Total Fiscal Impact:
Production Cost: 95,113.2
Credit Cost: 42,092,690,000
Before Full UberJJK Plan:
2174-Q2 Budget breakdown:
Starting cash: 64,490,293,340
Guaranteed profit from contracted sales: 93,082,750,000
Unused Production: 1,501,131.00 (worth 260,000 per point via Lindsey Bradley if unused)
Guaranteed expenses: (2,516,072,090)
Total after-tax cash available for 2171-Q1 (if no Unused Production is used): 436,280,825,000
Total after-tax cash available for 2174-Q1 (if all Unused Production is used): 124,045,577,000
After Full UberJJK Plan:
2174-Q2 Budget breakdown:
Starting cash: 64,490,293,340
Guaranteed profit from contracted sales: 93,082,750,000
Unused Production: 1,501,131.00 - 309,360.65 = 1,191,770.35 (worth 260,000 per point via Lindsey Bradley if unused)
Guaranteed expenses: (2,516,072,090)
Total after-tax cash available for 2174-Q1: 124,045,577,000 + 309,860,291,000 - 146,839,190,141.5 = 287,066,677,858.5