tbeard1999
SOC-14 1K
Here's a chart that I devised for CT showing the payoff amount for starships and the value of used starships:
EDIT: Revised
To Determine Balance Owed on a Financed Starship:
"Balance" is the fraction of the ship's starting cost that is owed at the end of the year.
So, if your players want to pay off a ship at the end of month 360, multiply its starting cost by .32955 to get what's owed.
To Determine Cost of a Used Starship
"Value" is the fraction of the ship's starting cost that a used ship of the indicated age will be worth on the retail market.
Find the age of the ship in years. Multiply its starting cost by the number in the Value column. This is the retail cost of a ship in good condition (i.e. with average wear and tear). For especially worn ships or ships in good condition, increase or reduce the effective age of the ship.
So a 30 year old ship that costs MCr100 new would cost MCr50.00 if in good condition. If it was badly used, it would cost the same as a 35 year old ship, or MCr41.667.
Notes
The values are based on my assumption that a bank would want to maintain a 20% equity cushion on a financed starship for years 1-28, with an increasing equity cushion thereafter. Thus, the average used ship values would have to support that. Also, it's dramatically desirable to allow for really old ships, so the depreciation tapers off after year 40.
EDIT: Revised
Code:
[U]Year Balance Value [/U]
1 0.79169 0.98961
2 0.78303 0.97879
3 0.77403 0.96754
4 0.76467 0.95583
5 0.75492 0.94365
6 0.74478 0.93097
7 0.73423 0.91778
8 0.72325 0.90406
9 0.71182 0.88978
10 0.69993 0.87492
11 0.68756 0.85945
12 0.67469 0.84336
13 0.66130 0.82662
14 0.64736 0.80920
15 0.63286 0.79108
16 0.61777 0.77222
17 0.60207 0.75259
18 0.58574 0.73217
19 0.56874 0.71092
20 0.55105 0.68882
21 0.53265 0.66581
22 0.51350 0.64187
23 0.49357 0.61697
24 0.47284 0.60000
25 0.45127 0.58333
26 0.42882 0.56667
27 0.40546 0.55000
28 0.38115 0.53333
29 0.35587 0.51667
30 0.32955 0.50000
31 0.30217 0.48333
32 0.27368 0.46667
33 0.24403 0.45000
34 0.21319 0.43333
35 0.18109 0.41667
36 0.14769 0.40000
37 0.11294 0.38333
38 0.07678 0.36667
39 0.03915 0.35000
40 0.00000 0.33333
50 - 0.28330
60 - 0.23330
70 - 0.15000
To Determine Balance Owed on a Financed Starship:
"Balance" is the fraction of the ship's starting cost that is owed at the end of the year.
So, if your players want to pay off a ship at the end of month 360, multiply its starting cost by .32955 to get what's owed.
To Determine Cost of a Used Starship
"Value" is the fraction of the ship's starting cost that a used ship of the indicated age will be worth on the retail market.
Find the age of the ship in years. Multiply its starting cost by the number in the Value column. This is the retail cost of a ship in good condition (i.e. with average wear and tear). For especially worn ships or ships in good condition, increase or reduce the effective age of the ship.
So a 30 year old ship that costs MCr100 new would cost MCr50.00 if in good condition. If it was badly used, it would cost the same as a 35 year old ship, or MCr41.667.
Notes
The values are based on my assumption that a bank would want to maintain a 20% equity cushion on a financed starship for years 1-28, with an increasing equity cushion thereafter. Thus, the average used ship values would have to support that. Also, it's dramatically desirable to allow for really old ships, so the depreciation tapers off after year 40.
Last edited: