Enter Present Population 8059 Enter Population here in Millions
Enter GDP/Capita 162000 In Real $ /C baseyear
Pop War Loss Rate (typical exp) 0.02 On average loss through Wars
Enter average annual Economic (Real) Growth 0.02
Enter average GDP loss through War (Real) 0.015
Enter average annual Pop (Real) Growth 0.012
Enter TL 10.6
Enter TL for Military Forces 10.7
Enter TL for Reserve Military Forces 9.7
TL multiplier (eq) 0.43 Versus base of 7
TL multiplier (eq) reserves 0.52
Base Year GDP ($ bns) $1,305,518
Base Year GDP ($ Tns) $1,306
Quantity Allocated in D/GDP 0.03
Tithe Allocated 0.5
Quantity (PDF) $ 0.5
Average Defence Inflation (Real) 0.04
Proportion Spend in Autofactories
Land 0.500
Air 0.250
Sea 0.150
Complex Weapons 0.5
ISTAR C4 0.5
Missiles 0.200
Defence Systems 0.1
Space Assets 0.4
Resources Allocated
Land 0.3
Air 0.27
Sea 0.11
Complex Weapons 0.04
ISTAR C4 0.04
Missiles 0.05
Defence Systems 0.02
Space Assets 0.17
Resources Allcoated
Capital 0.27
Running Costs 0.36
Wages (personnel) 0.37
Loss Rates PA
Land 0.03 0.97
Air 0.02 0.98
Sea 0.02 0.98
Complex Weapons 0.1 0.9
ISTAR C4 0.1 0.9
Missiles 0.1 0.9
Defence Systems 0.1 0.9
Space Assets 0.022 0.978
Resources Allocated
Land 0.29
Air 0.27
Sea 0.11
Complex Weapons 0.035
ISTAR C4 0.035
Missiles 0.09
Defence Systems 0.02
Space Assets 0.15
Autofactories, Loss Rates and Cost Inflation
Resources Allocated
Land
Air
Sea
Complex Weapons
ISTAR C4
Missiles
Defence Systems
Space Assets
Autofactories, Loss Rates and Cost Inflation
Resources Allocated
Land
Air
Sea
Complex Weapons
ISTAR C4
Missiles
Defence Systems
Space Assets
Totals
Resources Allocated
Land
Air
Sea
Complex Weapons
ISTAR C4
Missiles
Defence Systems
Space Assets
Allocations Regular Reserves
Land 0.8 0.2
Air 0.8 0.2
Sea 0.85 0.15
Complex Weapons 0.85 0.15
ISTAR C4 0.9 0.1
Missiles 0.85 0.15
Defence Systems 0.85 0.15
Space Assets 0.8 0.2
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
8058.75 8155.455 7994.28 7834.3944 7677.706512 7524.152382
162000 162810 163624.05 164442.1703 165264.3811 166090.703
-161.175 -159.8856 -156.687888 -153.5541302 -150.4830476
-2430 -2442.15 -2454.36075 -2466.632554 -2478.965717
1305517.5 1327790 1308056 1288305 1268851 1249692
1305.5175 1327.789629 1308.05647 1288.304818 1268.851415 1249.691759
39165.525 39833.68886 39241.69411 38649.14453 38065.54245 37490.75276
19582.7625 19916.84443 19620.84706 19324.57227 19032.77122 18745.37638
19582.7625 19916.84443 19620.84706 19324.57227 19032.77122 18745.37638
4759 4840 4768 4696 4625 4555
2855 2904 2861 2818 2775 2733
931 946 932 918 904 891
634 645 636 626 617 607
634 645 636 626 617 607
476 484 477 470 462 456
148 151 148 146 144 142
2337 2377 2342 2306 2271 2237
5874.82875 5975.053328 5886.254117 5797.37168 5709.831367 5623.612914
5287.345875 5377.547996 5297.628705 5217.634512 5138.848231 5061.251622
2154.103875 2190.852887 2158.293176 2125.702949 2093.604835 2061.991402
783.3105 796.6737771 784.8338823 772.9828906 761.310849 749.8150552
783.3105 796.6737771 784.8338823 772.9828906 761.310849 749.8150552
979.138125 995.8422214 981.0423528 966.2286133 951.6385612 937.268819
391.65525 398.3368886 392.4169411 386.4914453 380.6554245 374.9075276
3329.069625 3385.863553 3335.544 3285.177285 3235.571108 3186.713984
5287.345875 5377.547996 5297.628705 5217.634512 5138.848231 5061.251622
7049.7945 7170.063994 7063.50494 6956.846016 6851.797641 6748.335497
7245.622125 7369.232438 7259.713411 7150.091738 7042.125353 6935.78926
0.97 0.9409 0.912673 0.88529281 0.858734026 0.832972005
0.98 0.9604 0.941192 0.92236816 0.903920797 0.885842381
0.98 0.9604 0.941192 0.92236816 0.903920797 0.885842381
0.9 0.81 0.729 0.6561 0.59049 0.531441
0.9 0.81 0.729 0.6561 0.59049 0.531441
0.9 0.81 0.729 0.6561 0.59049 0.531441
0.9 0.81 0.729 0.6561 0.59049 0.531441
0.978 0.956484 0.935441352 0.914861642 0.894734686 0.875050523
1586.203763 1613.264399 1589.288612 1565.290354 1541.654469 1518.375487
1427.583386 1451.937959 1430.35975 1408.761318 1387.489022 1366.537938
581.6080463 591.5302795 582.7391576 573.9397963 565.2733054 556.7376785
211.493835 215.1019198 211.9051482 208.7053805 205.5539292 202.4500649
211.493835 215.1019198 211.9051482 208.7053805 205.5539292 202.4500649
264.3672938 268.8773998 264.8814353 260.8817256 256.9424115 253.0625811
105.7469175 107.5509599 105.9525741 104.3526902 102.7769646 101.2250324
898.8487988 914.1831593 900.5968799 886.997867 873.6041992 860.4127758
0.961538462 0.924556213 0.888996359 0.854804191 0.821927107 0.790314526
0.961538462 0.924556213 0.888996359 0.854804191 0.821927107 0.790314526
0.961538462 0.924556213 0.888996359 0.854804191 0.821927107 0.790314526
0.961538462 0.924556213 0.888996359 0.854804191 0.821927107 0.790314526
0.961538462 0.924556213 0.888996359 0.854804191 0.821927107 0.790314526
0.961538462 0.924556213 0.888996359 0.854804191 0.821927107 0.790314526
0.961538462 0.924556213 0.888996359 0.854804191 0.821927107 0.790314526
0.961538462 0.924556213 0.888996359 0.854804191 0.821927107 0.790314526
0.932692308 0.869914941 0.811362974 0.756752004 0.705816773 0.658309875
0.942307692 0.887943787 0.836716261 0.788444169 0.742957005 0.700094101
0.942307692 0.887943787 0.836716261 0.788444169 0.742957005 0.700094101
0.865384615 0.748890533 0.648078345 0.56083703 0.485339737 0.420005542
0.865384615 0.748890533 0.648078345 0.56083703 0.485339737 0.420005542
