...
On the second point though.
Book 2
"The government may subsidize larger commercial vessels (built on type 600 hulls or larger), primarily to assure consistent service to specific worlds. These subsidized merchants are generally assigned a specific route connecting from 2 to 12 worlds of varying characteristics. The route will generally be determined before a subsidized merchant is purchased, to allow tailored design features as may be necessary. When a subsidized merchant is ordered, the character himself must make the 20% down payment, with the government assuming responsibility for the payments upon delivery, and taking 50% of the gross receipts of the ship while in service. The character is responsible for all expenses and costs of operation."
So the govt pays the bank repayments but takes 50% of the gross revenue.
My calcs (assuming full capacity and with no monthly bank payment) comes to roughly
cost: 197k
revenue: 369k
-> 50% revenue is 184.5k
so only a gap of roughly 12.5k a jump
That's without the bank payments - it's massive with the bank payments of course. I've probably missed something though. Will go look at Aramis' data again.
(I think the assumption of full capacity is reasonable on hub-hub runs like Glisten-Lunion or Glisten-Mora as it's both cheaper and faster on a J3.)
Ayup, subsidy.
Let's look at that. Assuming full capacity:
21 high passengers: 210k per trip
20 low passengers: 20k per trip
131 dTon cargo: 131k per trip
361K per trip, or 722k per month assuming two trips a 4-week month.
Gub'mint takes half, so 361k revenues for the (4-week) month
Costs:
Pilot at 6k per month
Navigator at 5k per month
3 Engineers, 2 at 4k, chief draws 10% bonus so 4.4k, 12.4k for the engineering department
3 Stewards, 2 at 3k, head draws 10% bonus so 3.3k, 9.3k for the purser department
Medic 2k (ok, he's technically purser department too)
Total crew salaries: 34.7k per month
Life support for 30 rooms, 2k per room per trip, 120k per month
Fuel, 30 dTon for the month plus 180 dTon per trip, at Cr500 per dTon, 195k per month
Mortgage is covered
Maintenance, 0.1% of base cost of MCr 245.97 (as amended in CT Errata) annually, pro rate over 25 trips, average 19,678 per month
TOTAL EXPENSES: Cr368,678
Revenue less expenses, assuming I crunched that right: -Cr7678 per month
One way to break even is to buy a fuel purification plant: Cr42,000 and 10.5 dTons at TL8, cheaper and smaller at higher tech levels, reduces cargo revenue by 21,000 credits a month but reduces fuel costs by 156,000 credits a month. In fact, you probably want to include that in the deal when you negotiate the mortgage: neither the government nor the bank should worry too much about such a small expense when it greatly improves your odds of completing the subsidy contract.
(And I think I discovered an error on the database I used for another post. Drat!)
Last edited: