Rate

Writ 'Prince' First Rate

Writ 'San Mateo' Heavy Galleon

Writ 'San Mateo' Heavy Galleon (FT Mags)

Writ 'San Mateo' Trader's Galleon

Writ 'San Mateo' Trader's Galleon (FT Mags)

Writ 'Trinity' Second Rate

Writ 'Triumphant' Second Rate

Writ 'Valiant' Third Rate

Writ 'Valiant' Third Rate (NO Mags)

Writ 'Wenden' Third Rate


115/232


116/232

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.000.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00


117/232

Bob the Buil

Structure Setup

Structure 1 Pasture

Structure 2 Pasture

Structure 3 Slaughterhouse

Structure 4 Tanner

Structure 5 Tanner

Structure 6

Structure 7

Structure 8

Structure 9

Structure 10

Mark-Ups

percent (%) 50

db / lot hour

INFO: This tool is to help you in building structures. Choose structures under "be calculated. Base costs of structure deeds and ingredients are calculated incan apply Mark-Ups by entering values in the Mark-Ups table. These are appli


118/232

er

MaterialsItem Quantity

Granite 15

Gravel 24

Hemp Rope 0

Ingot, Brass 0

Ingot, Iron 3

Ingot, Silver 0

Leather 0

Blocks, Lignum Vitae 0

Limestone 0

Livestock 20

Logs, Common Wood 50

Logs, Oak 0Logs, Teak 0

Marble 0

Blocks, Oak 0

Ore, Copper 0

Costs

Building Fee 5000

Ingredient Costs 1642

Deed Costs 1144

Grand Total7786

Structure Setup" and all the building materials and costs willexactly the same way as they are in the Prices sheet. Youed to both the structure deed and the materials.


119/232

1/17/2011

## Society Eco##

So

So

M

Eco

INFO: Within "Society Economy Administration" you can keep track of the structures that arand alter the details of each economy setup. Please have a closer look at the comments to get

INFO: In the "Society Orders" table you can keep track of any orders you get - either from socrecipes, purchase prices and use of Euro trades selected in the Settings and Prices tabs.

INFO: If you keep any items in stock for other people, for example for your society mates, you

INFO: The ingame society list is not that powerfull, as everybody should have realized allrea

INFO: Within the "Econ Lot Trading" section you can keep track of any information needed, ifoffering to produce on a specific server for another person while he is running his slots at yourcontact with all the players you are sharing with.


120/232


121/232


122/232

omy Administration

iety Orders

ciety Stock

ember List

Lot Trading

available within your society. You can expand this table using the buttons on the left hand side, to seedetailed information regarding the all the functions.

iety members or other players. Note: All prices are calculated using the structures, tax rates, advanced

an use the "Society Stock" table to keep track of it.

y. The "Member List" table should help larger society to keep track of the members and all their toons.

you "share" economy slots with players from other servers. Sharing economy slots means you areserver for you. We recommend to use XFIRE (www.xfire.com) or another instant messanger to keep in


123/232


124/232


125/232


126/232


127/232


128/232

Structure Upkeep/Week Lots Used Labor Multiplier Port Reso

Advanced Forge 400 1 0.80 River

Advanced Logging Camp, Ironwood 400 1 0.80 River & Fo

Advanced Logging Camp, Oak 200 1 0.80 River & Fo

Advanced Logging Camp, Teak 400 1 0.80 River & Fo

Advanced Lumber Mill 200 1 0.80 River

Advanced Mine, Copper 200 1 0.80 River & Co

Advanced Mine, Gold 1,000 1 0.80 River & Go

Advanced Mine, Iron 400 1 0.80 River & Iro

Advanced Mine, Zinc 400 1 0.80 River & Zin

Advanced Plantation, General 200 1 0.80 River & Fe

Advanced Plantation, Sugar 400 1 0.80 River & Fe

Advanced Quarry, Granite 200 1 0.80 River & Gr

Advanced Quarry, Limestone 200 1 0.80 River & LimAdvanced Quarry, Marble 400 1 0.80 River & Ma

Advanced Shipyard, Medium 800 2 0.80 River & Na

Advanced Shipyard, Small 400 1 0.80 River

Advanced Sugar Refinery 400 1 0.80 River

Advanced Textile Mill 400 1 0.80 River

Assembly Yard 1,000 1 1.00 River

Careening Camp 400 2 1.00

Draughtsman's Office 100 1 1.00

Fishing Lodge 200 1 1.00

Forge 400 1 1.00

Hunting Lodge 200 1 1.00 Abundant G

Logging Camp, Fir 200 1 1.00 Forest, Fir

Logging Camp, Ironwood 400 1 1.00 Forest, Iron

Logging Camp, Oak 200 1 1.00 Forest, Oa

Logging Camp, Teak 400 1 1.00 Forest, TeaLumber Mill 200 1 1.00

Master Draughtsman's Office 200 1 1.00

Master Shipyard, Large 25,000 4 0.40 Deep Natu

Mine, Copper 200 1 1.00 Copper De

Mine, Gold 1,000 1 1.00 Gold Depo

Mine, Iron 400 1 1.00 Iron Depos

Mine, Silver 400 1 1.00 Silver Dep

Mine, Sulfur 400 1 1.00 Sulfur Dep

Mine, Zinc 400 1 1.00 Zinc Depos

Pasture 200 1 1.00 Fertile Soil

Plantation, Cacao 200 1 1.00 Fertile Soil

Plantation, Coffee 400 1 1.00 Fertile Soil

Plantation, Cotton 200 1 1.00 Fertile Soil

Plantation, General 200 1 1.00 Fertile Soil

Plantation, Prickly Pear 400 1 1.00 Fertile SoilPlantation, Sugar 400 1 1.00 Fertile Soil

Plantation, Tobacco 400 1 1.00 Fertile Soil

Powder Mill 400 1 1.00

Provisioner 200 1 1.00

Quarry, Granite 200 1 1.00 Granite

Quarry, Limestone 200 1 1.00 Limestone

Quarry, Marble 400 1 1.00 Marble De

Recruitment Office 100 1 1.00

Saltpeter Caves 200 1 1.00 Guano Cav

Shipyard, Large 1,200 3 1.00 Deep Natu

Shipyard, Medium 800 2 1.00 Natural Ha

Shipyard, Small 400 1 1.00

Slaughterhouse 200 1 1.00

Sugar Refinery 400 1 1.00

Tanner 200 1 1.00

Tar Distillery 200 1 1.00

Textile Mill 200 1 1.00


129/232

Recipe Output Quantity Base Struc

Draft Advanced Forge Plans Deed: Advanced Forge 1 Master Draughtsman's

Draft Advanced Ironwood Logging Camp Plans Deed: Advanced Logging Camp, Ironwood 1 Master Draughtsman'

Draft Advanced Oak Logging Camp Plans Deed: Advanced Logging Camp, Oak 1 Master Draughtsman's

Draft Advanced Teak Logging Camp Plans Deed: Advanced Logging Camp, Teak 1 Master Draughtsman's

Draft Advanced Lumber Mill Plans Deed: Advanced Lumber Mill 1 Master Draughtsman's

Draft Advanced Copper Mine Plans Deed: Advanced Mine, Copper 1 Master Draughtsman's

Draft Advanced Gold Mine Plans Deed: Advanced Mine, Gold 1 Master Draughtsman's

Draft Advanced Iron Mine Plans Deed: Advanced Mine, Iron 1 Master Draughtsman's

Draft Advanced Zinc Mine Plans Deed: Advanced Mine, Zinc 1 Master Draughtsman's

Draft Advanced Plantation Plans Deed: Advanced Plantation, General 1 Master Draughtsman's

Draft Advanced Sugar Plantation Plans Deed: Advanced Plantation, Sugar 1 Master Draughtsman's

Draft Advanced Granite Quarry Plans Deed: Advanced Quarry, Granite 1 Master Draughtsman's

Draft Advanced Limestone Quarry Plans Deed: Advanced Quarry, Limestone 1 Master Draughtsman's

Draft Advanced Marble Quarry Plans Deed: Advanced Quarry, Marble 1 Master Draughtsman's

Draft Advanced Medium Shipyard Plans Deed: Advanced Shipyard, Medium 1 Master Draughtsman's

Draft Advanced Small Shipyard Plans Deed: Advanced Shipyard, Small 1 Master Draughtsman's

Draft Advanced Sugar Refinery Plans Deed: Advanced Sugar Refinery 1 Master Draughtsman's

Draft Advanced Textile Mill Plans Deed: Advanced Textile Mill 1 Master Draughtsman's

Draft Assembly Yard Plans Deed: Assembly Yard 1 Master Draughtsman's

Draft Draughtsman's Office Plans Deed: Draughtsman's Office 1 Draughtsman's OfficeDraft Fishing Lodge Plans Deed: Fishing Lodge 1 Draughtsman's Office

Draft Forge Plans Deed: Forge 1 Draughtsman's Office

Draft Hunting Lodge Plans Deed: Hunting Lodge 1 Draughtsman's Office

Draft Fir Logging Camp Plans Deed: Logging Camp, Fir 1 Draughtsman's Office

Draft Ironwood Logging Camp Plans Deed: Logging Camp, Ironwood 1 Draughtsman's Office

Draft Oak Logging Camp Plans Deed: Logging Camp, Oak 1 Draughtsman's Office

Draft Teak Logging Camp Plans Deed: Logging Camp, Teak 1 Draughtsman's Office

Draft Lumber Mill Plans Deed: Lumber Mill 1 Draughtsman's Office

Draft Master Draughtsman's Office Plans Deed: Master Draughtsman's Office 1 Draughtsman's Office