0.865384615 0.748890533 0.648078345 0.56083703 0.485339737 0.420005542
0.865384615 0.748890533 0.648078345 0.56083703 0.485339737 0.420005542
0.940384615 0.884323225 0.831603956 0.782027566 0.735406692 0.691565139
4438.320143 4210.208412 3868.469802 3553.609837 3264.376749 2998.684731
2690.445613 2578.478579 2393.610524 2221.459293 2061.689378 1913.410299
876.8859774 840.3930184 780.1397263 724.0311771 671.9580194 623.6300233
549.0705332 483.2633739 411.9934135 351.149117 299.29047 255.0904476
549.0705332 483.2633739 411.9934135 351.149117 299.29047 255.0904476
411.8028999 362.4475304 308.9950602 263.3618378 224.4678525 191.3178357
128.1164577 112.7614539 96.13179649 81.93479397 69.834443 59.52110445
2197.685313 2101.926839 1947.243812 1803.507636 1670.381373 1547.081851
EFF Reserves
0.8
0.8
0.6
0.6
0.4
0.6
0.6
0.8
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12
7373.669334 7462.153366 7551.699207 7642.319597 7734.027432 7826.835761
166921.1565 167755.7623 168594.5411 169437.5138 170284.7014 171136.1249
-147.4733867 -149.2430673 -151.0339841 -152.846392 -154.6805486 -156.5367152
-2491.360545 -2503.817348 -2516.336435 -2528.91812 -2541.562707 -2554.270521
1230821 1251819 1273175 1294896 1316987 1339454
1230.821413 1251.819226 1273.175262 1294.895632 1316.986552 1339.454342
36924.64239 37554.57679 38195.25787 38846.86897 39509.59656 40183.63027
18462.3212 18777.2884 19097.62894 19423.43449 19754.79828 20091.81514
18462.3212 18777.2884 19097.62894 19423.43449 19754.79828 20091.81514
4486 4563 4641 4720 4800 4882
2692 2738 2784 2832 2880 2929
877 892 908 923 939 955
598 608 619 629 640 651
598 608 619 629 640 651
449 456 464 472 480 488
140 142 144 147 149 152
2203 2241 2279 2318 2358 2398
5538.696359 5633.186519 5729.288681 5827.030346 5926.439483 6027.544541
4984.826723 5069.867867 5156.359813 5244.327311 5333.795535 5424.790087
2030.855332 2065.501724 2100.739183 2136.577793 2173.027811 2210.099665
738.4928478 751.0915358 763.9051574 776.9373794 790.1919311 803.6726054
738.4928478 751.0915358 763.9051574 776.9373794 790.1919311 803.6726054
923.1160598 938.8644198 954.8814468 971.1717243 987.7399139 1004.590757
369.2464239 375.5457679 381.9525787 388.4686897 395.0959656 401.8363027
3138.594603 3192.139027 3246.596919 3301.983862 3358.315707 3415.608573
4984.826723 5069.867867 5156.359813 5244.327311 5333.795535 5424.790087
6646.435631 6759.823822 6875.146417 6992.436415 7111.72738 7233.053449
6831.058842 6947.596706 7066.122706 7186.67076 7309.275363 7433.9716
0.807982845 0.783743359 0.760231059 0.737424127 0.715301403 0.693842361
0.868125533 0.850763023 0.833747762 0.817072807 0.800731351 0.784716724
0.868125533 0.850763023 0.833747762 0.817072807 0.800731351 0.784716724
0.4782969 0.43046721 0.387420489 0.34867844 0.313810596 0.282429536
0.4782969 0.43046721 0.387420489 0.34867844 0.313810596 0.282429536
0.4782969 0.43046721 0.387420489 0.34867844 0.313810596 0.282429536
0.4782969 0.43046721 0.387420489 0.34867844 0.313810596 0.282429536
0.855799412 0.836971824 0.818558444 0.800550159 0.782938055 0.765713418
1495.448017 1520.96036 1546.907944 1573.298193 1600.13866 1627.437026
1345.903215 1368.864324 1392.217149 1415.968374 1440.124794 1464.693323
548.3309395 557.6854653 567.1995794 576.8760042 586.7175088 596.7269095
199.3930689 202.7947147 206.2543925 209.7730924 213.3518214 216.9916035
199.3930689 202.7947147 206.2543925 209.7730924 213.3518214 216.9916035
249.2413361 253.4933933 257.8179906 262.2163656 266.6897767 271.2395043
99.69653446 101.3973573 103.1271963 104.8865462 106.6759107 108.4958017
847.4205429 861.8775374 876.5811681 891.5356429 906.7452409 922.2143147
0.759917813 0.730690205 0.702586736 0.675564169 0.649580932 0.62459705
0.759917813 0.730690205 0.702586736 0.675564169 0.649580932 0.62459705
0.759917813 0.730690205 0.702586736 0.675564169 0.649580932 0.62459705
0.759917813 0.730690205 0.702586736 0.675564169 0.649580932 0.62459705
0.759917813 0.730690205 0.702586736 0.675564169 0.649580932 0.62459705
0.759917813 0.730690205 0.702586736 0.675564169 0.649580932 0.62459705
0.759917813 0.730690205 0.702586736 0.675564169 0.649580932 0.62459705
0.759917813 0.730690205 0.702586736 0.675564169 0.649580932 0.62459705
0.614000557 0.572673596 0.534128258 0.498177317 0.464646152 0.433371892
0.659704057 0.621644207 0.585780118 0.551985112 0.520139817 0.49013175
0.659704057 0.621644207 0.585780118 0.551985112 0.520139817 0.49013175
0.363466334 0.314538174 0.272196497 0.235554661 0.203845379 0.176404655
0.363466334 0.314538174 0.272196497 0.235554661 0.203845379 0.176404655
0.363466334 0.314538174 0.272196497 0.235554661 0.203845379 0.176404655
0.363466334 0.314538174 0.272196497 0.235554661 0.203845379 0.176404655
0.650337217 0.611567114 0.575108305 0.540823002 0.508581631 0.478262342
2754.617744 2613.041516 2478.741735 2351.34442 2230.494813 2115.856387
1775.795622 1701.893155 1631.066253 1563.186922 1498.132493 1435.785405
578.7778324 554.6911025 531.6067789 509.483145 488.2802201 467.9596875
217.4180035 191.3600377 168.4251692 148.2390888 130.4723489 114.834987
217.4180035 191.3600377 168.4251692 148.2390888 130.4723489 114.834987
163.0635027 143.5200283 126.3188769 111.1793166 97.85426167 86.12624023
50.73086749 44.65067546 39.29920614 34.58912071 30.44354808 26.79483029
1432.883706 1370.449491 1310.735686 1253.623756 1199.000332 1146.756982
Year 13 Year 14 Year 15 Year 16 Year 17 Year 18
