[ThirtyEighteen] OR7-1 WTI (Ralf) -> End of OR7-1

20 views
Skip to first unread message

Ralf Dallmeier

unread,
Nov 11, 2008, 5:37:37 AM11/11/08
to 3018
Sorry Guys,

but after my move back to Germany, I'm out of a free conection to the internet. T.m. that I can't use Cyberboard till end of nov. So I'm playing a little blind, but I think that works if you, Chris, can impliment my move in the sheets, thanks for that!


*OR7-1*


F114 PIE [193/0] Ships: 1+(x1), 6S(x1) (Chris)
Upgrade Facilities:
· Contract 2 Build loads to Ceres
·· 2 loads x $10/load-turn x 1 turn = $20 [173]
Sell Assets: None
RS(Run Ships):
· 1(1+): Earth-Luna(5+5)-Earth(35+35)=$80
· 6S: Earth-Venus(40)-Earth(0)-Mars(120)=$160
· Vesta pays partial supply: $23
Revenue: $80+$160+$23 = $263
P/W(Pay/Withhold Revenue): Pay 1/2 div ($13/share)
· PIE stock remains at F114
· Chris earns $65 [130]
· Jordan earns $13 [227]
· Bill earns $13 [83]
· Ken earns $26 [106]
· PIE earns $133 + $13(Pool) = $146 [319]
BA(Buy Assets):
· none
F114 PIE [319/0] Ships: 1+(x1), 6S(x1) (Chris)


SIC
Operations—OR 7-1
Starting Summary: F103 SIC [11] Great Project Contributions: MRL(10%); Company Shares: none;
Private Companies: none;
Contracts: Luna, Venus; Ships: 1+(x1), 6S(x1);
Concessions: Eunomia(2 Build Loads arrived), Sylvia(2 Build Loads arrive in 2 rounds)
(Robert)

Upgrade Facilities: Build loads to Sylvia arrives in one round
Sell Assets: none
Run Ships: 1(1+)=Earth-Luna(5+5)-Earth(35+35) =$80
6S=Earth-Venus(40)-Earth-Venus(40)-Earth =$80
Total=$160
Pay/Withhold: pay out ½ dividend of $8/share; stock price remains at F103
Ralf receives $8 [32]
Rob receives $48 [95]
Bill receives $16 [91]
Ken receives $16 [122]
SIC receives $80 [91]

Buy Assets: buy Mars HQ from the Secondary Market for $50 [41]

Ending Summary: F103 SIC [41] Great Project Contributions: MRL(10%); Company Shares: none;
Private Companies: none;
Contracts: Luna, Venus, Mars HQ; Ships: 1+(x1), 6S(x1);
Concessions: Eunomia(2 Build Loads arrived), Sylvia(2 Build Loads arrive in 1 round) (Robert)


I100 MCI [22] Bonuses: +$5 bonus for Supply Load deliveries to Luna (from LM&T);
Great Project Contributions: ERL(10%),
Company Shares: 2,
Company Bonds: MCI5 sold to Ralf;
Contracts: Luna, Venus;
Ships: 1+(x1), 6S(x1);
Concessions: M-L3(Green Level), Euphrosyne(2 Build Loads arrive in 1 round), Mars HQ
Upgrade Facilities:
2Build Loads arrive in Euphrosyne in 1 more round
Sell Assets: None
RS(Run Ships):
· 1(1+): Earth-Luna(5+5+5+5)-Earth(35+35)=$90
· 6S: Earth-Venus(40)-Earth(0)-Mars(120)=$160
· M-L3(Green Level) pays partial supply: $8
Revenue: $90+$160+$8 = $258
P/W(Pay/Withhold Revenue): Pay full div ($25/share)
· MCI stock rise at H112
· Ralf earns $100 [132]
· Chris earns $0 [130]
· Robert earns $0 [95]
· Jordan earns $25 [252]
· Bill earns $50 [141]
· Ken earns $25 [147]
· MCI earns $50 + $8(Rest) = $58 [80]
BA(Buy Assets):
· none
H112 MCI[80/2] Ships: 1+(x1), 6S(x1) (Ralf)

