THE COMPANY [Omni Enterprises]
[Note: Tax Rate in CITY = 55%, Tax Rate in COLONY = 41%]
2156.11.06 +Cr 142,000 (Initial Funds)
2156.11.09 +Cr 1,200,000 (Payment from VET - Comm Repair)
2156.11.09 +Cr 120,000 Payment from VET - additional services)
2156.11.09 +Cr 11,000 (Payment from MEDIA outlet - news video)
2156.11.09 -Cr 145,300 (Mission - hireling Salaries/bonuses)
2156.11.09 Corporation Account Balance = Cr 1,327,700 [group returns to St. Oyland]
2156.11.09 -Cr 132,770 [10% dividend payout]
Deposit to personal account of D.J. Dawson = +Cr 33,193 [dividend]
Deposit to personal account of Joe Black = +Cr 33,193 [dividend]
Deposit to personal account of Mick Hogan = +Cr 33,193 [dividend]
Deposit to personal account of Herbie = +Cr 33,191 [Herbie retires to his Tent.]
Deposit to personal account of Olivia = +Cr 10,000 [salary + bonus]
Deposit to personal account of Christophe Tostain = +Cr 5,000 [salary + bonus]
2156.11.09 -Cr 6000 (repair 6 tonne Tracked HD Arctic ATV; add secret compartment)
2156.11.09 +Cr 1,000 (Payment from St.Oyland Council to DJ - COMM repair)
2156.11.10 Corporation Account Balance = Cr 1,189,930 [DJ returns to Brulatfort]
2156.11.14 -Cr 95,000 (purchase 10 tonnes parts - Cr 100k FMV) [CASH]
2156.11.14 -Cr 5,000 (Broker expenses - 2.5% x Cr 200k) [CASH]
2156.11.14 -Cr 252 (rent truck - 10 tonne cargo capacity - Cr 84/dy) [CASH]
2156.11.15 +Cr 200,000 (sell 10 tonnes parts - Cr 100k FMV) [CASH]
2156.11.15 -Cr 5,000 (Broker fee - 2.5% x Cr 200k) [CASH]
Deposit to personal account of D.J. Dawson = +Cr 5000 [broker fee] [CASH]
2156.11.16 -Cr 7,000 (purchase 10 tonnes fruit - Cr 10k FMV) [CASH]
2156.11.18 -Cr 300 (Broker expenses - 2.5% x Cr 12k) [CASH]
2156.11.18 -Cr 4,620 (purchase 600 kg St Oyland - Cr 4200 FMV) [CASH]
2156.11.19 -Cr 300 (transport fruit - Cr 30/tonne) [CASH]
2156.11.19 +Cr 12,000 (sell 10 tonnes fruit- Cr 10k FMV) [CASH]
2156.11.19 -Cr 300 (Broker fee - 2.5% x Cr 12k) [CASH]
Deposit to personal account of D.J. Dawson = +Cr 300 [broker fee] [CASH]
2156.11.19 +Cr 350,000 (2 tonnes MD parts - Cr 350k FMV) [Hol/Tut buy in to Company]
2156.11.19 -Cr 13,125 (Broker expenses - 2.5% x Cr 525k)
2156.11.19 +Cr 5,460 (sell 600 kg St Oyland - Cr 4200 FMV) [CASH]
2156.11.19 -Cr 4,568 (purchase 600 kg @ St Oyland - Cr 6525 FMV) [CASH]
2156.11.20 -Cr 20 (shuttle to Montsoliel - Cr 10/tonne)
2156.11.20 +Cr 525,000 (sell 2 tonnes MD parts - Cr 350k FMV)
2156.11.20 -Cr 13,125 (Broker fee - 2.5% x Cr 525k)
Deposit to personal account of D.J. Dawson = +Cr 13,125 [broker fee]
2156.11.20 +Cr 360 (sell 150 kg oil - Cr 300 FMV) [CASH]
2156.11.20 +Cr 4500 (sell 150 kg crystals - Cr 3000 FMV)
2156.11.20 +Cr 3300 (sell 150 kg skins- Cr 3000 FMV) [CASH]
2156.11.20 ASSET (150 kg meat - Cr 225 FMV)
2156.11.20 Corporation Account Balance = Cr 2,141,940 [Hol & Tut join group]
2156.11.20 -Cr 81,424 [2,141,940 - 1,327,700 = 814,240] [10% dividend payout]
Deposit to personal account of D.J. Dawson = +Cr 16,285 [dividend]
Deposit to personal account of Joe Black = +Cr 16,285 [dividend]
Deposit to personal account of Mick Hogan = +Cr 16,285 [dividend]
Deposit to personal account of Hol Lavanchy = +Cr 16,285 [dividend]
Deposit to personal account of Tut Genna = +Cr 16,285 [dividend]