7920.75779 8015.806884 8111.996567 8209.340525 8307.852612 8407.546843
171991.8055 172851.7645 173716.0234 174584.6035 175457.5265 176334.8141
-158.4151558 -160.3161377 -162.2399313 -164.1868105 -166.1570522 -168.1509369
-2567.041873 -2579.877083 -2592.776468 -2605.740351 -2618.769052 -2631.862898
1362305 1385546 1409184 1433224 1457675 1482543
1362.305433 1385.546364 1409.183785 1433.224461 1457.67527 1482.54321
40869.163 41566.39093 42275.51355 42996.73382 43730.25809 44476.2963
20434.5815 20783.19546 21137.75678 21498.36691 21865.12905 22238.14815
20434.5815 20783.19546 21137.75678 21498.36691 21865.12905 22238.14815
4966 5050 5136 5224 5313 5404
2979 3030 3082 3134 3188 3242
971 988 1004 1022 1039 1057
662 673 685 697 708 721
662 673 685 697 708 721
497 505 514 522 531 540
154 157 160 163 165 168
2439 2480 2523 2566 2609 2654
6130.374451 6234.958639 6341.327033 6449.510072 6559.538714 6671.444445
5517.337006 5611.462775 5707.19433 5804.559065 5903.584843 6004.3
2247.803965 2286.151501 2325.153246 2364.82036 2405.164195 2446.196296
817.3832601 831.3278185 845.5102711 859.9346763 874.6051619 889.525926
817.3832601 831.3278185 845.5102711 859.9346763 874.6051619 889.525926
1021.729075 1039.159773 1056.887839 1074.918345 1093.256452 1111.907407
408.69163 415.6639093 422.7551355 429.9673382 437.3025809 444.762963
3473.878855 3533.143229 3593.418652 3654.722374 3717.071938 3780.485185
5517.337006 5611.462775 5707.19433 5804.559065 5903.584843 6004.3
7356.449341 7481.950367 7609.59244 7739.412087 7871.446457 8005.733334
7560.795156 7689.782321 7820.970008 7954.395756 8090.097748 8228.114815
0.67302709 0.652836277 0.633251189 0.614253653 0.595826044 0.577951263
0.769022389 0.753641941 0.738569103 0.723797721 0.709321766 0.695135331
0.769022389 0.753641941 0.738569103 0.723797721 0.709321766 0.695135331
0.254186583 0.228767925 0.205891132 0.185302019 0.166771817 0.150094635
0.254186583 0.228767925 0.205891132 0.185302019 0.166771817 0.150094635
0.254186583 0.228767925 0.205891132 0.185302019 0.166771817 0.150094635
0.254186583 0.228767925 0.205891132 0.185302019 0.166771817 0.150094635
0.748867723 0.732392633 0.716279995 0.700521835 0.685110355 0.670037927
1655.201102 1683.438832 1712.158299 1741.36772 1771.075453 1801.29
1489.680992 1515.094949 1540.942469 1567.230948 1593.967908 1621.161
606.9070706 617.2609052 627.7913763 638.5014972 649.3943327 660.473
220.6934802 224.458511 228.2877732 232.1823626 236.1433937 240.172
220.6934802 224.458511 228.2877732 232.1823626 236.1433937 240.172
275.8668503 280.5731387 285.3597165 290.2279533 295.1792421 300.215
110.3467401 112.2292555 114.1438866 116.0911813 118.0716969 120.086
937.947291 953.9486717 970.2230361 986.7750411 1003.609423 1020.731
0.600574086 0.577475083 0.555264503 0.533908176 0.513373246 0.493628121
0.600574086 0.577475083 0.555264503 0.533908176 0.513373246 0.493628121
0.600574086 0.577475083 0.555264503 0.533908176 0.513373246 0.493628121
0.600574086 0.577475083 0.555264503 0.533908176 0.513373246 0.493628121
0.600574086 0.577475083 0.555264503 0.533908176 0.513373246 0.493628121
0.600574086 0.577475083 0.555264503 0.533908176 0.513373246 0.493628121
0.600574086 0.577475083 0.555264503 0.533908176 0.513373246 0.493628121
0.600574086 0.577475083 0.555264503 0.533908176 0.513373246 0.493628121
0.40420263 0.376996683 0.351621907 0.327955048 0.30588115 0.285292996
0.461854919 0.435209443 0.410101205 0.386441521 0.364146817 0.343138347
0.461854919 0.435209443 0.410101205 0.386441521 0.364146817 0.343138347
0.152657875 0.132107776 0.114324037 0.098934263 0.085616189 0.074090933
0.152657875 0.132107776 0.114324037 0.098934263 0.085616189 0.074090933
0.152657875 0.132107776 0.114324037 0.098934263 0.085616189 0.074090933
0.152657875 0.132107776 0.114324037 0.098934263 0.085616189 0.074090933
0.449750548 0.422938496 0.397724855 0.374014335 0.351717327 0.330749563
2007.109914 1903.95257 1806.097097 1713.271 1625.215789 1541.686261
1376.032986 1318.767257 1263.884728 1211.286221 1160.876681 1112.565012
448.4848252 429.8204392 411.9328003 394.7895831 378.3598072 362.6137818
101.0717929 88.9581442 78.29633954 68.91237268 60.65309229 53.38370254
101.0717929 88.9581442 78.29633954 68.91237268 60.65309229 53.38370254
75.80384471 66.71860815 58.72225466 51.68427951 45.48981922 40.0377769
23.58341835 20.75690031 18.26914589 16.07955362 14.1523882 12.45619726
1096.790001 1049.000204 1003.292723 959.5768279 917.7657403 877.7764632
Year 19 Year 20 Year 21 Year 22 Year 23 Year 24
8508.437405 8610.538654 8713.865118 8818.431499 8924.252677 9031.343709
177216.4882 178102.5707 178993.0835 179888.0489 180787.4892 181691.4266
-170.1687481 -172.2107731 -174.2773024 -176.36863 -178.4850535 -180.6268742
-2645.022212 -2658.247323 -2671.53856 -2684.896253 -2698.320734 -2711.812337
1507835 1533559 1559722 1586330 1613393 1640918
1507.835397 1533.559069 1559.721587 1586.330437 1613.393234 1640.917723
45235.06191 46006.77207 46791.6476 47589.91311 48401.79703 49227.53168
22617.53096 23003.38603 23395.8238 23794.95655 24200.89851 24613.76584
22617.53096 23003.38603 23395.8238 23794.95655 24200.89851 24613.76584
5496 5590 5685 5782 5881 5981
3298 3354 3411 3469 3528 3589
1075 1093 1112 1131 1150 1170
733 745 758 771 784 797
733 745 758 771 784 797
550 559 569 578 588 598
171 174 177 180 183 186
2699 2745 2792 2840 2888 2937