H91 FEC [128] GPC: ERL(40%), Compshares: 0, Contracts: Luna, Venus; Ships: 1+(x1), 3S(x1);
Concessions: E-L5(2 Build Loads will arrive in 1 round), Cybele, 52 Europa, Mars HQ, (in
receivership—Chris is currently the manager)
Upgrade Facilities: 2 build loads to E-L5 arrive
· Upgrade E-L5 to Brown Level ($30 + $30 + $30 = $90) [38]
· Contract 2 build loads to 52 Europa ETA:1 (2x1x$10=$20) [18]
Sell Assets: none
RS (Run Ships):
· #1 (1+): Earth-Luna(5+5)-Earth(35+35)=$80
· #2 (3): Mars-Earth(35)=$35
· Partial Supply E-L5 =$5
Revenue: $80+$35+$5 = $120
P/W(Pay/Withhold revenue): Withhold $120, cmv left H84
· FEC $114 [132]
· Chris $6 [136] (managerial fee)
Buy Assets: none
H84 FEC [132] GPC: ERL(40%), Compshares: 0, Contracts: Luna, Venus; Ships: 1+(x1), 3S(x1);
Concessions: E-L5(brown), Cybele, 52 Europa (2 build loads, ETA:1, Mars HQ, (in
receivership—Chris was just the manager)

I75 RIM [600] GPC: none; CompShares: 2; Privs: none;
Ships: none; Contracts: Luna, Venus;
Concessions: Mars HQ (Chris)
Upgrade Facilities: none
Sell Assets: none
Run Ships: no ships
Revenue: $0
Pay/Withhold revenue: Withhold $0, cmv left I70
Buy Assets: Forced Ship Purchase
· Buy 6 Ship for $315 [285]
· Buy Europa Concession for $210 [75]
I70 RIM [75] GPC: none; CompShares: 2; Privs: none;
Ships: 6S(x1); Contracts: Luna, Venus;
Concessions: Mars HQ, Europa (Chris)


AML Operations—OR 7-1

Starting Summary: J74 AML [94] Bonuses: +$10 bonus for Ore Load deliveries to Earth(from

TFEA), +$20 bonus for Loads delivered to Mars (from RPF); Great Project Contributions: ERL(10%), Company Shares: none, Private Companies: none; Contracts: Luna, Venus; Ships: 3S(x1), 6S(x1); Concessions: E-L4 (Green Level), Juno (Yellow Level), Mars HQ (Robert)

Upgrade Facilities: Upgrade Juno to Green Level for $30 [64]

Upgrade Juno to Brown Level for $30 [34]

Upgrade E-L4 to Brown Level for $30 [4]

Sell Assets: none

Run Ships: 3S=Venus-Earth-E-L4(36)=$36

6S=Mars-Earth(35+10)-Mars(120+20)=$185

Contract delivery to Juno (partial delivery payment)=$18

Total = $36+$185+$18 = $239

Pay/Withhold: pay out dividends(23/share); stock price rises to J82

Rob receives $115 [210]

Ralf receives $23 [155]

Bill receives $46 [187]

Ken receives $46 [193]

AML receives $9 [13]

Buy Assets: none

Ending Summary: J82 AML [13] Bonuses: +$10 bonus for Ore Load deliveries to Earth(from

TFEA), +$20 bonus for Loads delivered to Mars (from RPF); Great Project Contributions: ERL(10%), Company Shares: none, Private Companies: none; Contracts: Luna, Venus; Ships: 3S(x1), 6S(x1); Concessions: E-L4 (Brown Level), Juno (Brown Level), Mars HQ (Robert)

K68 WTI [84] Great Project Contributions: none, Company Shares: 2, Contracts: Luna, Venus; Ships:
3S(x1), 6S(x1); Concessions: 1
Mars HQ, E-L3 (Green Level) (Ralf)
Upgrade Facilities:
E-L3 upgrade to brown level =2x30 [24]
Sell Assets: None
RS(Run Ships):
· 3S: Earth-Venus(40)-Earth-Venus(40)=$80
· 6S: Earth-Mars(120)-Earth(35)=$155
· E-L3(Brown Level) pays partial supply: $6
Revenue: $80+$155+$6 = $241
P/W(Pay/Withhold Revenue): Pay full div ($24/share)
· WTI stock rise at J74
· Ralf earns $96 [251]
· Chris earns $0 [136]
· Robert earns $24 [234]
· Jordan earns $0 [252]
· Bill earns $24 [211]
· Ken earns $24 [217]
· MCI earns $72 + $1(Rest) = $73 [97]
BA(Buy Assets):
· none
J74 MCI[97/2] Ships: 3S(x1){Venus}, 6S(x1) (Ralf)


