Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Sept 28, 2013 21:44:48 GMT -6
Total Income From Cities: $291,750 Total Income From Territories: $35,000 Combined Weekly Income: $326,750
---------------------------
Starting funds: 1 million
Jaburo: Large City - $3000 Underground - $9000 20x Markets - $10000 4x Outposts - $3600 4x Research Labs - $40000 1x Officer's Barracks w/ upgrades - $12600 2x MS Hangar - $10800 2x Large Factory Production Line - $18000 1x City Wartime Fortifications w/ upgrades - $11700 1x Prestigious Academy w/ upgrades - $10800 1x Shipyards - $11250 1x Harbor - $9000 1x Newtype and Mobile Weapons Research Institutes - $26000 2x Anti MS Defense Systems (Anti MS Guns) - $10800 $154350
Buenos Aires Large city - $3000 10x Markets - $5000 4x Outposts - $4000 1x Regular Barracks w/ upgrades - $9000 1x City Wartime Fortifications w/ upgrades - $13000 2x Large Factory Production Line - $20000 2x Research Lab - $20000 1x Airfield - $4000 1x Aircraft Hangar - $6000 1x MS Hangar - $6000 1x Shipyards - $12500 1x Harbor - $10000 2x Anti MS Defense Systems (Anti MS Guns) - $12000 $106500
New Santiago Medium City - $2000 Mountain City (Underground) - $10000 5x Markets - $2500 4x Outposts - $4000 1x Regular Barracks w/ upgrades - $9000 1x City Wartime Fortifications w/ upgrades - $13000 1x Medium Factory Production Line - $6000 1x Bazaar - $5000 2x Anti MS Defense Systems (Anti MS Guns) - $12000 $63500
Port Howard Large City - $3000 Mountain City (Underground) - $10000 4x Outposts - $4000 5x Markets - $2500 1x Regular Barracks w/ upgrades - $9000 1x City Wartime Fortifications w/ upgrades - $13000 1x MS Hangar - $6000 1x Medium Factory Production Line - $6000 1x Harbor - $10000 2x Anti MS Defense Systems (Anti MS Guns) - $12000 $75500
St. Malo Naval Base Mountain Base (Underground) - $10000 4x Outposts - $4000 Heavy Base Fortifications w/ upgrades- $14500 1x Officer's Barracks w/ upgrades - $14000 1x Airfield - $4000 1x Aircraft Hangar - $6000 1x MS Hangar - $6000 1x Harbor - $10000 1x Academy - $5000 2x Anti MS Defense Systems (Anti MS Guns) - $12000 $85500
Puerto Williams Medium City - $2000 Mountain Base/City (Underground) - $10000 5x Markets - $2500 4x Outposts - $4000 Heavy Base Fortifications w/ upgrades- $14500 1x Regular Barracks w/ upgrades- $9000 1x Harbor - $10000 1x MS Hangar - $6000 1x Medium Factory Production Line - $6000 1x Anti MS Defense System (Anti MS Guns) - $6000 $69000
Madeira Base Standard Military Base - $5000 4x Outposts - $4000 1x Standard Base Fortifications - $7000 1x Regular Barracks w/ upgrades- $9000 1x Harbor (River ships only) - $8000 2x MS Hangars - $12000 1x Airfield - $4000 2x Aircraft Hangars - $12000 1x Anti MS Defense System (Anti MS Guns) - $6000 $67000
Naval Forces:
St. Malo Fleet 2x St. Malo Class - $16000 - 6x Dagger-S Helicopters - $4050 4x St. Galvao Class - $18000 - 16x Cougar-O Type - $11200 12x Plata Class - $14400 $63650
St. Malo Patrol Fleet 2x Azrael Class - $12000 - 8x Cougar-O Type - $5600 $17600
Buenos Aires Fleet 1x St. Malo Class - $8000 2x St. Galvao Class - $9000 - 8x Cougar-O Type - $5600 8x Plata Class - $9600 12x Salado Class - $6000 $38200
Puerto Williams Fleet 1x St. Galvao Class - $9000 - 4x Cougar O Type - $2800 6x Plata Class - $7200 $19000
Puerto Williams Patrol Fleet 2x Azrael Class - $12000 - 8x Cougar-O Type - $5600 $17600
Madiera Fleet 8x Salado Class - $4000
Ground/Air Forces:
Jaburo Defense 12x DCAT-05 Ocelot - $5400 20x Rattlesnake Tank - $6000 30x Lanza Squads - $4500 $15900
Jaburo Fast Response 12x DCJMS-03 Cougar - $7200 20x Viper Tank - $5000 15x Saber APC - $3750 - 15x Tercio Squad - $2250 $18200
Buenos Aires Defense 12x DCAT-05 Ocelot - $5400 20x Rattlesnake Tank - $6000 30x Lanza Squads - $4500 16x Stiletto Fighters - $14400 $30300
Port Howard Defense 8x DCAT-05 Ocelot - $3600 12x Rattlesnake Tank - $3600 20x Lanza Squads - $3000 $10200
New Santiago Defense 8x DCAT-05 Ocelot - $3600 12x Rattlesnake Tank - $3600 20x Lanza Squads - $3000 $10200
Puerto Williams Defense 8x DCAT-05 Ocelot - $3600 12x Rattlesnake Tank - $3600 20x Lanza Squads - $3000 $10200
St. Malo Defense 8x DCAT-05 Ocelot - $3600 12x Rattlesnake Tank - $3600 20x Lanza Squads - $3000 6x Stiletto Fighter - $5400 $15600
St. Malo Fast Response 6x DCJMS-03 Cougar - $3600 10x Dagger Helicopter - $6750 - 10x Lanza Squad - $1500 $11850
Madeira Defense 8x DCAT-05 Ocelot - $3600 12x Rattlesnake Tank - $3600 20x Lanza Squads - $3000 $10200
Madeira Offensive Force 15x DCJMS-03 Cougar - $9000 30x Viper Tank - $7500 20x Saber APC - $5000 - 20x Tercio Squad - $2000 20x Stiletto Fighter - $18000 12x Dagger Helicopter - $8100 - 12x Lanzo Squad - $1800 $41500
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Oct 4, 2013 7:05:59 GMT -6
First week's paychecks, both a full and half one: $88763
Second week's half pay: $29578
Total: $118351
----------------------------------------
Patrols for bases and cities:
35x DCAT-05 Ocelot - $15750
Outpost garrisons for bases and cities:
56x Lanza Squads - $8400
1x Airfield, aircraft hangar, and Anti-MS guns for Puerto Williams - $16000
40150 spent
Officer's barracks for Buenos Aires - $5000 Officer's barracks for Madeira Base - $5000 2x Research Centers for Jaburo - $20000 1x Airfield, 2x aircraft hangars for Jaburo - $14400 10x Markets for Jaburo - $5000
89550 spent
$28801 left
----------------------------------------
New Total Combined Income: $66,425
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Oct 11, 2013 1:54:06 GMT -6
$28801 left + $55425 new income = $84266 to mess with now.
64 AT's = $600 77 JMS = $1540 360 Conventionals = $2700
$4840 total maintenance cost
$79426 remaining
------------------------------------------------------
2x Solomon Class for St. Malo base - $10000 - 20x Stiletto Fighters for said carriers - $18000 4x Plata Class for St. Malo - $4800
5x Markets for Port Howard and New Santiago - $10000
41426 left
------------------------------------------------------
9x DCJMS-03 Cougar for New Santiago - $5400 20x Viper Tank - $5000 20x Saber APC - $5000 - 20x Tercio Squad - $2000
1x airfield and aircraft hangar for New Santiago - $10000
10x Dagger Helicopter for New Santiago - $6750 - 10x Lanza Squad - $1500
------------------------------------------------------
4x DCJMS-03 Cougar for Madeira Base - $2400 10x Saber APC - $2500 - 10x Tercio Squad - $1000 10x Viper Tank - $2500
126 left
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Oct 18, 2013 1:17:20 GMT -6
Combined weekly income: $64925
Friday and Tuesday paychecks, with leftover money: $97514
Edit: Forgot to add the cash from Bogota, which would add $11625, for: $109139 total.
-----------------------------------------
Buying 8x lanza squads to garrison Bogota's outposts - $1200 20x lanza to defend Bogota normally - $3000
$106139 remaining.
-----------------------------------------
$7000 maintenance cost.
$99139 left
1x Fortitude Class - $10000
5x Cougar for 1st Army Group - $3000
7x Cougar for 2nd Army Group - $4200 10x Viper Tank - $2500 10x Saber APC - $2500 - 10x Tercio Squad - $1000 10x Stiletto Fighter - $9000
66939
2x Azrael Class for St. Malo - $12000 - 8x Cougar-O Type - $5600
4x Cougar-O Type for St. Malo's Galvao ships - $2800
$46539 left
30x Lanza Squad for 1st Army - $4500
----------------------------
1x Research Lab for St. Malo - $10000
10x Market for Buenos Aires - $5000 10x Market for Jaburo - $5000 New Total Income From Cities - $65675
27039
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Oct 25, 2013 6:39:32 GMT -6
Combined Weekly Income: $85675, x1.5 = $128513
+ leftover cash = $155552
-------------------------
$7000 maintenance cost.