Draft Master Large Shipyard Plans Deed: Master Shipyard, Large 1 Master Draughtsman's

Draft Copper Mine Plans Deed: Mine, Copper 1 Draughtsman's Office

Draft Gold Mine Plans Deed: Mine, Gold 1 Draughtsman's Office

Draft Iron Mine Plans Deed: Mine, Iron 1 Draughtsman's Office

Draft Silver Mine Plans Deed: Mine, Silver 1 Draughtsman's Office

Draft Sulfur Excavation Plans Deed: Mine, Sulfur 1 Draughtsman's OfficeDraft Zinc Mine Plans Deed: Mine, Zinc 1 Draughtsman's Office

Draft Pasture Plans Deed: Pasture 1 Draughtsman's Office

Draft Cacao Plantation Plans Deed: Plantation, Cacao 1 Draughtsman's Office

Draft Coffee Plantation Plans Deed: Plantation, Coffee 1 Draughtsman's Office

Draft Cotton Plantation Plans Deed: Plantation, Cotton 1 Draughtsman's Office

Draft Plantation Plans Deed: Plantation, General 1 Draughtsman's Office

Draft Cochineal Harvest Plans Deed: Plantation, Prickly Pear 1 Draughtsman's Office

Draft Sugar Plantation Plans Deed: Plantation, Sugar 1 Draughtsman's Office

Draft Tobacco Plantation Plans Deed: Plantation, Tobacco 1 Draughtsman's Office

Draft Powder Mill Plans Deed: Powder Mill 1 Master Draughtsman's

Draft Provisioner Plans Deed: Provisioner 1 Draughtsman's Office

Draft Granite Quarry Plans Deed: Quarry, Granite 1 Draughtsman's Office

Draft Limestone Quarry Plans Deed: Quarry, Limestone 1 Draughtsman's Office

Draft Marble Quarry Plans Deed: Quarry, Marble 1 Draughtsman's Office

Draft Recruitment Office Plans Deed: Recruitment Office 1 Draughtsman's OfficeDraft Saltpeter Harvest Plans Deed: Saltpeter Caves 1 Draughtsman's Office

Draft Large Shipyard Plans Deed: Shipyard, Large 1 Master Draughtsman's

Draft Medium Shipyard Plans Deed: Shipyard, Medium 1 Master Draughtsman's

Draft Small Shipyard Plans Deed: Shipyard, Small 1 Draughtsman's Office

Draft Slaughterhouse Plans Deed: Slaughterhouse 1 Draughtsman's Office

Draft Sugar Refinery Plans Deed: Sugar Refinery 1 Master Draughtsman's

Draft Tannery Plans Deed: Tanner 1 Draughtsman's Office

Draft Tar Distillery Plans Deed: Tar Distillery 1 Draughtsman's Office

Draft Textile Mill Plans Deed: Textile Mill 1 Master Draughtsman's

Draft Vineyard Plans Deed: Vineyard 1 Draughtsman's Office

Draft Winery Plans Deed: Winery 1 Master Draughtsman's

Draft Cochineal Harvest Plans Deed: Plantation, Prickly Pear 1 Draughtsman's Office


130/232

Advanced Recipe Output #1 Quantity Output #2 Qty Base Structure

Advanced Lignum Vitae Harvest Lignum Vitae 10 Logging Camp, Ironwood Loggi

Advanced Teak Harvest Logs, Teak 10 Logging Camp, Teak Loggi

Advanced Gold Mining Ore, Gold 10 Mine, Gold Mine,

Advanced Zinc Mining Ore, Zinc 10 Mine, Zinc Mine,

Advanced Sugarcane Harvest Sugarcane 10 Plantation, Sugar PlantaRecipe Output #1 Quantity Output #2 Qty Base Structure

Harvest Cacao Cacao 10 Plantation, Cacao Planta

Harvest Cochineal Cochineal 5 Plantation, Prickly Pear Planta

Harvest Coffee Coffee 5 Plantation, Coffee Planta

Harvest Cotton Cotton Fiber 10 Plantation, Cotton Planta

Net Fish Fish, Fresh 10 Fishing Lodge Fishin

Hunt Game Game Animals 8 Hunting Lodge Hunti

Quarry Granite Granite 5 Gravel 1 Quarry, Granite Quarr

Excavate Gravel Gravel 5 Quarry, Limestone Quarr

Harvest Hemp Hemp 10 Plantation, General Planta

Harvest Lignum Vitae Lignum Vitae 10 Logging Camp, Ironwood Loggi

Quarry Limestone Limestone 10 Gravel 2 Quarry, Limestone Quarr

Breed Cattle Livestock 2 Pasture Pastu

Harvest Common Wood Logs, Common Wood 20 Logging Camp, Oak Loggi

Harvest Fir Logs, Fir 10 Logging Camp, Fir LoggiHarvest Oak Logs, Oak 10 Logging Camp, Oak Loggi

