Vaults of House Royce of Crows Barrens

[chesser2538]

241 AC

House Royce of Crows Barrens
Starting: 0

Income: 80,000(AP/Cash)
- Land - 0
- Other - 80,000

Expenditure: 80,000(Rebuilding)
- Buildings -
- Retinue -
- Other - 80,000
Remaining: 0

[chesser2538]

House Royce of Crows Barren Income for 242

Starting Income: 60,000 Annual Income: 10,000 (Stipend) Land income: 40,000(Base) *(5% Skills + 0% Resource + 0% Building) = 42,000 Trade Income: 0 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 (if you have additional trade lane bonus, if not, restricted) 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: 52,000 Other Non-Annual Income: 60,000 + 5,000(Edicts) = 65,000 Expenses: Building Expenses: 60,000 (T1(3)) Soldier Upkeep: Others: 15,000 Retinue, 15,000 Debts Total Income: 60,000 + 52,000 - 90,000= 22,000

[chesser2538]

House Royce of Crows Barren Income for 243 AC
Starting Income: 22,000

Annual Income: 10,000 (Stipend)

Land income: 40,000(Base) *(5% Skills + 15% Retinue 0% Resource + 25% Building) = 58,000

Trade Income: 0
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 (if you have additional trade lane bonus, if not, restricted)
4. House = Restricted

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

Total Annual Income: 58,000

Other Non-Annual Income: 5,000(Edicts) = 5,000

Expenses:
Building Expenses: 60,000
Soldier Upkeep:
Others: 5,000 Retinue, 15,000 Debts

Total Income: 22,000 + 68,000 + 5,000 - 80,000 = 15,000

[chesser2538]

House Royce of Crows Barren Income for 244 AC
Starting Income: 15,000

Annual Income: 10,000 (Stipend)

Land income: 40,000(Base) *(5% Skills + 15% Retinue 0% Resource + 25% Building) = 58,000

Trade Income: 0
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 (if you have additional trade lane bonus, if not, restricted)
4. House = Restricted

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

Total Annual Income: 68,000

Other Non-Annual Income: 5,000(Edicts) = 25,000

Expenses:
Building Expenses: 80,000
Soldier Upkeep:
Others: 5,000 Retinue,

Total Income: 15,000 + 68,000 + 25,000 - 85,000 = 23,000

[chesser2538]

House Royce of Crows Barren Income for 245 AC
Starting Income: 23,000

Annual Income: 10,000 (Stipend)

Land income: 40,000(Base) *(5% Skills + 15% Retinue 0% Resource + 25% Building) = 58,000

Trade Income: 0
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 (if you have additional trade lane bonus, if not, restricted)
4. House = Restricted

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

Total Annual Income: 68,000

Other Non-Annual Income: 0

Expenses:
Building Expenses:
Soldier Upkeep:
Others: -5,000 Retinue, -57,460 (Standing Army Raise)

Total Income: 23,000 + 68,000 = 33,540