Empire of Japan, H1/1904

[Logi]

0. Budget Summary

IC: Shikoku 7-8 Operational, Honshu 36-38 & Korea 4-5 & Philippines 1 Constructed
BP: Honshu 9 continued

Research: 'Naval Propulsion' and 'All-Big-Gun, Superfiring' finished, '1900 Signals/Intelligence' and 'Heavier-than-Air-Crafts' continued, '1904 Destroyers' started
Development: 20cm/50 34th Year Type gun development continued, 30cm/45 38th Year Type and 36cm/40 38th Year Type gun development started

Naval Construction:
Nowaki: Ayanami and Umikaze started
Wakamiya: Yoshida Maru, Tatsuta Maru, and Kuroshio Maru started
Aikoku Maru: Toyama Maru and Tsushima Maru started
Asama: Asama and Tokiwa completed

Type 0 Drydock in Kure Naval Bases finishes upgrading into a Type 1 Drydock

Army Construction:
2,500 additional troops are raised as part of a permanent presence in the Horn of Africa.

Actions:
Lost of $1.31 and 1.31 BP for the construction and delivery of 12"/40 gun barrels to Britain.
Gain of $12.50 in IC construction in Honshu (38)

Japan Empire
H1/1904
Status: Peace

A. ECONOMY

Region	Population	IC	BP	Revenue	R&D
Honshu	39.4	35	8	73.94	0
Kyushu	6	3	2	6.6	0
Shikoku	2.3	8	2	8.83	5.7
Hokkaido	0.5	1	0	1.55	0.5
Korea	16.3	3	0	7.63	0
Philippines	8.1	0	0	0.81	0
Ryukyu Islands	0	0	0	0	0
TOTAL	72.6	50	12	99.36	6.2

Additional Revenues:

Maximum Military Budget: $49.68

B. Naval Operations
Naval Maintenance: $0.86

Class	No.	Disp.	Status	Upkeep
Misaka	2	12,000	Reserve	0.12
Fuji	4	11,000	Reserve	0.22
Naniwa	16	3,500	Reserve	0.28
Ikazuchi	40	500	Reserve	0.09
Kotaka	24	250	Reserve	0.04
Nowaki	14	500	Active	0.22
Aikoku Maru	8	4,000	Active	0.05
Takasogo	4	3,000	Reserve	0.08
Wakamiya	5	8,000	Reserve	0.05
Miho	1	16,000	Reserve	0.08

Naval Construction: $29.94, 10.61 BP
Port Work

	Type	Location	New/Expand	Spent	Paid
Kure Naval District	5	Kure, Hiroshima, Honshu	No	---	---
Yokosuka Naval District	2	Yokosuka, Kanagawa, Honshu	No	---	---
Sasebo Naval District	2	Sasebo, Nagasaki, Kyushu	No	---	---
Maizuru Naval District	2	Maizuru, Kyoto, Honshu	No	---	---
Itoman	1	Okinawa-jima, Okinawa Islands	No	---	---
Busan	2	Busan, Gyeongsang, Korea	No	---	---
Incheon	2	Incheon, Gyeonggi, Korea	No	---	---
Port Area District	1	Manila, Luzon, Philippines	No	---	---
Saipan	0	Northern Marianas	No	---	---
Honjara	0	Soloman Islands	No	---	---