Harvest Teak Logs, Teak 10 Logging Camp, Teak Loggi

Quarry Marble Marble 5 Gravel 1 Quarry, Marble Quarr

Mine Copper Ore, Copper 10 Mine, Copper Mine,

Mine Gold Ore, Gold 10 Mine, Gold Mine,

Mine Iron Ore, Iron 10 Mine, Iron Mine,

Mine Silver Ore, Silver 10 Mine, Silver Mine,

Mine Zinc Ore, Zinc 10 Mine, Zinc Mine,

Harvest Beans Sack of Beans 10 Plantation, General Planta

Extract Saltpeter Saltpeter 5 Saltpeter Caves Saltpe

Harvest Sugarcane Sugarcane 10 Plantation, Sugar Planta

Excavate Sulfur Sulfur 5 Mine, Sulfur Mine,

Harvest Tobacco Tobacco 10 Plantation, Tobacco Planta

Harvest Wheat Wheat 10 Plantation, General Planta

Harvest Grapes Wine Grapes 10 Vineyard Viney


131/232

Advanced Recipe Output #1 Quantity Output #2

Advanced Lignum Blocks Blocks, Lignum Vitae 5

Advanced Huge Cannon Construction Cannon, Huge 1Advanced Large Cannon Construction Cannon, Large 2

Advanced Fine Cheesemaking Cheese, Fine 1

Advanced Skinning, Furs Crate of Furs 1

Advanced Brass Smelting Ingot, Brass 2

Advanced Iron Smelting Ingot, Iron 10

Advanced Rum Distilling Rum 8

Advanced Fine Wine Fermenting Wine, Fine 1

Recipe Output #1 Quantity Output #2

Craft Barrel Barrel 10

Butcher Beef 2nd output for vlookup Beef 4 Crate of Hides from Livesto

Mill Black Powder Black Powder 8

Manufacture Blocks, Lignum Vitae Blocks, Lignum Vitae 5

Manufacture Blocks, Oak Blocks, Oak 5

Forge Cannon, Huge Cannon, Huge 1

Forge Cannon, Large Cannon, Large 2

Forge Cannon, Medium Cannon, Medium 4

Forge Cannon, Small Cannon, Small 5

Forge Swivel Gun Cannon, Swivel Gun 8

Forge Cannon, Very Small Cannon, Very Small 6

Cheesemaking, Common Cheese, Common 4

Cheesemaking, Fine Cheese, Fine 1

Spin Cotton Cotton, Spun 10

Skin Game Furs Crate of Furs 1

Skin Game Hides Crate of Hides from Game Animals 2

Butcher Beef Crate of Hides from Livestock 4 Beef

Cure Fish Fish, Cured 20

Bake Bread Hardtack 10

Weave Canvas Hemp Canvas 5

Braid Rope Hemp Rope 5

Smelt Brass Ingot, Brass 2

Refine Gold Ingot, Gold 5

Smelt Iron Ingot, Iron 10

Smelt Silver Ingot, Silver 2

Cure Hides from Game Animals Leather from Game Animals 10

Cure Hides From Livestock Leather from Livestock 10

Cure Game Meat, Cured From Game Animals 2

Cure Beef Meat, Cured from Livestock 4

Refine Sugar 2nd output for vlookup Molasses 10 Sugar, Refined

Forge Nails Nails 5

Distill Rum Rum 8

Craft Small Arms Small Arms 1

Refine Sugar Sugar, Refined 10 Molasses

Ferment Wine, Common Wine, Common 10

Ferment Wine, Fine Wine, Fine 1Distill Tar Wood Tar 5


132/232

Advanced Recipe Output Quantity

Advanced Anchor Forging Anchor 1

Advanced Oak Frame Timber Frame Timber, Oak 1

Advanced Lignum Frame Timber Frame Timber, Lignum Vitae 1

Advanced Huge Hull Construction Huge Hull 1

Advanced Keel Sawing Keel Section 1

Advanced Large Hull Construction Large Hull 1

Advanced Mast Cutting Mast Section 1

Advanced Sail Stitching Sailcloth 1

Advanced Provisioning Ship Provisioning 1

Recipe Output Quantity

Forge Anchor Anchor 1

Construct Colossal Hull Colossal Hull 1

Saw Frame Timber, Oak Frame Timber, Oak 1

Saw Frame Timber, Lignum Vitae Frame Timber, Lignum Vitae 1

Construct Huge Hull Huge Hull 1

Construct Huge Square Rig Huge Square Rig 1

Saw Keel Keel Section 1

Construct Large Fore-and-Aft Rig Large Fore-and-Aft Rig 1

Construct Large Hull Large Hull 1

Construct Large Square Rig Large Square Rig 1

Lineship Structural Materials Lineship Structure Bundle 1

Cut Mast Section Mast Section 1

Construct Medium Fore-and-Aft Rig Medium Fore-and-Aft Rig 1Construct Medium Hull Medium Hull 1

Construct Medium Square Rig Medium Square Rig 1

Mill Planks, Oak Planks, Oak 10

Mill Planks, Teak Planks, Teak 10

Construct Refit: 'Mystique' Poleacre Refit: 'Mystique' Poleacre 1

Knot Rigging Rigging 5

Stitch Sailcloth Sailcloth 1

Forge Brass Fittings Ship Fittings, Brass 5

Forge Iron Fittings Ship Fittings, Iron 5

Pack Ship Provisions Ship Provisioning 1

Saw Stem Ship Stem 2

Construct Small Fore-and-Aft Rig Small Fore-and-Aft Rig 1

Construct Small Hull Small Hull 1

Construct Small Square Rig Small Square Rig 1

Construct Tiny Fore-and-Aft Rig Tiny Fore-and-Aft Rig 1Construct Tiny Hull Tiny Hull 1

Bundle Unrest Supplies, Food Unrest Supplies, Food 1

Bundle Unrest Supplies, Luxuries Unrest Supplies, Luxuries 1

Bundle Unrest Supplies, Metal Unrest Supplies, Metal 1

Bundle Unrest Supplies, Textiles Unrest Supplies, Textiles 1

Bundle Unrest Supplies, Weapons Unrest Supplies, Weapons 1

Bundle Unrest Supplies, Wood Unrest Supplies, Wood 1


133/232

Advanced Recipe Output Quantity Base Structure Structure Used U

Advanced Bronze Round Shot Crafting Crate of Bronze Round Shot 10 Forge Forge

Recipe Output Quantity Base Structure Structure Used U

Craft Bar Shot Crate of Bar Shot 10 Forge Forge

Craft Bronze Round Shot Crate of Bronze Round Shot 10 Forge Forge

Craft Canister Shot Crate of Canister Shot 10 Forge ForgeCraft Chain Shot Crate of Chain Shot 10 Forge Forge

Craft Grapeshot Crate of Grape Shot 10 Forge Forge

Craft Round Shot Crate of Heavy Round Shot 10 Forge Forge

Craft Langridge Crate of Langridge 15 Forge Forge

Craft Star Shot Crate of Star Shot 10 Forge Forge

Craft Stone Shot Crate of Stone Shot 15 Forge Forge


134/232

Recipe Output Quantity Base Str

Admiral's Overhaul, First-Rate Admiral's Overhaul, First-Rate 5 Lumber M

Admiral's Overhaul, Well-made Admiral's Overhaul, Well-made 5 Lumber MCraft Bandages Bandages 10 Textile Mi

Craft Coarse Powder Charge Gunpowder (Coarse-Grained) 20 Powder M

Craft Fine Powder Charge Gunpowder (Fine-Grained) 20 Powder M

Craft Precise Powder Charge Gunpowder (Pre-Measured) 20 Powder M

Coarse-Grained Gunpowder, First-Rate Gunpowder, First-Rate (Coarse-Grained) 5 Powder M

Fine-Grained Gunpowder, First-Rate Gunpowder, First-Rate (Fine-Grained) 5 Powder M

Pre-Measured Gunpowder, First-Rate Gunpowder, First-Rate (Pre-Measured) 5 Powder M