6785.259287 6901.01581 7018.74714 7138.486966 7260.269554 7384.129753
6106.733358 6210.914229 6316.872426 6424.63827 6534.242599 6645.716777
2487.928405 2530.372464 2573.540618 2617.445221 2662.098836 2707.514243
904.7012383 920.1354414 935.832952 951.7982622 968.0359405 984.5506337
904.7012383 920.1354414 935.832952 951.7982622 968.0359405 984.5506337
1130.876548 1150.169302 1169.79119 1189.747828 1210.044926 1230.688292
452.3506191 460.0677207 467.916476 475.8991311 484.0179703 492.2753168
3844.980263 3910.575626 3977.290046 4045.142614 4114.152747 4184.340193
6106.733358 6210.914229 6316.872426 6424.63827 6534.242599 6645.716777
8142.311144 8281.218972 8422.496568 8566.18436 8712.323465 8860.955703
8368.486454 8511.252833 8656.454806 8804.133925 8954.33245 9107.093361
0.560612725 0.543794343 0.527480513 0.511656097 0.496306414 0.481417222
0.681232624 0.667607972 0.654255812 0.641170696 0.628347282 0.615780337
0.681232624 0.667607972 0.654255812 0.641170696 0.628347282 0.615780337
0.135085172 0.121576655 0.109418989 0.09847709 0.088629381 0.079766443
0.135085172 0.121576655 0.109418989 0.09847709 0.088629381 0.079766443
0.135085172 0.121576655 0.109418989 0.09847709 0.088629381 0.079766443
0.135085172 0.121576655 0.109418989 0.09847709 0.088629381 0.079766443
0.655297092 0.640880556 0.626781184 0.612991998 0.599506174 0.586317038
1832.020007 1863.274269 1895.061728 1927.391481 1960.27278 1993.715033
1648.818007 1676.946842 1705.555555 1734.652333 1764.245502 1794.34353
671.7406694 683.2005652 694.8559669 706.7102097 718.7666858 731.0288455
244.2693343 248.4365692 252.674897 256.9855308 261.3697039 265.8286711
244.2693343 248.4365692 252.674897 256.9855308 261.3697039 265.8286711
305.3366679 310.5457115 315.8436213 321.2319135 326.7121299 332.2858389
122.1346672 124.2182846 126.3374485 128.4927654 130.684852 132.9143355
1038.144671 1055.855419 1073.868312 1092.188506 1110.821242 1129.771852
0.474642424 0.456386946 0.438833602 0.421955387 0.405726333 0.390121474
0.474642424 0.456386946 0.438833602 0.421955387 0.405726333 0.390121474
0.474642424 0.456386946 0.438833602 0.421955387 0.405726333 0.390121474
0.474642424 0.456386946 0.438833602 0.421955387 0.405726333 0.390121474
0.474642424 0.456386946 0.438833602 0.421955387 0.405726333 0.390121474
0.474642424 0.456386946 0.438833602 0.421955387 0.405726333 0.390121474
0.474642424 0.456386946 0.438833602 0.421955387 0.405726333 0.390121474
0.474642424 0.456386946 0.438833602 0.421955387 0.405726333 0.390121474
0.266090583 0.24818064 0.231476173 0.215896046 0.201364582 0.187811196
0.323341904 0.304687563 0.287109435 0.270545429 0.254937039 0.240229133
0.323341904 0.304687563 0.287109435 0.270545429 0.254937039 0.240229133
0.064117153 0.055485998 0.048016729 0.041552939 0.035959274 0.031118602
0.064117153 0.055485998 0.048016729 0.041552939 0.035959274 0.031118602
0.064117153 0.055485998 0.048016729 0.041552939 0.035959274 0.031118602
0.064117153 0.055485998 0.048016729 0.041552939 0.035959274 0.031118602
0.3110318 0.29248952 0.275052645 0.258655276 0.243235442 0.228734867
1462.449813 1387.285799 1315.984911 1248.348601 1184.188525 1123.326017
1066.263908 1021.889695 979.3621829 938.604519 899.5430479 862.1071801
347.5230514 333.0603449 319.1995263 305.9155469 293.1844008 280.9830809
46.98556313 41.35425303 36.39786628 32.03551201 28.19599429 24.81665015
46.98556313 41.35425303 36.39786628 32.03551201 28.19599429 24.81665015
35.23917234 31.01568977 27.29839971 24.02663401 21.14699571 18.61248761
10.96329806 9.649325707 8.492835464 7.474952802 6.579065333 5.790551701
839.5296158 802.9492762 767.9628306 734.5008293 702.4968484 671.8873585
Year 25 Year 26 Year 27 Year 28 Year 29 Year 30
9139.719834 9249.396472 9360.38923 9472.7139 9586.386467 9701.423105
182599.8837 183512.8832 184430.4476 185352.5998 186279.3628 187210.7596
-182.7943967 -184.9879294 -187.2077846 -189.454278 -191.7277293 -194.0284621
-2725.371399 -2738.998256 -2752.693247 -2766.456714 -2780.288997 -2794.190442
1668912 1697383 1726341 1755792 1785746 1816211
1668.911779 1697.383414 1726.340775 1755.792149 1785.745963 1816.210789
50067.35337 50921.50242 51790.22325 52673.76446 53572.37888 54486.32367
25033.67669 25460.75121 25895.11163 26336.88223 26786.18944 27243.16183
25033.67669 25460.75121 25895.11163 26336.88223 26786.18944 27243.16183
6083 6187 6293 6400 6509 6620
3650 3712 3776 3840 3905 3972
1190 1210 1231 1252 1273 1295
811 825 839 853 868 883
811 825 839 853 868 883
608 619 629 640 651 662
189 192 196 199 203 206
2988 3038 3090 3143 3197 3251
7510.103006 7638.225363 7768.533488 7901.064669 8035.856833 8172.94855
6759.092705 6874.402827 6991.680139 7110.958202 7232.271149 7355.653695
2753.704436 2800.682633 2848.462279 2897.057045 2946.480839 2996.747802
1001.347067 1018.430048 1035.804465 1053.475289 1071.447578 1089.726473
1001.347067 1018.430048 1035.804465 1053.475289 1071.447578 1089.726473
1251.683834 1273.037561 1294.755581 1316.844112 1339.309472 1362.158092
500.6735337 509.2150242 517.9022325 526.7376446 535.7237888 544.8632367
4255.725037 4328.327706 4402.168977 4477.269979 4553.652205 4631.337512
6759.092705 6874.402827 6991.680139 7110.958202 7232.271149 7355.653695
9012.123607 9165.870436 9322.240186 9481.277603 9643.028199 9807.53826
9262.460374 9420.477948 9581.191302 9744.646426 9910.890094 10079.96988
0.466974705 0.452965464 0.4393765 0.426195205 0.413409349 0.401007069