10x markets for Port Howard, and New Santiago, which I renamed Nuevo Santiago to fit the Hispanophone theme better. - $10000
15x markets for Peurto Williams - $7500
New Total Income from Cities: $80050
$131052 left
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Nov 2, 2013 17:28:40 GMT -6
Another week's two paychecks, because I forgot to do it last night: $150075
+$131052 left over, - $7000 for maintenance = $242127
----------------------------
I have 9 bases and cities total, which means 36 outposts overall. Each one is being upgraded to pillbox level, then bunker level, and having sangers added. That costs $3000 on its own, so it'll be $108000 to upgrade all of them.
$134127 left.
Repairing Caracas's wartime fortifications - $3500 Adding 2x 100mm anti-ms guns - $12000
Next I have 99 DCJMS-05 Ocelots in total, which I plan to upgrade to DCJMS-06 Guerrilleros for a cost of $200 per unit. So the total cost of that would be $19800
$98827
After that my new patrol forces for each city will consist of 3x Wasps and 2x dragoon squads. In total this will cost $1550, across those 9 areas for a combined price of $13950
$84877
8x lanza squads to watch Caracas's outposts - $1200
Upgrading Caracas and Nuevo Santiago to large cities - $2000
Buying 1x airfield and 1x aircraft hanger for Port Howard - $10000
Guess since the national guard change I'll also need to buy another barracks in each city, of which I have 7, and upgrade them to nat guard ones. This''ll cost me $35000 total.
$36677
Buying 30x National Guard squads for each city, at half price due to the nat. guard rules - $8400
I have 42 planes to upgrade into new Chuchilla models, which'll run me $21000. Planes on the front lines aren't being upgraded, so this only includes ones in Buenos Aires, St Malo, and its fleet.
$15677
Upgrading all of my stolen Georgia's to the new RF type, which costs $6150 to do in all.
$9527
----------------------------
Still to do: Upgrade tanks, but that wont happen until after Panama.
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Nov 3, 2013 8:50:40 GMT -6
Finances in the OP updated to account for taking Caracas and the rest of South America in the process.
Edit: Amended to account for Panama too.
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Nov 7, 2013 10:43:06 GMT -6
Half paycheck from Tuesday I forgot to collect: $61150 Left over funds: $9527
New Total: $70677
------------------------------
Building a new town in Eastern S. America
Canudos Small City - 1000 4x Bunker + Sanger Outposts - 10000 City Wartime Fortifications - 13000 Nat. Guard barracks w/ upgrades - 5000 Bazaar - 5000 MS Hangar - 6000 10x market - 5000 2x Anti MS Defense Systems (Anti MS Guns) - $12000 $57000
Garrison for new city:
8x DCJMS-06 Guerrillero - 5200 12x Rattlesnake - 3600 30x National Guard Squad - 1200 8x Lanza Squad for the outposts - 1200
Patrols:
3x Wasp - 700 2x Dragoon Squad -500
$1277 left
-------------------------
OP updated to account for the new income here.
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Nov 8, 2013 1:05:32 GMT -6
Combined Weekly Income: $129,050 + 1277 left over = $130327
--------------------------------
I have 10 cities and bases now. To many the outposts for all of those, I'll need 5 lanza squads and 5 rattlesnake tanks. That'll cost $2250 for a single area, which means itll be $22500 to do it for all of them.
Maintenance this week will also run me about $8000
Buying 2x research labs for Jaburo - $20000
$79827
I'm going to sell the 12x Sioux Helicopters in Bogota since they don't really fit the EDC's combat doctrine. There aren't rules for selling stuff but we're in a world war so I'm sure someone will want them, could even palm them off back to the NAU if needed. Anyway I'm letting them go at half price - $4800
Same deal with the buggy LIV's of which I have 44 - $2200
$86827
Now for a city in Panama. I dont think I should have to pay for the whole thing since it's probably been there for ages, the canal wouldn't work without a city by it. In the interest of fairness I will pay for most of it though, as seen below:
Panama City 4x Bunker + Sanger Outposts - 10000 City Wartime Fortifications - 13000 Nat. Guard barracks w/ upgrades - 5000 Regular Barracks w/ upgrades - 8000 MS Hangar - 6000 Airfield - 6000 2x Anti MS Defense Systems (Anti MS Guns) - 12000 Medium Production line - 6000 10x markets - 5000 $71000
12x DCJMS-06 Guerrillero - 7800 12x Rattlesnake - 3600 30x National Guard Squad - 1200 $12600
3x Wasp - 700 2x Dragoon Squad - 500 1200
7x lanza squads and 5x rattlesnake tanks to man outposts - 2550
$4477 left
---------------------------------
Main post updated with new income.
----------------------------------
Since it turns out the national guard thing can apply to tanks and JMS, I have some money coming back. That'll amount to 24 rattlesnake tanks and 20 Guerrillero JMS for a total returned price of $10100
$14577 left
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Nov 10, 2013 23:44:23 GMT -6
I don't really think it'd cost anything, but I am noting here I'm upgrading Madeira Base from a standard base to a training one just so it's on record.
Likewise buying a barracks and nat. guard barracks for it, which'll cost $5000. Leaving me with $9577 left over.
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Nov 15, 2013 1:43:53 GMT -6
1.5x pay for 2 paychecks + $14577 left = $229827
--------------------------------------
Buying new base in southern South America, underground base - 7500
Barracks + Regular Barracks - 5000 Base Heavy Fortifications - 14500 2x MS Hangar - $12000 4x bunker outpost + sangers - 10000 2x Anti Ship Cannon Array - 12000 1x Anti Ship Torpedo Array - 7000 2x AA Gun Array - 12000 2x Anti-MS Guns - 12000 2x Anti-JMS Guns - 8000 $91000
$138827
32 Cougars in Caracas upgrading to Gauchos - 8000 36 Cougar-O in St. Malo to upgrade to Piratas - 5400
Upgrading all of St. Malo's ships to new models - 4000
Putting 'refit' on all of them will look tacky, just know they use the stats under the current unit list and not the old one.
Upgrading 12 cougar-o in Puerto Williams - 1800 Upgrading all ships in there too - 1500
118127
Buying 4x Parana Class - 3200 With 8x home guard squads - 320
Upgrading Buenos Aires's ships and its 8x cougar-o - 2200
Upgrading Jaburo's 12x Cougars to Gauchos - 3000
$109407 left
--------------------------------------
Buying 7x Wasp and 5x dragoon squads for Caracas - 3700 Buying 7x Wasp and 5x dragoon squads for Jaburo - 3700
Defenses for the new base:
12x DCJMS-06 Guerrillero - 3300 20x Rattlesnake - 3000 50x National Guard Squad - 2000
3x Wasp - 700 2x Dragoon Squad - 500
28x Lanza - 4200 20x Rattlesnake - 3000
Also adding double barrels to the base's anti-JMS and AA guns to fit the theme. Mine will be 30mm and 57mm respectively. I'm doubling the cost for that since it's basically doubling the firepower. - 20000
$65407 left --------------------------------------
Buy 10x markets for both Caracas and Bogota - $10000
$55407 left
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Nov 22, 2013 1:04:13 GMT -6
1.5x paychecks + left over funds = $277407
Maintenance Costs: $9000
------------------------------------
Buying 200x Home guard squads for Madeira Base - $8000 Buying 20x Estoc Halftrack for the base - $2000 Buying 28x Rattlesnake tank for the base - $4200 Buying 17x Guerrillero - $3825 Buying 10x Chucilla fighter - $14000 32025
------------------------------------
$245382
Buying 1x Anti Air Defense System 75mm Anti Air Gun (10) for 10 bases and cities - $60000
$185382
------------------------------------
Buying new base in Panama, underground fortress - $10000
Barracks + Regular Barracks - 5000 Base Heavy Fortifications - 14500 2x MS Hangar - $12000 4x bunker outpost + sangers - 10000 2x Anti Ship Cannon Array - 12000 1x Anti Ship Missile Array - 7000 2x AA Gun Array - 12000 2x Anti-MS Guns - 12000 2x Anti-JMS Guns - 8000 $91700
12x DCJMS-06 Guerrillero - 3300 20x Rattlesnake - 3000 50x Lanza Squads - 7500 3x Wasp - 700 2x Dragoon Squad - 500 $15000
$78682 left
------------------------------------
Buying 1x airfield, 1x aircraft hangar, and 1x officer's barracks in that new base - $15000
Buying 18 more guerrilleros and 10 more rattlesnakes - $5550
$58132 left
Buying 1x surface to orbit defense array for Jaburo - $15000
$43132 left
------------------------------------
Paying $2500 to upgrade all Tercios to use the new equipment.
$40603 left
Buying 10x market for Jaburo - $5000 Buying 1x shipyard - $11250 Buying 1x large production line - $9000
$15353 left
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Nov 30, 2013 3:36:51 GMT -6
1.5x paychecks - $232875 + $15353 left over = $248228.
Minus $11,975 in maintenance = $236253
----------------------------
Buying 4x DCMS-01 Nochero for Fort Baru - $8000
Creating the 3rd army group:
Buying 20x Gaucho - $17000 Buying 15x Python Tank - $6750 Buying 15x Saber APC - $3750 Buying 15x Tercio Squad - $1875 Buying 7x Wasp and 5x dragoon squad - $3700
Buying 10x Chuchilla Fighter - $14000
Upgrading Madeira Base to heavy fortifications - $7500
Buying 1x Academy for the same base - $5000
$168,678
----------------------------
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Dec 6, 2013 3:01:52 GMT -6
1.5x paychecks - $232,875 + $168,678 left over = $401,553
Minus $12,675 in maintenance = $388,878
----------------------------------
Turns out Santiago actually has a pretty deep river running through it, so I'll upgrade its bazaar into a river-only harbor - $3000
Then I'll buy 10x chuchilla fighters for it - $14000 1x Parana Class - $800 2x Home Guard Squad - $80 4x Salado Class - $2000
Buying a new base in western South America, Coquimbo. Underground base - $7500
Barracks + Regular Barracks - 5000 Base Heavy Fortifications - 14500 4x bunker outpost + sangers - 10000 1x Harbor - 10000 1x Airfield - 4000 1x Aircraft Hangar - 6000 2x MS Hangar - 12000 2x Anti Ship Cannon Array - 12000 2x Double-barrel AA Gun Array - 24000 2x Anti-MS Guns - 12000 $117000
Defenses for the new base:
12x DCJMS-06 Guerrillero - 3300 20x Rattlesnake - 3000 50x Lanza Squad - 7500
3x Wasp - 700 2x Dragoon Squad - 500
28x Lanza - 4200 20x Rattlesnake - 3000 $22300
$193,698 left
----------------------------------
Buying 2x large production lines for Jaburo - $18000 Buying 2x research labs - $20000
$155,698
----------------------------------
Building a new town in the South Orkney Islands.
Orcadas Small City - 1000 4x Bunker + Sanger Outposts - 10000 City Wartime Fortifications - 13000 Nat. Guard barracks w/ upgrades - 5000 Harbor - 10000 MS Hangar - 6000 10x market - 5000 Airfield - 4000 Medium Production Line - 6000 2x Anti MS Defense Systems (Anti MS Guns) - $12000 1x Anti ship gun array - 6000 1x AA gun array - 6000 $75000
Garrison for new city:
8x DCJMS-06 Guerrillero - 5200 12x Rattlesnake - 3600 30x National Guard Squad - 1200 8x Lanza Squad for the outposts - 1200
Patrols:
3x Wasp - 700 2x Dragoon Squad -500
$68,298 left
OP updated with new finances.
|
|
Richter
Veteran Member
Posts: 1,870
|
Post by Richter on Dec 13, 2013 11:26:26 GMT -6
$260250 incoming funds + $68,298 left - $13,475 maintenance = $315,073 to work with.
Buying 2x St. Alberto class cruisers - $18000 - Buying 8x Pirata for these - $6800 Buying 6x Amazon class destroyers - $15000 - Buying 6x Dagger choppers for these - $6750 Buying 12x Orinoco class - $15000
$253,523 left
-----------------------------------
Buying 2x anti ship gun batteries for each of: St Malo, Puerto Williams, and Port Howard - $36000
$217,523
-----------------------------------
Buying stuff for the African Expeditionary Force, which will be involved in that continent's nonsense.
Buying 8x DCMMS-06 Cangaço - $9600 Buying 20x DCMMS-04 Gaucho - $17000
Buying 40x Python Tank - $18000 Buying 30x Saber APC - $7500 - Buying 30x Tercio Squads - $3750
Buying 10x Wasp - $3500 Buying 8x Dragoon Squads - $2000
$156,173 left
Buying 10x Chuchilla Fighters - $14,000
Buying 2x Tumi Transport Plane - $2200 - Buying 8x Guerrillerro B's for these - $4800 - Buying 6x Tercio Squads as well - $750
Buying 6x Dagger Helicopters - $4050 - Buying 6x Tercios for them - $750
$129,623 left
Now fleet support for these guys:
1x St. Alberto Class - $9000 - Buying 6x Pirata - $5100 4x Amazon Class - $10000 - 4x Daggers - $2700 6x Orinoco Class - $7500
2x Azrael - $5000 - Buying 8x Pirata - $6800
$83,523
-----------------------------------
|
|