Hull Patch, First-Rate Hull Patch, First-Rate 5 Lumber M

Emergency Hull Patch 4 Hull Patch, Improved 10 Lumber M

Emergency Hull Patch 2 Hull Patch, Inferior 10 Lumber M

Emergency Hull Patch 5 Hull Patch, Quality 10 Lumber M

Emergency Hull Patch 1 Hull Patch, Rough 10 Lumber M

Emergency Hull Patch 3 Hull Patch, Standard 10 Lumber M

Hull Patch, Well-made Hull Patch, Well-made 5 Lumber M

Fortified Wine Ration, First-Rate Keg of Fortified Wine, First-Rate 5 Sugar Ref

Fortified Wine Ration, Well-made Keg of Fortified Wine, Well-made 5 Sugar Ref

Emergency Rum Ration 4 Keg of Rum, Improved 10 Sugar Ref

Emergency Rum Ration 2 Keg of Rum, Inferior 10 Sugar Ref

Emergency Rum Ration 5 Keg of Rum, Quality 10 Sugar Ref

Emergency Rum Ration 1 Keg of Rum, Rough 10 Sugar Ref

Emergency Rum Ration 3 Keg of Rum, Standard 10 Sugar Ref

Mast Brace, First-Rate Mast Brace, First-Rate 5 Lumber M

Emergency Mast Brace 4 Mast Brace, Improved 10 Lumber M

Emergency Mast Brace 2 Mast Brace, Inferior 10 Lumber M

Emergency Mast Brace 5 Mast Brace, Quality 10 Lumber M

Emergency Mast Brace 1 Mast Brace, Rough 10 Lumber M

Emergency Mast Brace 3 Mast Brace, Standard 10 Lumber M

Mast Brace, Well-made Mast Brace, Well-made 5 Lumber M

Craft Smelling Salts Smelling Salts 5 Provisione

Spare Guns, First-Rate Spare Guns, First-Rate 5 Forge

Spare Guns 4 Spare Guns, Improved 5 Forge

Spare Guns 2 Spare Guns, Inferior 5 Forge

Spare Guns 5 Spare Guns, Quality 5 Forge

Spare Guns 1 Spare Guns, Rough 5 Forge

Spare Guns 3 Spare Guns, Standard 5 Forge

Spare Guns, Well-made Spare Guns, Well-made 5 Forge

Structural Brace, First-Rate Structural Brace, First-Rate 5 Lumber M

Structural Brace 4 Structural Brace, Improved 5 Lumber M

Structural Brace 2 Structural Brace, Inferior 5 Lumber M

Structural Brace 5 Structural Brace, Quality 5 Lumber M

Structural Brace 1 Structural Brace, Rough 5 Lumber M

Structural Brace 3 Structural Brace, Standard 5 Lumber M

Structural Brace, Well-made Structural Brace, Well-made 5 Lumber M


135/232

Recipe Output Quantity Base Structure Structure Used Upkeep Recipe

Recruit Expert Captain Expert Captain 1 Recruitment Office Recruitment Office 1.79

Recruit Expert Carpenter Expert Carpenter 1 Recruitment Office Recruitment Office 1.79

Recruit Expert Gunner Expert Gunner 1 Recruitment Office Recruitment Office 2.38

Recruit Expert Mercenary Expert Mercenary 1 Recruitment Office Recruitment Office 1.19Recruit Expert Sailmaster Expert Sailmaster 1 Recruitment Office Recruitment Office 0.60


136/232

Ship Deeds

Page 136 of 232

Recipe 'Agamemnon' Bark 'Alexander' Fourth Rate

Output 'Agamemnon' Bark 'Alexander' Fourth Rate

Quantity 3 2

Base Structure Shipyard, Medium Shipyard, Large

Structure Used Shipyard, Medium Shipyard, Large

Upkeep 85.71 257.14

Recipe Labor 18.00 36.00

Adjusted Labor 18.00 36.00

Doubloons 1,000 60,000

Adjusted Doubloons 1,000 60,000

Qty Cost Labor Qty Cost

Ingredient 1 Anchor 3 1,118 10.20 Anchor 8 2,980

Ingredient 2 Cannon, Large 2 2,623 17.70 Cannon, Large 24 31,480

Ingredient 3 Cannon, Small 16 4,468 45.60 Cannon, Medium 2 1,111

Ingredient 4 Cannon, Swivel Gun 4 310 3.40 Cannon, Small 32 8,937

Ingredient 5 Cannon, Very Small 12 1,821 19.00 Cannon, Swivel Gun 6 464

Ingredient 6 Granite 8 30 1.46 Colossal Hull 1 45,366

Ingredient 7 Large Hull 1 14,837 246.00 Granite 22 82

Ingredient 8 Medium Square Rig 1 3,700 68.59 Huge Square Rig 1 17,423

Ingredient 9 Ship Provisioning 1 741 31.60 Ship Provisioning 20 14,812

Ingredient 10 Sulfur 2 20 1.60 Sulfur 4 40

Ingredient 11 Wood Tar 4 145 4.32 Wood Tar 8 290

Ingredient 12

Ingredient 13

Ingredient 14

Ingredient Cost 29,812.86 122,986.07

Taxes 50 3000

Cost Per 10,316.19 93,121.61

Total Labor 161.82 970.24

Recipe 'Hercules' Frigate 'Hercules' Heavy Frigate

Output 'Hercules' Frigate 'Hercules' Heavy Frigate, Uncertified Deed

Quantity 2 1

Base Structure Shipyard, Large Shipyard, Large

Structure Used Shipyard, Large Shipyard, Large

Upkeep 171.43 14.29

Recipe Labor 24.00 2.00Adjusted Labor 24.00 2.00

Doubloons 6,400 500

Adjusted Doubloons 6,400 500


Ingredient 1 Anchor 4 1,490 13.60 'Hercules' Frigate 1 36,771

Ingredient 2 Cannon, Large 24 31,480 212.40 Blocks, Lignum Vitae 3 791

Ingredient 3 Cannon, Medium 4 2,223 22.40 Cannon, Large 4 5,247

Ingredient 4 Cannon, Small 12 3,351 34.20 Lineship Structure Bundle 1 318,960

Ingredient 5 Cannon, Swivel Gun 8 619 6.80 Planks, Teak 12 701

Ingredient 6 Granite 14 52 2.55 Ship Fittings, Brass 3 3,514

Ingredient 7 Large Hull 1 14,837 246.00

Ingredient 8 Large Square Rig 1 8,565 167.17

Ingredient 9 Ship Provisioning 5 3,703 158.00

Ingredient 10 Sulfur 4 40 3.20

Ingredient 11 Wood Tar 8 290 8.64Ingredient 12

Ingredient 13

Ingredient 14

Ingredient Cost 66,651.16 365,984.73

Taxes 320 25

Cost Per 36,771.29 366,524.01

Total Labor 473.48 2,245.42

Recipe 'Oliphant' Heavy Indiaman 'Oliphant' Indiaman

Output 'Oliphant' Heavy Indiaman 'Oliphant' Indiaman

Quantity 1 2

Base Structure Shipyard, Large Shipyard, Large


137/232

Ship Deeds

Page 137 of 232

Structure Used Shipyard, Large Shipyard, Large

Upkeep 14.29 171.43

Recipe Labor 2.00 24.00

Adjusted Labor 2.00 24.00

Doubloons 1,000 6,400

Adjusted Doubloons 1,000 6,400


Ingredient 1 'Oliphant' Indiaman 1 33,515 479.11 Anchor 4 1,490

Ingredient 2 Blocks, Lignum Vitae 6 1,583 3.60 Cannon, Large 2 2,623

Ingredient 3 Planks, Teak 24 1,401 7.20 Cannon, Medium 20 11,113

Ingredient 4 Ship Fittings, Brass 6 7,029 27.60 Cannon, Small 2 559

Ingredient 5 Cannon, Swivel Gun 4 310

Ingredient 6 Cannon, Very Small 24 3,642

Ingredient 7 Granite 16 60

Ingredient 8 Huge Hull 1 27,744

Ingredient 9 Large Square Rig 1 8,565

Ingredient 10 Ship Provisioning 5 3,703

Ingredient 11 Sulfur 4 40

Ingredient 12 Wood Tar 8 290

Ingredient 13

Ingredient 14

Ingredient Cost 43,528.27 60,139.29

Taxes 50 320

Cost Per 44,592.56 33,515.36

Total Labor 523.51 479.11


138/232

Ship Deeds

Page 138 of 232

Recipe

Output

Quantity

Base Structure

Structure Used

Upkeep

Recipe Labor

Adjusted Labor

Doubloons

Adjusted Doubloons

Ingredient 1

Ingredient 2

Ingredient 3

Ingredient 4

Ingredient 5

Ingredient 6

Ingredient 7

Ingredient 8

Ingredient 9

Ingredient 10

Ingredient 11

Ingredient 12

Ingredient 13

Ingredient 14

Ingredient Cost

Taxes

Cost Per

Total Labor

Recipe

Output

Quantity

Base Structure

Structure Used

Upkeep

Recipe LaborAdjusted Labor

Doubloons

Adjusted Doubloons

Ingredient 1

Ingredient 2

Ingredient 3

Ingredient 4

Ingredient 5

Ingredient 6

Ingredient 7

Ingredient 8

Ingredient 9

Ingredient 10

Ingredient 11Ingredient 12

Ingredient 13

Ingredient 14

Ingredient Cost

Taxes

Cost Per

Total Labor

Recipe

Output

Quantity

Base Structure

bec 'Arcadia' Xebec 'Athen

bec 'Arcadia' Xebec 'Athen

3

Shipyard, Medium Shipyar

Shipyard, Medium Shipyar

85.71 8

18.00 1

18.00 1

2,800 3

2,800 3

Cost Labor Qty Cost Labor

12,445 204.10 Anchor 4 1,490 13.60 Anchor

2,638 6.00 Cannon, Medium 2 1,111 11.20 Cannon, Medium

559 5.70 Cannon, Small 28 7,820 79.80 Cannon, Small

304 3.17 Cannon, Swivel Gun 6 464 5.10 Cannon, Swivel Gun

550 20.00 Granite 10 37 1.82 Granite

829 4.80 Large Fore-and-Aft Rig 1 5,386 85.39 Large Hull

516 5.20 Large Hull 1 14,837 246.00 Medium Square Rig

11,714 46.00 Ship Provisioning 4 2,962 126.40 Ship Provisioning

584 3.00 Sulfur 2 20 1.60 Sulfur

1,489 19.16 Wood Tar 5 181 5.40 Wood Tar

34,309.44 32,5

140

12,445.05 12,0

204.10 19

te 'Hercules' Sleek Frigate 'Hermes' Maste

tified Deed 'Hercules' Sleek Frigate, Uncertified Deed 'Hermes' Maste

1

Shipyard, Large Shipya


21.43 9

3.00 43.00 4

500 9

500 9


2,725 100.00 'Hercules' Frigate 1 36,771 473.48 'Hermes' Packet-Boat

4,748 10.80 Blocks, Lignum Vitae 6 1,583 3.60 Blocks, Lignum Vitae

3,334 33.60 Cannon, Small 4 1,117 11.40 Cannon, Small

2,793 28.50 Lineship Structure Bundle 1 318,960 1711.34 Cheese, Fine

956,881 5134.02 Planks, Teak 18 1,051 5.40 Ingot, Gold

2,803 14.40 Ship Fittings, Brass 3 3,514 13.80 Ingot, Silver

21,086 82.80 Planks, Teak

Ship Fittings, Brass

Wine, Fine

362,996.85 12,9

25

363,543.28 13,8

2,228.02 13

'Poseidon' Fourth Rate 'Postillio

'Poseidon' Fourth Rate 'Postillio

1



139/232

Ship Deeds

Page 139 of 232

Structure Used

Upkeep

Recipe Labor

Adjusted Labor

Doubloons

Adjusted Doubloons

Ingredient 1

Ingredient 2

Ingredient 3

Ingredient 4

Ingredient 5

Ingredient 6

Ingredient 7

Ingredient 8

Ingredient 9

Ingredient 10

Ingredient 11

Ingredient 12

Ingredient 13

Ingredient 14

Ingredient Cost

Taxes

Cost Per

Total Labor


257.14 2

36.00 1

36.00 1

60,000 2

60,000 2


373 3.40 Anchor 8 2,980 27.20 Anchor

310 3.40 Cannon, Large 4 5,247 35.40 Cannon, Small

911 9.50 Cannon, Medium 50 27,783 280.00 Cannon, Swivel Gun

4 0.18 Cannon, Small 12 3,351 34.20 Granite

2,527 43.30 Cannon, Swivel Gun 6 464 5.10 Medium Hull

2,635 47.79 Granite 22 82 4.01 Medium Square Rig

10 0.80 Huge Hull 1 27,744 355.90 Ship Provisioning

36 1.08 Large Square Rig 1 8,565 167.17 Sulfur

Lineship Structure Bundle 1 318,960 1711.34 Wood Tar

Ship Provisioning 14 10,368 442.39

Sulfur 4 40 3.20

Wood Tar 8 290 8.64

405,875.94 14,3

3000

469,133.08 5,6

3,182.55 7


140/232

Ship Deeds

Page 140 of 232

Recipe

Output

Quantity

Base Structure

Structure Used

Upkeep

Recipe Labor

Adjusted Labor

Doubloons

Adjusted Doubloons

Ingredient 1

Ingredient 2

Ingredient 3

Ingredient 4

Ingredient 5

Ingredient 6

Ingredient 7

Ingredient 8

Ingredient 9

Ingredient 10

Ingredient 11

Ingredient 12

Ingredient 13

Ingredient 14

Ingredient Cost

Taxes

Cost Per

Total Labor

Recipe

Output

Quantity

Base Structure

Structure Used

Upkeep

Recipe LaborAdjusted Labor

Doubloons

Adjusted Doubloons

Ingredient 1

Ingredient 2

Ingredient 3

Ingredient 4

Ingredient 5

Ingredient 6

Ingredient 7

Ingredient 8

Ingredient 9

Ingredient 10

Ingredient 11Ingredient 12

Ingredient 13

Ingredient 14

Ingredient Cost

Taxes

Cost Per

Total Labor

Recipe

Output

Quantity

Base Structure

'Bermuda' Mastercraft Sloop 'Bermuda' Sloop

'Bermuda' Mastercraft Sloop 'Bermuda' Sloop

1 5

Shipyard, Small Shipyard, Small

Shipyard, Small Shipyard, Small

4.76 14.29

2.00 6.00

2.00 6.00

300 1,200

300 1,200


'Bermuda' Sloop 1 1,674 24.07 Anchor 1 373

Blocks, Lignum Vitae 3 791 1.80 Cannon, Swivel Gun 4 310

Cannon, Small 6 1,676 17.10 Cannon, Very Small 8 1,214

Cheese, Fine 1 275 10.00 Granite 4 15

Ingot, Gold 1 415 2.40 Small Fore-and-Aft Rig 1 2,537

Ingot, Silver 1 258 2.60 Small Hull 1 2,527

Planks, Teak 3 175 0.90 Sulfur 1 10

Ship Fittings, Brass 3 3,514 13.80 Wood Tar 3 109

Wine, Fine 1 744 9.58

9,522.28 7,093.73

15 60

9,842.04 1,673.60

84.25 24.07

'Hermes' Sleek Packet-Boat 'Hiorten' Galeas

'Hermes' Sleek Packet-Boat 'Hiorten' Galeas

1 6

Shipyard, Small Fishing Lodge

Shipyard, Small Fishing Lodge

2.38 1.19

1.00 1.001.00 1.00

400 600

400 600


'Hermes' Packet-Boat 1 4,702

Date post:	09-Apr-2018
Category:	Documents
Upload:	fernando-fernandes
View:	218 times
Download:	0 times

Production Planner 2.0.48.0

Documents