Results 1 to 14 of 14

Thread: Vault of House Hightower, King 'Daemon Blackfyre'

Hybrid View

Previous Post Previous Post   Next Post Next Post
  1. #1

    Default Vault of House Hightower, King 'Daemon Blackfyre'

    House Hightower Income for 195 AL

    Starting Income: 60,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 10% Modifier (10 % Skills + 0% Resource + 0% Building) = 77,000

    Trade Income:
    1. Region = To be decided 196 AL
    2. Region = To be decided 196 AL
    3. Region = To be decided 196 AL (Oldtown Regional Bonus)
    4. Region = Restricted
    5. Region = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2.
    3.
    4.
    5.
    6.

    Total Annual Income: 0

    Other Non-Annual Income: 0

    Expenses: 60,000
    Building Upgrades: 60,000

    Total Income: 60,000 + 0 (A years has not passed yet) – 60,000 = 0 Dragons

    Vault for Daemon ‘Blackfyre’ for 195 AL

    Starting Income: 27,000
    Yearly Income: 18,000 (Swornsword)
    Expenses: 0
    Total Income: 27,000 Dragons

    Vault for Ser Quentyn Ball for 195 AL

    Starting Income: 27,000
    Yearly Income: 18,000 (Swornsword)
    Expenses: 0
    Total Income: 27,000 Dragons
    Last edited by Honors Bastion; October 13, 2013 at 07:19 AM.

  2. #2

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Ser Quentyn Ball

    House Hightower Income for 196 AL

    Starting Income: 60,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 10% Modifier (10 % Skills + 0% Resource + 20% Building) = 91,000

    Trade Income:
    1. Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. Iron Islands (Fruit for Iron) (Hightower - Greyjoy Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. House = Restricted
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Iron - decreases armor/weapon costs by 25%
    4. Grains - Increases levy infantry size by 10%
    5. Restricted
    6. Restricted

    Total Annual Income: 161,000

    Other Non-Annual Income: 0

    Expenses: 108,000
    3 Tier 2 Building Upgrades 108,000
    Professional Soldier Hire: 22,000

    Total Income: 0 + 161,000 – 130,000 = 31,000 Dragons


    Vault for Daemon ‘Blackfyre’ for 196 AL

    Starting Income: 27,000
    Yearly Income: 18,000 (Swornsword)
    Expenses: 0
    Total Income: 45,000 Dragons

    Vault for Ser Quentyn Ball for 196 AL

    Starting Income: 27,000
    Yearly Income: 18,000 (Swornsword)
    Expenses: 0
    Total Income: 45,000 Dragons
    Last edited by Honors Bastion; October 29, 2013 at 05:17 PM.

  3. #3

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Ser Quentyn Ball

    House Hightower Income for 197 AL

    Starting Income: 31,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 45% Modifier (10 % Skills + 0% Resource + 35% Building) = 101,500

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. House = Restricted
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Restricted
    6. Restricted

    Total Annual Income: 171,500

    Other Non-Annual Income: 0

    Expenses: 152,500
    3 Tier 3 Building Upgrades 126,000 (30% Discount due to special event.)
    Professional Soldier Hire Cost: 20,000
    Professional Soldier Upkeep: 6,000
    Small gift to the people of KL: 500

    Total Income: 31,000 + 171,500 – 126,500 = 50,000 Dragons


    Vault for Daemon ‘Blackfyre’ for 197 AL

    Starting Income: 45,000
    Yearly Income: 18,000 (Swornsword)
    Expenses: 0
    Total Income: 63,000 Dragons

    Vault for Ser Quentyn Ball for 197 AL

    Starting Income: 45,000
    Yearly Income: 18,000 (Swornsword)
    Expenses: 0
    Total Income: 63,000 Dragons
    Last edited by Honors Bastion; November 03, 2013 at 07:14 PM.

  4. #4

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Ser Quentyn Ball

    House Hightower Income for 198 AL

    Starting Income: 50,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfumes) (Hightower - Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber -
    4. Grains - Increases levy infantry size by 10%
    5. Restricted
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 65,000
    3 Tier Building Upgrades 54,000
    Professional Soldier Upkeep: 8,000
    Gift/Bribe to the Peasants of KL: 3,000

    Total Income: 50,000 + 195,000 – 65,000 = 180,000 Dragons


    Vault for Daemon ‘Blackfyre’ for 198 AL

    With Blackfyre now in exile in Essos, he is being transitioned from swordsworn to sellsword starting with the rank of Sellsword.