Current
Player Summary
Ralf [251]: Public Companies: MCI(x4p), WTI(x4p), O&U(x2p), FEC(x1), AML(x1), SIC(x1); Company Bonds: MCI5
Chris [136]: Public Companies: PIE(x5p), RIM(x4p), O&U(x1)
Robert [234]: Privates: LeoLS, Public Companies: AML(x5p), SIC(x6p), WTI(x1),Priority Deal
Jordan [252]: Privates: PS, Public Companies: FEC(x6p), MCI(x1), PIE(x1),
Bill [211]: Privates: CA, LmoLS, VSS, Public Companies: AML(x2), MCI(x2),PIE(x1), FEC(x1), SIC(x1), WTI(x1)
Ken [217]: Privates: BML, JEI, Public Companies: MCI(x1), FEC(x2),
AML(x2), PIE(x2), WTI(x1), SIC(x2)


Current
Primary Market
· Company Shares: BMI(x10), LCM(x10), O&U(x7)@$92, RIM(x4)@$75,
· Private Bonds: SJI (A,B,C,D), LCMC (E,F,G,H), E&MS (I,J,K,L)
· Ships: 6 ship(x Unlimited)@$315
· Green Concessions: E-L4(x1)@$35, E-L3(x1)@$45, E-L5(x1)@$35, M-L4(x1)@$65, M-L3(x1)@$80, M-L5(x1)@$65, Ceres(x1)@$130, Pallas(x1)@$130, Davida(x1)@$115, Hygeia(x1)@$115, Interamnia(x1)@$115, Europa(x1)@$210, Himalia(x2)@$205


Current
Secondary Market
* Company Shares: PIE(x1)@$114, WTI(x1)@$68
* Ships: (*)3 ship(x3)@$185
* Yellow Concessions: Mars HQ(x5)@$50


Current
Tertiary Market
* (*)Ships: 1+(x4)@$90
* M-L4(x1)@$60, M-L5(x1)@$60


Current Great Project Contributions
Earth Rail Launch (ERL): FEC(40%), MCI(10%), AML(10%) = 60%
Venus Project (VP): Auto(10%)=10%
Mars Rail Launch (MRL): Auto(10%), SIC (10%)=20%


Current Company Summary

*F114 PIE [193]
Great Project Contributions: none;
Company Shares: none;
Private Companies: none;
Contracts: Luna, Venus;
Ships: 1+(x1), 6S(x1);
Concessions: Vesta(Brown Level), Ceres(2 build loads arrive in 1 turn), Pallas, Mars HQ
[Chris]

*F103 SIC [41]
Great Project Contributions: MRL(10%);
Company Shares: none;
Private Companies: none;
Contracts: Luna, Venus, Mars HQ;
Ships: 1+(x1), 6S(x1);
Concessions: Eunomia(2 Build Loads arrived), Sylvia(2 Build Loads arrive in 1 round)
(Robert)

*H112 MCI [80] Bonuses: +$5 bonus for Supply Load deliveries to Luna (from LM&T);
Great Project Contributions: ERL(10%),
Company Shares: 2,
Company Bonds: MCI5 sold to Ralf;
Contracts: Luna, Venus;
Ships: 1+(x1){Earth}, 6S(x1){Mars};
Concessions: M-L3(Green Level), Euphrosyne(2 Build Loads ETA:1), Mars HQ (Ralf)

*G92 O&U
UNFLOATED

*H84 FEC [132] GPC: ERL(40%), Compshares: 0, Contracts: Luna, Venus;
Ships: 1+(x1), 3S(x1);
Concessions: E-L5(brown), Cybele, 52 Europa (2 build loads, ETA:1), Mars HQ;
(in receivership—Chris was just the manager)

*J82 AML [94] Bonuses:
+$10 bonus for Ore Load deliveries to Earth(from TFEA), +$20 bonus for
Loads delivered to Mars (from
RPF); Great Project Contributions: ERL(10%), Company Shares: none, Private
Companies: none; Contracts: Luna, Venus; Ships: 3S(x1), 6S(x1); Concessions:
E-L4 (Brown Level), Juno (Brown Level), Mars HQ (Robert)

*I70 RIM [75] GPC: none; CompShares: 2; Privs: none;
Ships: 6S(x1); Contracts: Luna, Venus;
Concessions: Mars HQ, Europa (Chris)

*J74 WTI [97] Great Project Contributions: none, Company Shares: 2, Contracts: Luna, Venus; Ships:
3S(x1){Venus}, 6S(x1); Concessions: 1
Mars HQ, E-L3 (Brown Level) (Ralf)


Robert Farthing

unread,
Nov 11, 2008, 11:08:29 AM11/11/08
to thirtye...@googlegroups.com
I think you only have to pay 30 for the E-L3 upgrade since it was already at the Green Level.  This would give WTI 127 at the end of the round instead of 97.

Rob
Reply all
Reply to author
Forward
0 new messages