Quote: but can "buy" more land to enlarge the nation
Jason SteffkeJas'Set Sel'EthRolen ne sarem lumsom Tymaria!
The storyteller of Ex, UmbagollahIlotim ilo arelisin il parduvile arelis te arelisinThe truth is just too true to be true for everyone
"It ain't over 'till the fat lady sinks." --the Inquisition's witchcraft test
Quote: Standing population of 100,000 plus 10,000 (as opposed to 1000) for each citizen = 160,000.Farm = food for 1000 people for 1 month (so food for 4000 people a week).Therefore government needs 40 farms to feed population of 160,000 each week.If government guarantees $50,000 for 1 food unit (food produced by 1 farm in one month) for private farms, then we assume government is also guaranteed $50,000 by selling to population from its own farms.So government receives $2,000,000 (2 million) per month from farming.Farm requires 100 workers each – so 4000 workers used, paid $250 per month = $1,000,000 (1 million).Government starts with 1000 soldiers.Ammunition factory produces enough ammo each week for 100 soldiers, enough for a month (So produces enough for 1000 each week).So government needs 1 ammo factory.50 workers at $250 each = $12,500.Government starts with10 tanks 10 trucks2 jets2 bombers2 air transports2 cruisers2 transport ships10 Patrol boats2 SubmarinesTrucks: 1 fuel unit for 10 trucks each monthTanks: 1 fuel unit for 10 tanks each monthJets: 1 fuel unit for 2 jets each monthBomber/ transports: 1 fuel unit for 2 Bombers or 2 transportsSubmarine: 1 fuel unit for 1 subPatrol boat: 1 fuel unit for 10 boatsCruiser ships/transports: 1 fuel unit for 1 cruiser/ transport So government needs 12 fuel units per month. Oil refinery produces 1000 gallons (1 fuel unit per week). Government needs 3 per week so requires 3 oil refineries. 100 workers per refinery.300 workers at $250 = $75000.Government workers to receive $1000 per month.6 at $1000 per month = $6000.Taxes = 10% of income.Government employs 4350 at $250 per month = $1,087,500 Government employs 6 at $1000 per month = $6000 For each government official (citizens actually working for government – us), add 100 other government workers, paid at $250 per month.600 = $150,000Wages = $1,243,500 10% = $124,350 (tax)Total = $1,119,150Social ServicesPublic transport - $10,000 per month – serves 20,000 peopleEducation – $100,000 per month – serves 10,000 peopleHealth - $100,000 per month – serves 10,000 peopleWelfare - $50,000 per month - serves 1000 people10% of population = children in full time education.5% of population claiming welfare at any one time.Government may not provide all services, depends upon policy. Assuming government is to provide for all people…160,000 people.Public transport – $80,000Education – 16,000 people = $160,000Health - $1,600,000Welfare – 8000 people = $400,000Total Social Services cost = $2,240,000MilitaryGovernment starts with 1000 soldiersEach soldier costs $100 wages$150 upkeepTotal of $250 per monthCurrent cost of military = $250,000 Private businessAt the start of the nation there will be no private business existing, though that could change. Therefore right now these are the only factors to be taken into account. It can be assumed that there will always be the demand for the goods produced in factories from private owners as well as the government. Therefore we can take the following; (adjustments in green)- $10 000 for a farm: Produces food for 1000 people for a month each week, Requires 100 workers to operate (Months produce sells at $50,000, Wages cost $25,000)- $10 000 for a luxury goods factory: Produces 1000 luxury goods (televisions, radios etc.) a week, Requires 100 workers to operate (Months produce sells at $50,000, Wages cost $25,000)- $50 000 for an Ammunition factory: produces ammo each week for 100 soldiers (enough ammo for one month). requires 50 workers to operate. (Months produce sells at $50,000, Wages cost $12,500 )- $50 000 for an Oil refinery: produces 1000 gallons of fuel a week. requires 100 workers to operate (see fuel chart) (Months produce sells at $50,000, Wages cost $25,000)- $50 000 for a weapons factory: produces 100 AK-47s a weekrequires 50 workers to operate. (Months produce sells at $25,000, Wages cost $12,500)- $100 000 for a tank factory: produces 10 tanks a week. requires 500 workers to operate. (Months produce sells at $250,000, Wages cost $125,000)- $200 000 for a jet factory: produces 2 jets a week requires 1000 workers to operate. (Months produce sells at $500,000, Wages cost $250,000)- $200 000 for a car factory: produces 100 cars a week requires 1000 workers to operate. (Months produce sells at $500,000, Wages cost $250,000)- $25 000 for a truck factory: produces 10 trucks a week requires 500 workers to operate. (Months produce sells at $250,000, Wages cost $125,000)- $250 000 for a bomber/air cargo plane factory: produces 2 bombers or air Transports a week and requires 1000 workers to operate. (Months produce sells at $500,000, Wages cost $250,000)- $250 000 for a shipyard: produces 10 patrol boats, or 1 cruiser or 1 transport ship or 1 diesel submarine each week. Requires 1000 workers to operate. (Months produce sells at $500,000, Wages cost $250,000)The following also applies to businesses:10% of profit goes to government as tax.25% of total income must be paid for upkeep of machinery, bills etc.50% of total income goes to wages.(Taxes and wages can change)Therefore the owner receives 15% of total income in profit.So for example if somebody owned a Shipyard, they would receive $75,000 per month. The other $425,000 would be outgoings. Of that $75,000 per month, the government takes another 10% tax, as it is an income, leaving the owner with $67,500 a month.At the beginning of the simulation there will be no private businesses owned , only government (wages, profits and outgoings rules still apply).Government owns further 10 oil refineries (other than 3 it uses to fuel own vehicles), fuel from which is sold to private users. Workers here are paid 10% less but pay no tax.1000 workers = $225,000Income from sales = $500,000 – Minus wages = $275,000Minus other charges (25%), total income = $206,250Government owns 50 luxury goods factories, produce from which is sold to private users. Workers are paid 10% less but pay no tax. 5000 workers = $1,125,000Income from sales = $2,500,000 – Minus wages = $1,375,000Minus other charges (25%), total income = $1,031,250Government owns 4 car factories, produce from which is sold to private users. Workers are paid 10% less but pay no tax.2000 workers = $450,000Income from sales = $1,000,000 – Minus wages = $550,000Minus other charges (25%), total income = $495,000TotalsIncome: Farms: $2,000,000Oil: $206,250Luxuries: $1,031,250Cars: $495,000Total: $3,732,500Outgoings: Military: $250,000Social Services: $2,240,000Wages: $1,119,150Total: $3,609,150Government income: $123,350 per month or $1,480,200 per year.Each citizen starts with $10,000.Government starts with $100,000All money is held in the national bank, which exists merely to store this money and does nothing with it.All incomes, taxes, wages and value of produce may vary in the future. This is only a building block, on which to start our economy.In the words of Comrade Cromien, ‘The possibilities are endless’
William HowardChairmanRepublic of Baracão"We have no alternative. We must continue dreaming, with the hope that the better world will become a reality -- as it will, if we keep struggling. Humanity should never renounce its dreams, its utopias. Struggling for utopia means, in part, building it"
Sir IainKnight-Councillor of The Barony of Treesia & Fabon,Discuss micronations and read the news at the Micronational News Network