Vaults of House Stark

**chesser2538** · November 25, 2017, 07:35 PM

House Stark of Winterfell Income for 240 AC

Starting Income: 70,000 Dragons
Land income: Winterfell - 70,000 (Base) Modifier (18% Skills + 0% Resource + 0% Building) = 82,600

Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Resource Bonus
2. First Trade - Resource Bonus
3. Second Trade - Resource Bonus
4. Third Trade - Resource Bonus
5. Restricted
6. Restricted

Total Annual Income: 82,600

Other Non-Annual Income: 40,000(Edicts)

Expenses:
Building Expenses: -80,000
Retinue(Merchant): -15,000
Soldier Upkeep:
Others:

Total Income: 70,000 + 82,600 +40,000 - 95,000 = 97,600

**chesser2538** · November 30, 2017, 11:06 PM

House Stark of Dawnforest Income for 240AC

Starting Income: 60,000 Dragons
Land income: Dawnforest - 30,000 (Base) Modifier (10% Skills + 0% Resource + 0% Building) = 33,000

Annual Income: - 10,000(Bannerman Stipend)

Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Resource Bonus
2. First Trade - Resource Bonus
3. Second Trade - Resource Bonus
4. Third Trade - Resource Bonus
5. Restricted
6. Restricted

Total Annual Income: 43,000

Other Non-Annual Income: 0

Expenses:
Building Expenses: 80,000
Retinue(Merchant): 15,000
Soldier Upkeep:
Others:

Total Income: 60,000 + 33,000 + 10,000 -95,000 = 8,000

**chesser2538** · December 01, 2017, 02:22 PM

House Stark of Winterfell Income for 241 AC (Rolling 1)

Starting Income: 97,600 Dragons
Land income: Winterfell - 70,000 (Base) Modifier (8% Skills +15% Retinue + 0% Resource + 20% Building) = 100,100
Other Non-Annual Income: 25,000(Edicts)

Expenses:
Building Expenses: -100,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 97,600 + 100,100 + 40,000 - 105,000 = 132,700

House Stark of Winterfell Income for 241 AC (Rolling 2)

Starting Income: 132,700 Dragons
Land income: Winterfell - 70,000 (Base) Modifier (8% Skills +15% Retinue + 0% Resource + 35% Building) = 110,600
Other Non-Annual Income: 40,000(Edicts)

Expenses:
Building Expenses: -200,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 132,700 + 110,600 + 40,000 - 205,000 = 78,300

House Stark of Winterfell Income for 241 AC (Rolling 3)

Starting Income: 78,300 Dragons
Land income: Winterfell - 70,000 (Base) Modifier (8% Skills +15% Retinue + 0% Resource + 40% Building) = 114,100
Other Non-Annual Income: 20,000(Edicts)

Expenses:
Building Expenses: - 140,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 78,300 + 114,100 + 40,000 - 145,000 = 87,400

House Stark of Winterfell Income for 241 AC (Rolling 4)

Starting Income: 87,400 Dragons
Land income: Winterfell - 70,000 (Base) Modifier (8% Skills +15% Retinue + 0% Resource + 40% Building) = 114,100
Other Non-Annual Income: 20,000(Edicts)

Expenses:
Building Expenses: - 100,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 84,400 + 114,100 + 40,000 - 105,000 = 133,500

House Stark of Winterfell Income for 241 AC (Rolling 5)

Starting Income: 133,500 Dragons
Land income: Winterfell - 70,000 (Base) Modifier (8% Skills +15% Retinue + 0% Resource + 40% Building) = 114,100
Other Non-Annual Income: 40,000(Edicts)

Expenses:
Building Expenses: - 85,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 133,300 + 114,100 + 40,000 - 85,000 = 202,400

**chesser2538** · December 01, 2017, 02:45 PM

House Stark of Dawnforest Income for 241 AC (Rolling 1)

Starting Income: 8,000 Dragons
Land income: Dawnforest - 30,000 (Base) Modifier (10% Skills +15% Retinue + 0% Resource + 20% Building) = 43,500
Annual Income: 10,000 Stipend
Other Non-Annual Income: 20,000(Edicts)

Expenses:
Building Expenses: -80,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 8,000 + 43,500 + 10,000 + 20,000 - 80,000 = 1,500

House Stark of Dawnforest Income for 241 AC (Rolling 2)

Starting Income: 1,500 Dragons
Land income: Dawnforest - 30,000 (Base) Modifier (10% Skills +15% Retinue + 0% Resource + 35% Building) = 48,000
Annual Income: 10,000 Stipend
Other Non-Annual Income: 20,000(Edicts)

Expenses:
Building Expenses: -60,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 1,500 + 48,000 + 10,000 + 20,000 - 60,000 = 19,500

House Stark of Dawnforest Income for 241 AC (Rolling 3)

Starting Income: 19,500 Dragons
Land income: Dawnforest - 30,000 (Base) Modifier (10% Skills +15% Retinue + 0% Resource + 35% Building) = 48,000
Annual Income: 10,000 Stipend
Other Non-Annual Income: 20,000(Edicts)

Expenses:
Building Expenses: -80,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 19,500 + 48,000 + 10,000 + 20,000 - 80,000 = 17,500

House Stark of Dawnforest Income for 241 AC (Rolling 4)

Starting Income: 17,500 Dragons
Land income: Dawnforest - 30,000 (Base) Modifier (10% Skills +15% Retinue + 0% Resource + 35% Building) = 48,000
Annual Income: 10,000 Stipend
Other Non-Annual Income: 20,000(Edicts)

Expenses:
Building Expenses: -80,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 17,500 + 48,000 + 10,000 + 20,000 - 80,000 = 15,500

House Stark of Dawnforest Income for 241 AC (Rolling 5)

Starting Income: 15,500 Dragons
Land income: Dawnforest - 30,000 (Base) Modifier (10% Skills +15% Retinue + 0% Resource + 35% Building) = 48,000
Annual Income: 10,000 Stipend
Other Non-Annual Income: 20,000(Edicts)

Expenses:
Building Expenses: -40,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 15,500 + 48,000 + 10,000 + 20,000 - 40,000 = 53,500

**chesser2538** · December 01, 2017, 02:51 PM

House Stark of Winterfell Income for 241 AC (Addendum)

Starting Income: 202,400 Dragons

Expenses:
Building Expenses: 90,000(Holdfast)
Retinue(Merchant):
Soldier Upkeep:
Others: 30,000(Loan)

Total Income: 53,500 - 120,000 = 82,400

**chesser2538** · December 08, 2017, 07:44 PM

House Stark of Winterfell Income for 242 AC

Starting Income: 82,400 Dragons
Land income: Winterfell - 70,000 (Base) Modifier (8% Skills + 15% Retinue 0% Resource + 40% Building) = 114,100

Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Timber
2. First Trade - Flax
3. Second Trade - Livestock
4. Third Trade - Fish
5. Restricted
6. Restricted

Other Annual Income: 30,000(Holdfast)

Total Annual Income: 144,100

Other Non-Annual Income:

Expenses:
Building Expenses: -90,000(Holdfast)
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 82,400 + 144,100 - 95,000 = 131,500

**chesser2538** · December 08, 2017, 07:50 PM

House Stark of Dawnforest Income for 242 AC

Starting Income: 53,500 Dragons
Land income: Dawnforest - 30,000 (Base) Modifier (10% Skills + 15% Retinue 0% Resource + 35% Building) = 48,000
Annual Income: 10,000 Stipend
Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Timber
2. First Trade - Flax
3. Second Trade - Grain
4. Third Trade -
5. Restricted
6. Restricted

Total Annual Income: 58,000

Other Non-Annual Income: 0

Expenses:
Building Expenses: -60,000(Holdfast)
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 53,500 + 48,000 -65,000 = 36,500

**chesser2538** · December 16, 2017, 09:08 PM

House Stark of Winterfell Income for 243 AC

Starting Income: 131,500 Dragons
Land income: Winterfell - 70,000 (Base) Modifier (8% Skills + 15% Retinue 0% Resource + 40% Building) = 114,100

Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Timber
2. First Trade - Flax
3. Second Trade - Livestock
4. Third Trade - Fish
5. Restricted
6. Restricted

Other Annual Income: 60,000(2xHoldfast)

Total Annual Income: 174,100

Other Non-Annual Income: 15,000(Debts)

Expenses:
Building Expenses:
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 131,500 + 174,100 + 15,000 - 5,000 = 315,500

**chesser2538** · December 16, 2017, 09:10 PM

House Stark of Dawnforest Income for 243 AC

Starting Income: 36,500 Dragons
Land income: Dawnforest - 30,000 (Base) Modifier (10% Skills + 15% Retinue 0% Resource + 35% Building) = 48,000
Annual Income: 10,000 Stipend
Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Timber
2. First Trade - Flax
3. Second Trade - Grain
4. Third Trade -
5. Restricted
6. Restricted

Other Annual Income: 20,000(Holdfast)

Total Annual Income: 78,000

Other Non-Annual Income: 0

Expenses:
Building Expenses:
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 36,500 + 78,000 -5,000 = 109,500

**chesser2538** · January 11, 2018, 04:34 PM

House Stark of Winterfell Income for 244 AC

Starting Income: 315,500 Dragons
Land income: Winterfell - 70,000 (Base) Modifier (8% Skills + 15% Retinue 0% Resource + 40% Building) = 114,100

Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Timber
2. First Trade - Flax
3. Second Trade - Livestock
4. Third Trade - Fish
5. Restricted
6. Restricted

Other Annual Income: 60,000(2xHoldfast)

Total Annual Income: 174,100

Other Non-Annual Income:

Expenses:
Building Expenses: -150,000
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 315,500 + 174,100 - 155,000 = 334,600

**chesser2538** · January 11, 2018, 04:37 PM

House Stark of Dawnforest Income for 244 AC

Starting Income: 109,500 Dragons
Land income: Dawnforest - 30,000 (Base) Modifier (10% Skills + 15% Retinue 0% Resource + 35% Building) = 48,000
Annual Income: 10,000 Stipend
Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Timber
2. First Trade - Flax
3. Second Trade - Grain
4. Third Trade -
5. Restricted
6. Restricted
Other Annual Income: 20,000(Holdfast)

Total Annual Income: 78,000

Other Non-Annual Income: 0

Expenses:
Building Expenses:
Retinue(Merchant): -5,000
Soldier Upkeep:
Others:

Total Income: 109,500 + 78,000 -5,000 = 182,500

**chesser2538** · January 15, 2018, 12:57 PM

House Stark of Winterfell Income for 245 AC

Starting Income: 334,600 Dragons
Land income: Winterfell - 70,000 (Base) Modifier (8% Skills + 15% Retinue 0% Resource + 40% Building) = 114,100

Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Timber
2. First Trade - Flax
3. Second Trade - Livestock
4. Third Trade - Fish
5. Restricted
6. Restricted

Other Annual Income: 60,000(2xHoldfast)

Total Annual Income: 174,100

Other Non-Annual Income:

Expenses:
Building Expenses:
Retinue(Merchant): -5,000
Soldier Upkeep: TBD
Others: TBD

Total Income: 334,600 + 174,100 - 155,000 = 503,700

**chesser2538** · January 15, 2018, 01:08 PM

House Stark of Dawnforest Income for 245 AC

Starting Income: 182,500 Dragons
Land income: Dawnforest - 30,000 (Base) Modifier (10% Skills + 15% Retinue 0% Resource + 35% Building) = 48,000
Annual Income: 10,000 Stipend
Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Timber
2. First Trade - Flax
3. Second Trade - Grain
4. Third Trade -
5. Restricted
6. Restricted
Other Annual Income: 20,000(Holdfast)

Total Annual Income: 78,000

Other Non-Annual Income: 0

Expenses:
Building Expenses:
Retinue(Merchant): -5,000
Soldier Upkeep: TBD
Others: TBD

Total Income: 182,500 + 78,000 -5,000 = 255,500