0.60346473 0.591395435 0.579567526 0.567976176 0.556616652 0.545484319
0.60346473 0.591395435 0.579567526 0.567976176 0.556616652 0.545484319
0.071789799 0.064610819 0.058149737 0.052334763 0.047101287 0.042391158
0.071789799 0.064610819 0.058149737 0.052334763 0.047101287 0.042391158
0.071789799 0.064610819 0.058149737 0.052334763 0.047101287 0.042391158
0.071789799 0.064610819 0.058149737 0.052334763 0.047101287 0.042391158
0.573418063 0.560802866 0.548465203 0.536398969 0.524598191 0.513057031
2027.727812 2062.320848 2097.504042 2133.287461 2169.681345 2206.696109
1824.95503 1856.088763 1887.753638 1919.958715 1952.71321 1986.026498
743.5001976 756.184311 769.0848153 782.2054023 795.5498264 809.1219065
270.3637082 274.9761131 279.6672056 284.4383281 289.290846 294.2261478
270.3637082 274.9761131 279.6672056 284.4383281 289.290846 294.2261478
337.9546353 343.7201414 349.584007 355.5479101 361.6135575 367.7826848
135.1818541 137.4880565 139.8336028 142.219164 144.645423 147.1130739
1149.04576 1168.648481 1188.585624 1208.862894 1229.486095 1250.461128
0.375116802 0.360689233 0.34681657 0.333477471 0.320651415 0.308318668
0.375116802 0.360689233 0.34681657 0.333477471 0.320651415 0.308318668
0.375116802 0.360689233 0.34681657 0.333477471 0.320651415 0.308318668
0.375116802 0.360689233 0.34681657 0.333477471 0.320651415 0.308318668
0.375116802 0.360689233 0.34681657 0.333477471 0.320651415 0.308318668
0.375116802 0.360689233 0.34681657 0.333477471 0.320651415 0.308318668
0.375116802 0.360689233 0.34681657 0.333477471 0.320651415 0.308318668
0.375116802 0.360689233 0.34681657 0.333477471 0.320651415 0.308318668
0.175170058 0.163379766 0.152383051 0.142126499 0.132560293 0.123637965
0.22636976 0.213309966 0.201003622 0.189407259 0.178479917 0.168182999
0.22636976 0.213309966 0.201003622 0.189407259 0.178479917 0.168182999
0.02692956 0.023304427 0.020167292 0.017452465 0.015103094 0.013069985
0.02692956 0.023304427 0.020167292 0.017452465 0.015103094 0.013069985
0.02692956 0.023304427 0.020167292 0.017452465 0.015103094 0.013069985
0.02692956 0.023304427 0.020167292 0.017452465 0.015103094 0.013069985
0.21509875 0.202275556 0.190216821 0.178876972 0.168213152 0.15818506
1065.591596 1010.824491 958.8721948 909.5900363 862.8407818 818.4942502
826.2292635 791.8444615 758.890636 727.3082347 697.0401836 668.031784
269.2895377 258.0826393 247.3421332 237.0486098 227.1834672 217.7288777
21.8423269 19.22448202 16.92039088 14.89244949 13.10756078 11.53659442
21.8423269 19.22448202 16.92039088 14.89244949 13.10756078 11.53659442
16.38174518 14.41836151 12.69029316 11.16933712 9.830670587 8.652445812
5.096542944 4.485712471 3.948091205 3.474904882 3.058430849 2.69187203
642.6115982 614.6114538 587.8313435 562.2181075 537.7209023 514.2910996
Year 31 Year 32 Year 33 Year 34 Year 35 Year 36
9817.840182 9935.654264 10054.88212 10175.5407 10297.64719 10421.21896
188146.8134 189087.5475 190032.9852 190983.1502 191938.0659 192897.7562
-196.3568036 -198.7130853 -201.0976423 -203.510814 -205.9529438 -208.4243791
-2808.161394 -2822.202201 -2836.313212 -2850.494779 -2864.747252 -2879.070989
1847195 1878708 1910759 1943357 1976510 2010230
1847.195345 1878.708498 1910.759265 1943.356818 1976.510485 2010.229754
55415.86035 56361.25493 57322.77794 58300.70453 59295.31455 60306.89261
27707.93017 28180.62746 28661.38897 29150.35226 29647.65727 30153.44631
27707.93017 28180.62746 28661.38897 29150.35226 29647.65727 30153.44631
6733 6848 6965 7084 7204 7327
4040 4109 4179 4250 4323 4396
1317 1339 1362 1385 1409 1433
898 913 929 944 961 977
898 913 929 944 961 977
673 685 696 708 720 733
209 213 217 220 224 228
3307 3363 3420 3479 3538 3599
8312.379052 8454.188239 8598.41669 8745.105679 8894.297182 9046.033892
7481.141147 7608.769415 7738.575021 7870.595111 8004.867464 8141.430503
3047.872319 3099.869021 3152.752787 3206.538749 3261.2423 3316.879094
1108.317207 1127.225099 1146.455559 1166.014091 1185.906291 1206.137852
1108.317207 1127.225099 1146.455559 1166.014091 1185.906291 1206.137852
1385.396509 1409.031373 1433.069448 1457.517613 1482.382864 1507.672315
554.1586035 563.6125493 573.2277794 583.0070453 592.9531455 603.0689261
4710.34813 4790.706669 4872.436125 4955.559885 5040.101737 5126.085872
7481.141147 7608.769415 7738.575021 7870.595111 8004.867464 8141.430503
9974.854863 10145.02589 10318.10003 10494.12682 10673.15662 10855.24067
10251.93416 10426.83216 10604.71392 10785.63034 10969.63319 11156.77513
0.388976856 0.377307551 0.365988324 0.355008675 0.344358414 0.334027662
0.534574633 0.52388314 0.513405478 0.503137368 0.493074621 0.483213128
0.534574633 0.52388314 0.513405478 0.503137368 0.493074621 0.483213128
0.038152042 0.034336838 0.030903154 0.027812839 0.025031555 0.0225284
0.038152042 0.034336838 0.030903154 0.027812839 0.025031555 0.0225284
0.038152042 0.034336838 0.030903154 0.027812839 0.025031555 0.0225284
0.038152042 0.034336838 0.030903154 0.027812839 0.025031555 0.0225284
0.501769776 0.490730841 0.479934763 0.469376198 0.459049922 0.448950823
2244.342344 2282.630825 2321.572506 2361.178533 2401.460239 2442.429151
2019.90811 2054.367742 2089.415256 2125.06068 2161.314215 2198.186236
822.9255262 836.9646357 851.2432524 865.7654622 880.535421 895.5573553
299.2456459 304.3507766 309.5430009 314.8238045 320.1946986 325.6572201
299.2456459 304.3507766 309.5430009 314.8238045 320.1946986 325.6572201
374.0570574 380.4384708 386.9287511 393.5297556 400.2433732 407.0715251
149.6228229 152.1753883 154.7715004 157.4119022 160.0973493 162.8286101
1271.793995 1293.490801 1315.557754 1338.001169 1360.827469 1384.043185
0.296460258 0.28505794 0.274094173 0.26355209 0.253415471 0.243668722
0.296460258 0.28505794 0.274094173 0.26355209 0.253415471 0.243668722
0.296460258 0.28505794 0.274094173 0.26355209 0.253415471 0.243668722
0.296460258 0.28505794 0.274094173 0.26355209 0.253415471 0.243668722
0.296460258 0.28505794 0.274094173 0.26355209 0.253415471 0.243668722
0.296460258 0.28505794 0.274094173 0.26355209 0.253415471 0.243668722
0.296460258 0.28505794 0.274094173 0.26355209 0.253415471 0.243668722
0.296460258 0.28505794 0.274094173 0.26355209 0.253415471 0.243668722
0.115316179 0.107554513 0.100315267 0.093563278 0.08726575 0.081392093
0.158480133 0.149337049 0.14072145 0.132602905 0.124952737 0.117743925
0.158480133 0.149337049 0.14072145 0.132602905 0.124952737 0.117743925
0.011310564 0.009787988 0.008470375 0.007330132 0.006343383 0.005489466
0.011310564 0.009787988 0.008470375 0.007330132 0.006343383 0.005489466
0.011310564 0.009787988 0.008470375 0.007330132 0.006343383 0.005489466
0.011310564 0.009787988 0.008470375 0.007330132 0.006343383 0.005489466
0.148754797 0.139886723 0.131547322 0.123705078 0.116330352 0.109395273
776.4269512 736.5217415 698.6674984 662.7588105 628.6956841 596.3832649
640.2306135 613.5864316 588.0510883 563.5784375 540.1242538 517.646152
208.6677555 199.9837259 191.6610954 183.6848241 176.0404975 168.7143014
10.15391139 8.936945582 7.865835468 6.92309996 6.093353116 5.363053027
10.15391139 8.936945582 7.865835468 6.92309996 6.093353116 5.363053027
7.615433542 6.702709187 5.899376601 5.19232497 4.570014837 4.022289771
2.369245991 2.085287303 1.835361609 1.615389991 1.421782394 1.25137904
491.8821902 470.4496913 449.9510584 430.3456005 411.5943999 393.6602346
Year 37 Year 38 Year 39 Year 40
10546.27358 10672.82887 10800.90281 10930.51365
193862.245 194831.5562 195805.714 196784.7426
-210.9254717 -213.4565773 -216.0180562 -218.6102729
-2893.466344 -2907.933675 -2922.473344 -2937.08571
8.5
2044524 2079404 2114878 2150958
2044.524273 2079.403857 2114.878487 2150.958314
61335.7282 62382.11572 63446.35462 64528.74943
30667.8641 31191.05786 31723.17731 32264.37471
30667.8641 31191.05786 31723.17731 32264.37471
7452 7579 7709 7840
4471 4548 4625 4704
1457 1482 1507 1533
994 1011 1028 1045
994 1011 1028 1045
745 758 771 784
232 236 240 244
3660 3722 3786 3850
9200.35923 9357.317359 9516.953193 9679.312414
8280.323307 8421.585623 8565.257874 8711.381173
3373.465051 3431.016365 3489.549504 3549.081219
1226.714564 1247.642314 1268.927092 1290.574989
1226.714564 1247.642314 1268.927092 1290.574989
1533.393205 1559.552893 1586.158865 1613.218736
613.357282 623.8211572 634.4635462 645.2874943
5213.536897 5302.479837 5392.940143 5484.943701
8280.323307 8421.585623 8565.257874 8711.381173
11040.43108 11228.78083 11420.34383 11615.1749
11347.10972 11540.69141 11737.5756 11937.81864
0.324006832 0.314286627 0.304858028 0.295712287
0.473548866 0.464077888 0.454796331 0.445700404
0.473548866 0.464077888 0.454796331 0.445700404
0.02027556 0.018248004 0.016423203 0.014780883
0.02027556 0.018248004 0.016423203 0.014780883
0.02027556 0.018248004 0.016423203 0.014780883
0.02027556 0.018248004 0.016423203 0.014780883
0.439073905 0.429414279 0.419967165 0.410727888
2484.096992 2526.475687 2569.577362 2613.414352
2235.687293 2273.828118 2312.619626 2352.072917
910.8355638 926.3744185 942.1783661 958.251929
331.2129323 336.8634249 342.6103149 348.4552469
331.2129323 336.8634249 342.6103149 348.4552469
414.0161654 421.0792811 428.2628937 435.5690586
165.6064661 168.4317125 171.3051575 174.2276235
1407.654962 1431.669556 1456.093839 1480.934799
0.234296848 0.225285431 0.216620606 0.208289045
0.234296848 0.225285431 0.216620606 0.208289045
0.234296848 0.225285431 0.216620606 0.208289045
0.234296848 0.225285431 0.216620606 0.208289045
0.234296848 0.225285431 0.216620606 0.208289045
0.234296848 0.225285431 0.216620606 0.208289045
0.234296848 0.225285431 0.216620606 0.208289045
0.234296848 0.225285431 0.216620606 0.208289045
0.075913779 0.070804198 0.066038531 0.06159363
0.110951007 0.104549987 0.098518257 0.092834511
0.110951007 0.104549987 0.098518257 0.092834511
0.0047505 0.004111009 0.003557604 0.003078696
0.0047505 0.004111009 0.003557604 0.003078696
0.0047505 0.004111009 0.003557604 0.003078696
0.0047505 0.004111009 0.003557604 0.003078696
0.102873632 0.096740781 0.090973542 0.085550119
Regulars
565.7315736 536.6552554 509.0733425 482.9090286 67017 53613
496.103511 475.4574002 455.670509 436.7070797 46473 37178
161.6929962 154.9638934 148.5148326 142.3341593 15147 12875
4.720280809 4.154546076 3.656615739 3.218363311 4140 3519
4.720280809 4.154546076 3.656615739 3.218363311 4140 3726
3.540210606 3.115909557 2.742461805 2.413772483 3105 2639
1.101398855 0.969394084 0.853210339 0.750951439 966 821
376.5075043 360.10216 344.4116364 329.4047868 36922 29538
Formation TL 7 Cost $ Totals Larger Formation UNADJUSTED ADJUSTED
Division 10 5361 ARMY 383 164
Wing 9 4131 AIRFORCE 98 42
Ship 0.5 25749 NAVY 51 22
Missile 0.001 3519236 MISSILES 3519236 1506180
System 1 3726 SYSTEMS 3726 1595
THAAD BTY 0.25 10558 ICBM/SLBM/IRBM 587 251
AD-S/THAAD btty 1 821 ADS 821 351