Ship and Slip/Dock Work

Location	Type	Occupant & Status	Ship Type	Tonnage	Spend	Paid	Minimum Completion Date
Yokosuka	D1	---	---	---	--	--	x
Yokosuka	D0	Constructing Toyama Maru / 富山丸 (Aikoku Maru #9)	Collier	1,000	$0.25/0.25	$0/0 of $0.25/0.25	1905H1
Yokosuka	S0	Constructing Tsushima Maru / 対馬丸 (Aikoku Maru #10)	Collier	1,000	$0.25/0.25	$0/0 of $0.25/0.25	1905H1
Yokosuka	S0	---	---	---	--	--	x
Yokosuka	S0	---	---	---	--	--	x
Kure	D3	Constructing Asama / 淺間 (Asama #1)	Heavy Cruiser	10,000	$9.5/0.8	$0.5/9.2 of $10/10	1904H1
Kure	D2	Constructing Tokiwa / 常盤 (Asama #2)	Heavy Cruiser	10,000	$9.17/8.7	$0.83/1.3 of $10/10	1904H1
Kure	D1	---	--	--	--	--	x
Kure	D0	EXPANDING TO TYPE 1	---	---	$3.5/0.2	$4.50/0.8 of $8/1	x
Kure	D0	---	---	---	--	--	x
Kure	S0	Constructing Ayanami / 綾波 (Nowaki #15)	Destroyer	500	$0.625/0.215	$0/0 of $0.625/0.5	1904/H1
Kure	S0	Constructing Umikaze / 海風 (Nowaki #16)	Destroyer	500	$0.625/0.2	$0/0 of $0.625/0.5	1904/H1
Kure	S0	---	---	---	--	--	x
Kure	S0	---	---	---	--	--	x
Kure	S0	---	---	---	--	--	x
Kure	S0	---	---	---	--	--	x
Sasebo	D1	Constructing Yoshida Maru / 吉田丸 (Wakamiya #6)	Troop Transport	8,000	$2/0	$0/0 of $2/2	1905H1
Sasebo	D0	---	---	---	--	--	x
Sasebo	S0	---	---	---	--	--	x
Sasebo	S0	---	---	---	--	--	x
Sasebo	S0	---	---	---	--	--	x
Maizuru	D1	Constructing Tatsuta Maru / 龍田丸 (Wakamiya #7)	Troop Transport	8,000	$2/0	$0/0 of $2/2	1905H1
Maizuru	D0	---	---	---	--	--	x
Maizuru	S0	---	---	---	--	--	x
Maizuru	S0	---	---	---	--	--	x
Maizuru	S0	---	---	---	--	--	x
Busan	D1	Constructing Kuroshio Maru / 黒潮丸 (Wakamiya #8)	Troop Transport	8,000	$2/0	$0/0of $2/2	1903H2
Busan	D0	---	---	---	--	--	x
Busan	S0	---	---	---	--	--	x
Busan	S0	---	---	---	--	--	x
Busan	S0	---	---	---	--	--	x
Incheon	D0	---	---	---	--	--	x
Incheon	S0	---	---	---	--	--	x
Incheon	S0	---	---	---	--	--	x
Incheon	S0	---	---	---	--	--	x
Incheon	S0	---	---	---	--	--	x
Port Area District	D1	---	--	--	--	--	x
Port Area District	D0	---	---	---	--	--	x
Port Area District	D0	---	---	---	--	--	x
Port Area District	D0	---	---	---	--	--	x
Port Area District	D0	---	---	---	--	--	x
Itoman	D0	---	---	---	--	--	x
Itoman	D0	---	---	---	--	--	x
Itoman	D0	---	---	---	--	--	x

C. Army Operations
Army Maintenance: $3.05

Name	Type	Tech	Strength	Status	Upkeep
Northern District Army	Infantry	1880	25,000	Reserve	0.04
Northeastern District Army	Infantry	1880	25,000	Reserve	0.04
Eastern District Army	Infantry	1880	25,000	Reserve	0.04
Central District Army	Infantry	1880	25,000	Reserve	0.04
Western District Army	Infantry	1880	25,000	Reserve	0.04
Yalu River Division	Infantry	1895	25,000	Active	0.30
Pyongan District Army	Infantry	1895	50,000	Active	0.60
Hamgyong District Army	Infantry	1895	50,000	Active	0.60
Hwanghae District Army	Infantry	1895	25,000	Active	0.30
Gyeonggi District Army	Infantry	1895	20,000	Active	0.24
Gyeongsang District Army	Infantry	1880	25,000	Active	0.20
Jeolla District Army	Infantry	1895	5,000	Reserve	0.01
Chuncheon District Army	Infantry	1895	5,000	Active	0.06
Gangwon District Army	Infantry	1895	20,000	Reserve	0.03
Philippines Army Reserve	Infantry	1895	25,000	Reserve	0.06
Luzon Army	Infantry	1895	25,000	Active	0.30
Visayas Army	Infantry	1895	25,000	Reserve	0.06
Mindanao Army	Infantry	1895	25,000	Reserve	0.06
African Army	Infantry	1895	2,500	Active	0.03

Army Construction/Upgrade: $0.60, 0.08 BP

Name of Unit	Type	Tech	Size	Spent	Paid
Expanded African Army	Infantry	1895	2,500	$0.6/0.075	$0/0 of $0.6/0.075

Forts & Coastal Defenses: $2.46

Name	Size/Length	Tech	Status	Upkeep
Sinuiju Fort	1	1895	Active	0.10
Sakchu Fort	1	1895	Active	0.13
Chosan Fort	1	1895	Active	0.13
Yongampo Fort	3	1895	Active	0.40
Okinawa Fort	1	1895	Active	0.13
Fort Santiago	3	1895	Active	0.40
Fort San Antonio Abad	1	1895	Active	0.13
Fort San Pedro	1	1895	Active	0.13
Busan City Fortress	1	1880	Reserve	0.02
Seoul City Fortress	1	1880	Reserve	0.02
Daegu City Fortress	1	1880	Reserve	0.02
Gyeongju City Fortress	1	1880	Reserve	0.02
Jinju City Fortress	1	1880	Reserve	0.02
Jeonju City Fortress	1	1880	Reserve	0.02
Hamhung Mountain Fortress	1	1880	Reserve	0.02
Yalu Line	20km	1895	Active	0.20

Fort Santiago, Active
6x12" Turret Mount
6x8" Fortified Mount
24x6" Open Mount

Fort Pilar, Active
6x8" Fortified Mount
24x6" Fortified Mount

Fort San Pedro, Active
24x6" Fortified Mount

Incheon, Active
6x10" Turret Mount
10x8" Open Mount
24x6" Open Mount

Itoman, Active
12x12" Turret Mount
4x10" Open Mount
12x10" Turret Mount
20x8" Fortified Mount
36x6" Open Mount

Uruma, Active
6x8" Open Mount
24x6" Fortified Mount

Yongampo Fort, Active
6x12" Turret Mount
6x8" Open Mount
48x6" Open Mount

D. Aeronautical Operations
Aeronautical Maintenance: $0.04

Zero-One, Type 0 Airship in Pyongyang
Zero-Two, Type 0 Airship in Manila
Zero-Three, Type 0 Airship in Sasebo

Hangar - Type 0 - Pyongyang
Hangar - Type 0 - Manila
Hangar - Type 0 - Sasebo

E. Research and Development
Maximum Budget: $6.2

Projects: $6.05
Researching - 1902 Heavier-Than-Air Crafts - 3 halfs
Researching - 1902 Naval Propulsion            - 4 halfs
Researching - 1902 BB/AC Architecture       - 4 halfs
Researching - 1900 Signals/Intelligence       - 2 halfs
Researching - 1904 Destroyers                     - 1 halfs

Developing - 20cm/50 34th Year Type [Gun] - 3 halfs
Developing - 30cm/45 38th Year Type [Gun] - 1 halfs
Developing - 36cm/40 38th Year Type [Gun] - 1 halfs

F. Intelligence & Black Operations
Budget: $0

G. Economic Development
IC 1, Philippines: $20 of $20, done
IC 36, Honshu: $10 +$10 of $20, done
IC 37, Honshu: $10 +$10 of $20, done
IC 38, Honshu: $7.5 +$12.5 of $20, done
IC 4, Korea: $10  +$10 of $20, done
IC 5, Korea: $10 +$10 of $20, done

BP  9, Honshu: $0.05 of $60, for a total of $0.85 invested

H. Carry-overs
$0, 0 BP

[Walter]

Hmmm... -$0.005 'left'... Looks like the Japanese have a hard time getting their spending numbers right with all the planning and by the end of the month the government is like "crap, we spent $5,000 too much (using the inflation calculator, that's about $130,000 in today's money).

... time to print some extra banana money!!!. ;D

Looking at this report and previous ones, there are some minor errors when it comes to the BP under construction...
H1/1902 reports says $0.20 used for a BP in Honshu but the spreadsheet gives no money invested (and only $0.001 available that could be used).
H2/1902 reports says $0.20 used for a BP in Honshu for a total of $0.40 but the spreadsheet gives no money invested (no funds for that as $0.003 was spent too much).
H1/1903 reports says $0.20 used for a BP in Honshu for a total of $0.60 but the spreadsheet gives $0.20 invested for a total of $0.00.
H2/1903 reports says $0.10 used for a BP in Honshu for a total of $0.70 and the spreadsheet gives $0.10 invested for a total of $0.70 ($0.002 left).
H1/1904 reports says $0.10 used for a BP in Honshu for a total of $0.70 but the spreadsheet gives $0.10 invested for a total of $0.80 ($0.005 spent too much).

[Logi]

I mentioned for the 1902 H1&H2 and 1903 H1 reports that the $0.2 comes the $0.2 spent in addition by mistake in the Misaka class's naval maintenance ($0.2). I just updated the post and left the spreadsheets as is.

As for the "total" issue, the right column is actually what has been spent excluding the current half. So it's $0.10 spent in 1904H1 + $0.70 spent previously = $0.80 total spent including this half.

Also I ignore the thousandths place positive or negative in the remainder as long as it isn't close to the hundredths place since those are a pain to manage exactly. If it'll please you though, I can smash one of the three Airships in Japan to make it a surplus.

[Walter]

I just updated the post and left the spreadsheets as is.

That is one of the reasons I decided not to add my spreadsheet to my posts (the other being that no one seemed to bother looking at them). No need to worry about having to correct errors in the reports.

As for the "total" issue, the right column is actually what has been spent excluding the current half. So it's $0.10 spent in 1904H1 + $0.70 spent previously = $0.80 total spent including this half.

That was actually what I said. The spreadsheet is right but the above text is wrong. Both H2/1903 and this H1/1904 report say "BP  9, Honshu: $0.10 of $60, for a total of $0.70 invested". For the above, it should read "BP  9, Honshu: $0.10 of $60, for a total of $0.80 invested".

Also I ignore the thousandths place positive or negative in the remainder as long as it isn't close to the hundredths place since those are a pain to manage exactly. If it'll please you though, I can smash one of the three Airships in Japan to make it a surplus.

Personally, I try to keep the remaining budget at $0.000000 at all times (and positive as well) even if that means using a lot of decimals (but that's just me). It is not visible in the H1/1904 report but in the spreadsheet it says $2.56083036 spent on that 11th IC for Wei (which converts to 2,560,830 dollars and 36 cents in 1904 money :) ). ICs is where my leftovers go which is different from the way you do it.

[Logi]

That was actually what I said. The spreadsheet is right but the above text is wrong. Both H2/1903 and this H1/1904 report say "BP  9, Honshu: $0.10 of $60, for a total of $0.70 invested". For the above, it should read "BP  9, Honshu: $0.10 of $60, for a total of $0.80 invested".

D'oh! :o

[Logi]

I don't know why I wrote 33cm/40 as the gun being researched, it's a 36cm/40 (14"/40). This has been corrected in the post and updated in the attachment.

[Logi]

The sim report and attached spreadsheets have been updated with the corrected technologies halves. In addition, previously I had only updated the attachment but now I have also updated the post to show the sale of gun barrels to Britain.