2156.11.21 Corporation Account Balance = Cr 2,060,516
2156.12.01 -Cr 40,000 Payroll [DJ, Joe, Mick, Hol, Tut, Guy, Nyota, Chester, Joceline, Marcel]
2156.12.01 -Cr 218,000 (3 Robots & 3 Drones)
2156.12.01 -Cr 81,000 Grav medium Transport
2156.12.01 -Cr 57,000 Grav Crew-Cab pickup
2156.12.01 Corporation Account Balance = Cr 1,664,516
2156.12.01 [1,664,516 - 2,060,516 = -396,000 loss] [No Dividend payment]
2156.12.07 +Cr 211,100 Decuir Sale [cash]
Deposit to personal account of Joe Black = +Cr 5,000 [broker fee]
Deposit to personal account of Hol Lavanchy = +Cr 5,000 [broker fee]
2156.12.07 -Cr 24,000 Petrochemicals (plastic)
2156.12.07 -Cr 100,000 100 Drones (Decuir)
2156.12.07 +Cr 190,000 St Landry Sale [cash]
Deposit to personal account of D.J. Dawson = +Cr 2,500 [broker fee]
Deposit to personal account of Mick Hogan = +Cr 2,500 [broker fee]
2156.12.07 -Cr 10,800 Textiles
2156.12.08 +Cr 204,225 Montsoliel Sale [Electronic]
Deposit to personal account of D.J. Dawson = +Cr 3,000 [broker fee]
2156.12.08 +Cr 114,000 Brulantfort (Petrochemicals) Sale [Electronic]
Deposit to personal account of Mick Hogan = +Cr 3,000 [broker fee]
2156.12.08 +Cr 13,680 Brulantfort (Textiles) Sale [Electronic]
Deposit to personal account of Mick Hogan = +Cr 360 [broker fee]
2156.12.08 Corporation Account Current Balance = Cr 2,261,821
THE COMPANY [Omni Enterprises]
THE COMPANY [Omni Enterprises]
"welcoming humbly His light and proudly His darkness" - e.e. cummings
Re: THE COMPANY [Omni Enterprises]
COMPANY ASSETS:
Medium Grav Transport:
[USED for Cr 81,000] (TL 11) Cr 162,000; 13,000 kg GVWR. A sixteen-seat personal Grav transport with seats, Electronic Controls and onboard Autopilot for two (2) 100 kg Pilots, seats for fourteen (14) 100 kg Passengers and a cargo area with a 4000 kg capacity. The vehicle is designed for operation below 3000 meters altitude, has a Top Speed of 600 kph, a Flying Cruise speed of 450 kph (10,800 km range), and a Nap Of Earth (NOE) speed of 150 kph (3600 km range). The Fuel Cell consumes 19,272 Liters of Liquid Hydrogen Fuel (Cr 675 to refuel) in 24 hours.
GRAV CREW CAB PICKUP
(TL 11) Cr 57,000; 3500 kg GVWR. A four-seat personal Grav transport with a seat, Electronic Controls and onboard Autopilot for a 100 kg Pilot, seats for three (3) 100 kg Passengers and a “pickup bed” with a 1000 kg cargo capacity. The vehicle is designed for operation below 3000 meters altitude, has a Top Speed of 600 kph, a Flying Cruise speed of 450 kph (10,800 km range), and a Nap Of Earth (NOE) speed of 150 kph (3600 km range). The Fuel Cell consumes 5203 Liters of Liquid Hydrogen Fuel (Cr 182 to refuel) in 24 hours.
------------------------
Repair/Maintenance Robots:
Model F-55/15/5-Grav (TL 11; 500 kg; Cr 107,000) A large ROBOT equipped with a “Autonomy AI” (TL 11) and programmed with Engineering-2. The ROBOT comes equipped with Basic Sensors and Voder (enabling it to see, hear and speak) as well as one Medium Arm and two Light Arms. It is powered by a 70 kW Fuel Cell and 16 hours of on board LH2 [459 liters, Cr 16]. The Grav module allows it to fly at 160 kph (cruise), and 40 kph (NOE). The ROBOT has an effective STR=55, DEX=15, INT=5 and can carry a 260 kg payload in flight.
Model F-65/4/4-Tracked (TL 10; 500 kg; Cr 53,000) A large ROBOT equipped with a “Low Autonomy AI” (TL 10) and programmed with Engineering-2. The ROBOT comes equipped with Basic Sensors and Voder (enabling it to see, hear and speak) as well as two Medium Arms. It is powered by a 15 kW Fuel Cell and 16 hours of on board LH2 [94 liters, Cr 3]. The tracks can propel it at 56 kph (highway), 38 kph (dirt road), and 8 kph (off-road). The ROBOT has an effective STR=65, DEX=5, INT=4.
Model E-30/3/4-Tracked (TL 10; 200 kg; Cr 52,000) A large ROBOT equipped with a “Low Autonomy AI” (TL 10) and programmed with Engineering-2. The ROBOT comes equipped with Basic Sensors and Voder (enabling it to see, hear and speak) as well as one Medium Arm. It is powered by a 7 kW Fuel Cell and 16 hours of on board LH2 [47 liters, Cr 2]. The tracks can propel it at 56 kph (highway), 38 kph (dirt road), and 8 kph (off-road). The ROBOT has an effective STR=30, DEX=4, INT=4.
[x 3] Model C-5/8/D-Tracked (TL 10; 50 kg; Cr 2,000) A small, simple ROBOT Drone equipped with a “Slave Unit” (TL 7) The ROBOT comes equipped with Basic Sensors and no Voder (enabling it to see and hear, but not speak) as well as two Very Light Arms. It is powered by a 4 kW Fuel Cell and 16 hours of on board LH2 [26 liters, Cr 1]. The tracks can propel it at 56 kph (highway), 38 kph (dirt road), and 8 kph (off-road). The ROBOT has an effective STR=5, DEX=9, INT=NA.
100x small, simple ROBOT Drone equipped with a “Slave Unit” (TL 7) The ROBOT comes equipped with Basic Sensors and no Voder (enabling it to see and hear, but not speak) as well as two Very Light Arms. It is powered by a 4 kW Fuel Cell and 16 hours of on board LH2 [26 liters, Cr 1]. The wheels can propel it at 64 kph (highway), 43 kph (dirt road), and 2 kph (off-road). The ROBOT has an effective STR=5, DEX 9
Medium Grav Transport:
[USED for Cr 81,000] (TL 11) Cr 162,000; 13,000 kg GVWR. A sixteen-seat personal Grav transport with seats, Electronic Controls and onboard Autopilot for two (2) 100 kg Pilots, seats for fourteen (14) 100 kg Passengers and a cargo area with a 4000 kg capacity. The vehicle is designed for operation below 3000 meters altitude, has a Top Speed of 600 kph, a Flying Cruise speed of 450 kph (10,800 km range), and a Nap Of Earth (NOE) speed of 150 kph (3600 km range). The Fuel Cell consumes 19,272 Liters of Liquid Hydrogen Fuel (Cr 675 to refuel) in 24 hours.
GRAV CREW CAB PICKUP
(TL 11) Cr 57,000; 3500 kg GVWR. A four-seat personal Grav transport with a seat, Electronic Controls and onboard Autopilot for a 100 kg Pilot, seats for three (3) 100 kg Passengers and a “pickup bed” with a 1000 kg cargo capacity. The vehicle is designed for operation below 3000 meters altitude, has a Top Speed of 600 kph, a Flying Cruise speed of 450 kph (10,800 km range), and a Nap Of Earth (NOE) speed of 150 kph (3600 km range). The Fuel Cell consumes 5203 Liters of Liquid Hydrogen Fuel (Cr 182 to refuel) in 24 hours.
------------------------
Repair/Maintenance Robots:
Model F-55/15/5-Grav (TL 11; 500 kg; Cr 107,000) A large ROBOT equipped with a “Autonomy AI” (TL 11) and programmed with Engineering-2. The ROBOT comes equipped with Basic Sensors and Voder (enabling it to see, hear and speak) as well as one Medium Arm and two Light Arms. It is powered by a 70 kW Fuel Cell and 16 hours of on board LH2 [459 liters, Cr 16]. The Grav module allows it to fly at 160 kph (cruise), and 40 kph (NOE). The ROBOT has an effective STR=55, DEX=15, INT=5 and can carry a 260 kg payload in flight.
Model F-65/4/4-Tracked (TL 10; 500 kg; Cr 53,000) A large ROBOT equipped with a “Low Autonomy AI” (TL 10) and programmed with Engineering-2. The ROBOT comes equipped with Basic Sensors and Voder (enabling it to see, hear and speak) as well as two Medium Arms. It is powered by a 15 kW Fuel Cell and 16 hours of on board LH2 [94 liters, Cr 3]. The tracks can propel it at 56 kph (highway), 38 kph (dirt road), and 8 kph (off-road). The ROBOT has an effective STR=65, DEX=5, INT=4.
Model E-30/3/4-Tracked (TL 10; 200 kg; Cr 52,000) A large ROBOT equipped with a “Low Autonomy AI” (TL 10) and programmed with Engineering-2. The ROBOT comes equipped with Basic Sensors and Voder (enabling it to see, hear and speak) as well as one Medium Arm. It is powered by a 7 kW Fuel Cell and 16 hours of on board LH2 [47 liters, Cr 2]. The tracks can propel it at 56 kph (highway), 38 kph (dirt road), and 8 kph (off-road). The ROBOT has an effective STR=30, DEX=4, INT=4.
[x 3] Model C-5/8/D-Tracked (TL 10; 50 kg; Cr 2,000) A small, simple ROBOT Drone equipped with a “Slave Unit” (TL 7) The ROBOT comes equipped with Basic Sensors and no Voder (enabling it to see and hear, but not speak) as well as two Very Light Arms. It is powered by a 4 kW Fuel Cell and 16 hours of on board LH2 [26 liters, Cr 1]. The tracks can propel it at 56 kph (highway), 38 kph (dirt road), and 8 kph (off-road). The ROBOT has an effective STR=5, DEX=9, INT=NA.
100x small, simple ROBOT Drone equipped with a “Slave Unit” (TL 7) The ROBOT comes equipped with Basic Sensors and no Voder (enabling it to see and hear, but not speak) as well as two Very Light Arms. It is powered by a 4 kW Fuel Cell and 16 hours of on board LH2 [26 liters, Cr 1]. The wheels can propel it at 64 kph (highway), 43 kph (dirt road), and 2 kph (off-road). The ROBOT has an effective STR=5, DEX 9
Re: THE COMPANY [Omni Enterprises]
Ship’s Armory - (formerly carried by Mick & DJ):
Big Guns:
(Robot possession)* 12mm Arctic Composite Revolver (Advanced Composite) 4d6 Dex 9+ +1 / 5- -2 [Cr 600, 2.0 kg]
DS rounds x 100, HE Rds x 100, bullets x100
(Robot possession)18mm Quad-Barrel Howdah: (3.7 kilograms; Cr 590; TL 7; Length 430 mm; Recoil 10.0): A 4-barrel (diamond or square) break-open smooth-bore pistol that fires 37 gram loads from a 30 cm barrel at 380 meters per second. Each barrel is individually loaded.
#1 shot: 8 x 1D6; Short range of 2 meters.
00 shot: 6 x 1D6; Short range of 3 meters.
000 shot: 4 x 1D6+1; Short range of 3 meters.
slug/DS: 3D6+1; Short range of 8 meters.
HE slug: 10D6; Short range of 8 meters.
00x100, Slug/DSx100, HEx100
(Robot possession)21mm Triple-Barrel Shotgun: (6.6 kilograms; Cr 790; TL 7; Length 1060 mm; Recoil 11.4): A 3-barrel (triangle) break-open shotgun that fires 59 gram loads from a 60 cm barrel at 440 meters per second. Each barrel is individually loaded.
#1 shot: 22 x 1D6; Short range of 14 meters.
00 shot: 16 x 1D6+1; Short range of 16 meters.
000 shot: 13 x 1D6+1; Short range of 18 meters.
slug/DS: 5D6; Short range of 63 meters.
HE/HEAP slug: 13D6-1; Short range of 63 meters.
00x100, HEx10
2x 12mm Bolt-Action Folding-stock Arctic Composite Rifle w/Telecopic Sights [Cr 2300, 7.3 kg, 4D6] 50 rounds ammo
DS rounds x 100, HE Rds x 87, bullets x100
9mm Bolt-Action Rifle [Cr 1000, 5.0 kg, 3D6+1], 50 rnds ammo
5,000 rds normal 9mm rifle/revolver ammo
12mm Bolt-Action Rifle [Cr 2000, 6.0 kg, 4D6], 50 rnds ammo
2x 18mm Pump Shotgun [Cr 150, 4.0 kg, 4D6], 50 rnd ammo 50 HE rnds
Big Guns:
(Robot possession)* 12mm Arctic Composite Revolver (Advanced Composite) 4d6 Dex 9+ +1 / 5- -2 [Cr 600, 2.0 kg]
DS rounds x 100, HE Rds x 100, bullets x100
(Robot possession)18mm Quad-Barrel Howdah: (3.7 kilograms; Cr 590; TL 7; Length 430 mm; Recoil 10.0): A 4-barrel (diamond or square) break-open smooth-bore pistol that fires 37 gram loads from a 30 cm barrel at 380 meters per second. Each barrel is individually loaded.
#1 shot: 8 x 1D6; Short range of 2 meters.
00 shot: 6 x 1D6; Short range of 3 meters.
000 shot: 4 x 1D6+1; Short range of 3 meters.
slug/DS: 3D6+1; Short range of 8 meters.
HE slug: 10D6; Short range of 8 meters.
00x100, Slug/DSx100, HEx100
(Robot possession)21mm Triple-Barrel Shotgun: (6.6 kilograms; Cr 790; TL 7; Length 1060 mm; Recoil 11.4): A 3-barrel (triangle) break-open shotgun that fires 59 gram loads from a 60 cm barrel at 440 meters per second. Each barrel is individually loaded.
#1 shot: 22 x 1D6; Short range of 14 meters.
00 shot: 16 x 1D6+1; Short range of 16 meters.
000 shot: 13 x 1D6+1; Short range of 18 meters.
slug/DS: 5D6; Short range of 63 meters.
HE/HEAP slug: 13D6-1; Short range of 63 meters.
00x100, HEx10
2x 12mm Bolt-Action Folding-stock Arctic Composite Rifle w/Telecopic Sights [Cr 2300, 7.3 kg, 4D6] 50 rounds ammo
DS rounds x 100, HE Rds x 87, bullets x100
9mm Bolt-Action Rifle [Cr 1000, 5.0 kg, 3D6+1], 50 rnds ammo
5,000 rds normal 9mm rifle/revolver ammo
12mm Bolt-Action Rifle [Cr 2000, 6.0 kg, 4D6], 50 rnds ammo
2x 18mm Pump Shotgun [Cr 150, 4.0 kg, 4D6], 50 rnd ammo 50 HE rnds
100 dT Micro Trader (Hull A13120)
- Micro Trader (A13120) 3D.jpg (224.66 KiB) Viewed 97 times
- Micro Trader (A13120) Plan.jpg (581.19 KiB) Viewed 97 times
Cockpit (Qual 3) [per point = Cr 25k & 800 hrs]
Organic AI Computer 8 (TL 14)* (Qual 7 - 12.7) [heals 2 pt/week]
Five Staterooms (2 single; 3 dbl) (Qual 5) [per point = Cr 125k & 4200 hrs]
Hardpoint (Qual 6) [per point = Cr 5k & 200 hrs]
Triple Turret (Qual 5) [per point = Cr 250k & 8300 hrs]
Pulse Laser (Qual 1) [per point = Cr 25k & 800 hrs]
Missile Launcher (Qual 4) [per point = Cr 37.5k & 1300 hrs]
Sand Caster (Qual 0) [per point = Cr 12.5k & 400 hrs]
CARGO (42 dTons)
30 dTon Cargo Hold 1 (Qual 5) [per point = Cr 15k & 500 hrs]
10 dTon Cargo Hold 2/Fuel (Qual 5) [per point = Cr 5k & 2300 hrs]
2 dTon Cargo Hold 3 (hidden) (Qual 1) [per point = Cr 1k & 30 hrs]
ENGINEERING (24 dTons)
Jump Drive 2 (Qual 4) [per point = Cr 600k & 12,000 hrs]
Maneuver Drive 2 (Qual 5) [per point = Cr 175k & 3500 hrs]
Power Plant 2 (TL 11) (Qual 1) [per point = Cr 300k & 6000 hrs]
or Power Plant Swap (Qual 8) [Cr 300k & 6000 hrs]
Fuel (Qual 5) [per point = Cr 6k & 120 hrs]
10 dTon Cargo Hold:
600 kg of COCKPIT/BRIDGE parts (qual 11) @ Cr 82,500 … enough to achieve (qual 6)
1000 kg of MD parts (qual 8) @ Cr 175,000 … enough to achieve (qual 6)
2000 kg of STATEROOM parts (qual 8) @ Cr 125,000 … enough to achieve (qual 6)
"welcoming humbly His light and proudly His darkness" - e.e. cummings