SSHIPS 15 1969 SSHIPS 1969 843
Adjusted Regulars TL Reserves Formations Adjusted Reserves
Division 2295 5361 2792 199
Wing 1768 4131 2151 51
Ship 11020 18176 9466 19
Missile 1506180 2484167 1293699 1293699
System 1595 1656 862 862
missile wing 4519 7453 3881 216
AD-S 351 580 302 302
SSHIPS 843 1969 1026 1026
ARMY
AIRFORCE
NAVY
MISSILES
SYSTEMS
THAAD-REGTS
ADS
SSHIPS
Cost $ Numbers Totals Bns
SSBN 3000 88 264000 264
SSN 2000 440 880000 880
SSK 450 880 396000 396
FPB 200 640 128000 128
FPV 5 640 3200 3.2
Landing Craft 10 4400 44000 44
8 Ton Landing Craft 0.5 2200 1100 1.1
MCMV 300 960 288000 288
Amph (LSH) 500 724 362000 362
Amp (LSD) 500 600 300000 300
Logistics Landing Ship 300 600 180000 180
Large Carrier 8250 88 726000 726
Medium Carrier 4800 88 422400 422.4
Small Deck Carrier 1700 220 374000 374
Cruiser 1500 264 396000 396
Destroyer 960 800 768000 768
Frigate 390 1760 686400 686.4
Aviation Capable Ship 525 96 50400 50.4
60000 ton STOVL 1200 80 96000 96
Patrol Ship 45 800 36000 36
Support Vessel 300 1000 300000 300
Support Vessel Technical 500 2400 1200000 1200
Grand Total 19044 6401500 6401.5
0.1 1287
0.15 1.5
1931.196
Non Ship Costs Other Navy 1931.196
Air Arm 4376.064
Ship Costs Ships 6401.5
Budget 12875
Surplus 166
Navies (eq) 22
(allocation per Navy) Aircraft
SSBN 4 0
SSN 20 0
SSK 40 0
FPB 29 0
FPV 29 0
Landing Craft 200 0
8 Ton Landing Craft 100 0
MCMV 44 0
Amph (LSH) 33 710
Amp (LSD) 27 65
Logistics Landing Ship 27 65
Large Carrier 4 479
Medium Carrier 4 287
Small Deck Carrier 10 479
Cruiser 12 29
Destroyer 36 87
Frigate 80 192
Aviation Capable Ship 4 157
60000 ton STOVL 4 174
Patrol Ship 36 0
Support Vessel 45 109
Support Vessel Technical 109 261
Grand Total 897 3095
Major Combat and Support 568
Small Combat Vessels 328
Marine Dvns Attached 4 88
Aircraft Required Number Cost Each Contingency Total rqd Total Cost Bns
none 0 0 1.2 0 0 0
none 0 0 1.2 0 0 0
none 0 0 1.2 0 0 0
none 0 0 1.2 0 0 0
none 0 0 1.2 0 0 0
none 0 0 1.2 0 0 0
none 0 0 1.2 0 0 0
none 0 0 1.2 0 0 0
18 Heavy Lift Helis 18 30 1.2 15638 469152 469.152
2 Heavy Lift Helis 2 30 1.2 1440 43200 43.2
2 Heavy Lift Helis 2 30 1.2 1440 43200 43.2
80 Aircraft, 20 ASW Helis 100 93 1.2 10560 982080 982.08
40 Aircraft, 20 ASW Helis 60 93 1.2 6336 589248 589.248
20 Aircraft, 20 ASW Helis 40 93 1.2 10560 982080 982.08
2 ASW Helis 2 65 1.2 634 41184 41.184
2 ASW Helis 2 65 1.2 1920 124800 124.8
2 ASW Helis 2 65 1.2 4224 274560 274.56
20 ASW Helis 30 65 1.2 3456 224640 224.64
20 Aircraft, 20 ASW Helis 40 93 1.2 3840 357120 357.12
none 0 0 1.2 0 0 0
2 Heavy Lift Helis 2 30 1.2 2400 72000 72
2 Heavy Lift Helis 2 30 1.2 5760 172800 172.8
68208 4376064 4376.064
Min Eff Number Number of Types Exceeded? Total Cost per Type
2 2 ₡6,000 ₡12,000
4 2 ₡8,000 ₡16,000
8 3 ₡3,600 ₡10,800
12 4 ₡2,400 ₡9,600
20 4 ₡100 ₡400
40 4 ₡400 ₡1,600
40 4 ₡20 ₡80
12 6 ₡3,600 ₡21,600
2 4 ₡1,000 ₡4,000
4 4 ₡2,000 ₡8,000
4 6 ₡1,200 ₡7,200
2 4 ₡16,500 ₡66,000
4 6 ₡19,200 ₡115,200
6 4 ₡10,200 ₡40,800
4 4 ₡6,000 ₡24,000
4 4 ₡3,840 ₡15,360
8 5 ₡3,120 ₡15,600
2 2 ₡1,050 ₡2,100
2 2 ₡2,400 ₡4,800
4 4 ₡180 ₡720
4 6 ₡1,200 ₡7,200
4 6 ₡2,000 ₡12,000
bns ₡395,060
Total Dev Budgets ₡2,130
Years 40
Inflation 1.04
Effective 4.801
Totals ₡10,227.90
Resultant ₡255.70
bns
Revised ₡1,497
₡7,188.93
Resultant (per annum) ₡179.72
70.29%
Alliance
Eq Standard?
2 2400
2 3200
0 10800
0 9600
0 400
0 1600
0 80
0 21600
0 4000
0 8000
0 7200
2 39600
4 53760
0 40800
3 9600
2 9216
0 15600
0 2100
0 4800
0 720
0 7200
0 12000 15
90
₡264 0.166667
66.90%
Aircraft Required Cost $ Numbers Contingency Totals Bns
Air Sup Air 100 42000 1.25 52500 5250
Air Strike Air 100 42000 1.25 52500 5250
Bomber 500 18000 1.25 22500 11250
Heavy Bomber 2000 0 1.25 0 0
Primary Trainer 9 48000 1.25 60000 540
Advanced Trainer 30 48000 1.25 60000 1800
Large Transport 300 4000 1.25 5000 1500
small Transport 60 7200 1.25 9000 540
large tanker 300 4000 1.25 5000 1500
Small Tanker 60 7200 1.25 9000 540
Osprey 60 1920 1.25 2400 144
Heavylift Heli or AV 30 1920 1.25 2400 72
Mediumlift Heli or AV 20 8000 1.25 10000 200
Large EW 500 3200 1.25 4000 2000
Small EW 100 4800 1.25 6000 600
Cargo/Utility Heli or AV 24 8000 1.25 10000 240
Recce UAV 5 28800 1.25 36000 180
Target / Decoy UAV 8 33600 1.25 42000 336
Point ADS 0.35 720000 1.25 900000 315
MANPADS 0.09 960000 1.25 1200000 108
Area Defence SAM 5 128000 1.25 160000 800
Recce UAV System 20 1200 1.25 1500 30
Target / Decoy UAV System 32 1400 1.25 1750 56
Point ADS System 5 45000 1.25 56250 281.25
MANPADS System 0.15 240000 1.25 300000 45
AAA Systems 2 48000 1.25 60000 120
Area Defence SAM System 10 16000 1.25 20000 200
Total (sum) 33897.25
Total Aircraft 248240 31426
Total UAVs 62400 516
Total Missiles 1808000 1223
Total Systems 351600 732
3
37178
Air 31426
Missiles 1223
Systems 1223
Other 2200
Budget 37178
Surplus 1106
Number of Airforces 42 per composite wing
Air Sup Air 998
Air Strike Air 998
Bomber 428
Heavy Bomber 0
Primary Trainer 1140
Advanced Trainer 1140
Large Transport 95
small Transport 171
large tanker 95
Small Tanker 171
Osprey 46
Heavylift Heli or AV 46
Mediumlift Heli or AV 190
Large EW 76
Small EW 114
Cargo/Utility Heli or AV 190
Recce UAV 684
Target / Decoy UAV 798
Point ADS 17104
MANPADS 22806
Area Defence SAM 3041
Recce UAV System 29
Target / Decoy UAV System 33
Point ADS System 1069
MANPADS System 5701
AAA Systems 1140
Area Defence SAM System 380
Total (sum)
Total Aircraft 5897
Total UAVs 1482
Total Missiles 42951
Total Systems 8353
42 Min Eff Number Number of Types Exceeded?
24 200 4 ₡20,000
24 200 4 ₡20,000
10 100 1 ₡50,000
0 100 0 ₡0
27 400 2 ₡3,600
27 400 2 ₡12,000
2 100 2 ₡30,000
4 100 2 ₡6,000
2 100 2 ₡30,000
4 100 2 ₡6,000
1 200 2 ₡12,000
1 200 2 ₡6,000
5 200 4 ₡4,000
2 100 4 ₡50,000
3 200 4 ₡20,000
5 200 4 ₡4,800
16 400 2 ₡2,000
19 400 2 ₡3,200
407 400 2 ₡140
543 4000 2 ₡360
72 1000 4 ₡5,000
1 1000 4 ₡40,000
1 1000 4 ₡64,000
25 1000 2 ₡5,000
136 1000 2 ₡150
27 200 2 ₡400
9 200 2 ₡2,000
bns
140
35
1023
199
Naval Overlap? Total Cost per Type Alliance
1.25 ₡100,000 2 ₡48,000
1.25 ₡100,000 2 ₡48,000
1 ₡50,000 0.5 ₡30,000
1 ₡0 0 ₡0
1.25 ₡9,000 1 ₡4,320
1.25 ₡30,000 0 ₡28,800
1.25 ₡75,000 0 ₡72,000
1.25 ₡15,000 2 ₡0
1.25 ₡75,000 0 ₡72,000
1.25 ₡15,000 0 ₡14,400
1.5 ₡36,000 0 ₡28,800
1.5 ₡18,000 2 ₡0
1.5 ₡24,000 0 ₡19,200
1.25 ₡250,000 1 ₡180,000
1.5 ₡120,000 0 ₡96,000
1.5 ₡28,800 0 ₡23,040
1.5 ₡6,000 0 ₡4,800
1.5 ₡9,600 0 ₡7,680
1.25 ₡350 1 ₡168
1.25 ₡900 1 ₡432
1.5 ₡30,000 2 ₡12,000
1.25 ₡200,000 1 ₡144,000
1.25 ₡320,000 1 ₡230,400
1.5 ₡15,000 1 ₡6,000
1.5 ₡450 1 ₡180
1.5 ₡1,200 1 ₡480
1.5 ₡6,000 1 ₡2,400
₡1,535,300 ₡1,073,100
bns ₡1,073.10
69.90%
20.5
69
0.297101
Systems Required Cost $ Numbers Contingency Totals Bns
Heavy ICBM 100 2160 1.25 2700 270
ICBM 60 4320 1.25 5400 324
IRBM 40 4320 1.25 5400 216
SRBM 20 4320 1.25 5400 108
100-500Kt warheads 30 12960 1.25 16200 486
50-100lt warheads 10 34560 1.25 43200 432
10-50kt warheads 5 12960 1.25 16200 81
THAAD Missiles 10 60000 1.25 75000 750
Cruise Missiles 5 6400 1.25 8000 40
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
THAAD SYSTEM 25 3750 1.25 4687.5 117.1875
0 0 1.25 0 0
0 0 1.25 0 0
0 0 1.25 0 0
0 0 1.25 0 0
0 0 1.25 0 0
0 0 1.25 0 0
Total (sum) 2824.188
Costs 142000 2707
0.5
1863.125137
Air 2707
Missiles 0
Systems 0
Other 931.5626
Budget 3726
Surplus 88
Number of Groups 80 per composite wing 42
Heavy ICBM 27
ICBM 54
IRBM 54
SRBM 54
100-500Kt warheads 162
50-100lt warheads 432
10-50kt warheads 162
THAAD Missiles 750
Cruise Missiles 80
THAAD Systems 47 1
0
0
0
0
0
0
Total (sum)
Total Systems 1775 42
Min Eff Number Number of Types Exceeded? Total Cost per Type
200 2 ₡20,000 ₡40,000
200 2 ₡12,000 ₡24,000
200 3 ₡8,000 ₡24,000
200 4 ₡4,000 ₡16,000
400 2 ₡12,000 ₡24,000
400 2 ₡4,000 ₡8,000
400 2 ₡2,000 ₡4,000
1000 4 ₡10,000 ₡40,000
1000 4 ₡5,000 ₡20,000
200000
bns ₡200
Alliance
Eq Standard?
0 ₡40,000.00
0 ₡24,000.00
0 ₡24,000.00
0 ₡16,000.00
1 ₡14,400.00
1 ₡4,800.00
2 ₡800.00
2 ₡24,000.00
2 ₡12,000.00
₡160,000
8 ₡160
25
0.32
80.00%
NUMBER OF ARMIES 164 Budget 53613
EFFECTIVE NUMBER OF DIVISIONS 2295
Type Cost $ Numbers Contingency Totals
MBT 6 428076 1.25 535095
Recon AFV 6 514684.8 1.25 643356
Small Recce AFV 1.2 1029370 1.25 1286712
IFV 6 447120 1.25 558900
Wheeled APC 1 894240 1.25 1117800
Tracked APC 2 529920 1.25 662400
Air Defence AFV 25 154405.4 1.25 193007
L-ADS 3 257342.4 1.25 321678
Fire Support AFV 9 154405.4 1.25 193007
SP Guns 9 308810.9 1.25 386014
MLRS 9 154405.4 1.25 193007
Utility 0.09 8578080 1.25 10722600
40 ton Lorry 0.33 2573424 1.25 3216780
14 ton truck 0.15 2144520 1.25 2680650
Route Maker 6 214452 1.25 268065
Engineering Vehicles 4 857808 1.25 1072260
Combat Resupply Vehicles 0.5 857808 1.25 1072260
Infantry Soldier Equipment 0.1 22977000 1.25 28721250
ACPA/EQ 0.7 1242000 1.25 1552500
Army Attack Helicopters/AV 25 25684.56 1.25 32106
Army Heavy Lift Helis/Avs 15 102738.2 1.25 128423
Army Lift Helis/Avs 10 102738.2 1.25 128423
Army Light Aviation 15 102738.2 1.25 128423
Surplus
R and D Costs
Total Surplus
Surplus - R and D
Includes Marine Forces
Bns Average per Army Average Per Dvn Min Eff Number
3210.57 3265 233 250
3860.14 3925 280 250
1544.05 7851 561 250
3353.40 3410 244 250
1117.80 6820 487 250
1324.80 4042 289 250
4825.17 1178 84 200
965.03 1963 140 250
1737.06 1178 84 250
3474.12 2355 168 250
1737.06 1178 84 250
965.03 65422 4673 10000
1061.54 19627 1402 5000
402.10 16356 1168 5000
1608.39 1636 117 200
4289.04 6542 467 200
536.13 6542 467 250
2872.13 175239 12517 10000
1086.75 9472 677 500
802.64 196 14 200
1926.34 784 56 200
1284.23 784 56 200
1926.34 784 56 200
7704
1497.376
9063
7566
Number of Types Exceeded? Cost per Type
6 ₡1,500 ₡1,500 cost is development cost
4 ₡1,500 ₡1,500 cost is development cost
3 ₡300 ₡300 cost is development cost
5 ₡1,500 ₡1,500 cost is development cost
12 ₡250 ₡250 cost is development cost
4 ₡500 ₡500 cost is development cost
4 ₡5,000 ₡5,000 cost is development cost
3 ₡750 ₡750 cost is development cost
5 ₡2,250 ₡2,250 cost is development cost
4 ₡2,250 ₡2,250 cost is development cost
4 ₡2,250 ₡2,250 cost is development cost
6 ₡900 ₡900 cost is development cost
4 ₡1,650 ₡1,650 cost is development cost
4 ₡750 ₡750 cost is development cost
2 ₡1,200 ₡1,200 cost is development cost
12 ₡800 ₡800 cost is development cost
4 ₡125 ₡125 cost is development cost
4 ₡1,000 ₡1,000 cost is development cost
30 ₡350 ₡350 cost is development cost
6 ₡5,000 ₡5,000 cost is development cost
4 ₡3,000 ₡3,000 cost is development cost
4 ₡2,000 ₡2,000 cost is development cost
6 ₡3,000 ₡3,000 cost is development cost
bns Alliance
Total Costs Eq Standard?
₡9,000 4 ₡4,200.00
₡6,000 2 ₡3,600.00
₡900 1 ₡660.00
₡7,500 2 ₡5,100.00
₡3,000 4 ₡2,200.00
₡2,000 2 ₡1,200.00
₡20,000 2 ₡12,000.00
₡2,250 1 ₡1,650.00
₡11,250 3 ₡5,850.00
₡9,000 2 ₡5,400.00
₡9,000 3 ₡3,600.00
₡5,400 1 ₡4,680.00
₡6,600 2 ₡3,960.00
₡3,000 2 ₡1,800.00
₡2,400 1 ₡1,440.00
₡9,600 4 ₡7,040.00
₡500 2 ₡300.00
₡4,000 4 ₡800.00
₡10,500 24 ₡3,780.00
₡30,000 2 ₡22,000.00
₡12,000 2 ₡7,200.00
₡8,000 2 ₡4,800.00
₡18,000 2 ₡13,200.00
74
140
0.528571429