    Starting Income: 63,000
    Yearly Income: 12,000 (Merc Captain) + 12,000 Promotion Money
    Expenses: 40,000 Guild Purchases + 30,000 Soldier Recruitment
    Total Income: 63,000 + 24,000 - 70,000 = 17,000

    Vault for Ser Quentyn Ball for 198 AL

    Frozen Due to Imprsonment

    Starting Income: 45,000
    Yearly Income: 18,000 (Swornsword)
    Expenses: 0
    Total Income: 63,000 Dragons
    Last edited by Honors Bastion; November 10, 2013 at 10:04 AM.

  5. #5

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Ser Quentyn Ball

    House Hightower Income for 199 AL

    Starting Income: 180,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Rout) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (no double bonus) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 13,000
    Trade Surplus: 13,000

    Expenses: 134,000
    1 Tier 2, 2 Tier 2 Building Upgrades: 126,000
    Professional Soldier Upkeep: 8,000

    Total Income: 180,000 + 195,000 +13,000 – 134,000 = 254,000 Dragons


    Vault for Daemon ‘Blackfyre’ for 199 AL

    Starting Income: 17,000
    Yearly Income: 12,000 (Merc Captain)
    Expenses: 10,000
    Total Income: 17,000 + 12,000 -10,000 = 19,000 Dragons

    Vault for Ser Quentyn Ball for 199 AL

    Frozen Due to Imprisonment

    Starting Income: 45,000
    Yearly Income: 18,000 (Swornsword)
    Expenses: 0
    Total Income: 63,000 Dragons
    Last edited by Honors Bastion; November 18, 2013 at 10:38 AM.

  6. #6

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Ser Quentyn Ball

    House Hightower Income for 200 AL

    Starting Income: 254,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 101,500

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. House = Restricted
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 270,000
    1 Tier 2 Building Upgrade: 36,000
    2 Tier 3 Building Upgrades: 108,000
    Professional Soldier Upkeep: 8,000
    Professional Soldier Hire: 118,000

    Total Income: 254,000 + 195,000 – 270,000 = 179,000 Dragons


    Vault for Daemon ‘Blackfyre’ for 200 AL

    Starting Income: 19,000 WIP depending on class change
    Yearly Income: 12,000 (Swornsword)
    Expenses: 30,000
    Total Income: 1,000 Dragons

    Vault for Ser Quentyn Ball for 200 AL

    Frozen Due to Imprsonment

    Starting Income: 45,000
    Yearly Income: 18,000 (Swornsword)
    Expenses: 0
    Total Income: 63,000 Dragons
    Last edited by Honors Bastion; November 26, 2013 at 11:49 AM.

  7. #7

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Ser Quentyn Ball

    House Hightower Income for 201 AL

    Starting Income: 179,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 173,000
    1 Tier 4 Builfing 135,000
    Professional Soldier Upkeep: 38,000

    Total Income: 179,000 + 195,000 – 173,000 = 201,000 Dragons


    Vault for Daemon ‘Blackfyre’ for 201 AL

    Starting Income: 1,000 WIP depending on class change
    Yearly Income: 12,000 (Swornsword)
    Expenses: 0
    Total Income: 13,000 Dragons


    Ser Quentyn Ball is now assumed to be dead and therefore his income shall no longer be kept track of.

    Archmaester Raymun

    Starting Income: 28,000 Dragons:
    Yearly Income: Not Collected
    Expenses: 0
    Final Income: 28,000
    Last edited by Honors Bastion; December 05, 2013 at 05:40 PM.

  8. #8

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Archmaester Raymun

    House Hightower Income for 202 AL

    Starting Income: 201,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 318,000
    1Tier 1 Building 18,000
    1Tier 2 Building 54,000
    Professional Soldier Upkeep: 38,000
    Professional Soldier Recruitment: 208,000

    Total Income: 201,000 + 195,000 – 318,000 = 78,000 Dragons


    Vault for Daemon ‘Blackfyre’ for 202 AL

    Starting Income: 13,000
    Yearly Income: 12,000 (Swornsword)
    Expenses: 0
    Total Income: 25,000 Dragons

    Archmaester Raymun

    Starting Income: 28,000 Dragons:
    Yearly Income: 20,000
    Expenses: 0
    Final Income: 48,000
    Last edited by Honors Bastion; December 07, 2013 at 04:54 PM.

  9. #9

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Archmaester Raymun

    House Hightower Income for 203 AL

    Starting Income: 78,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 130,000
    1Tier 2 Building 36,000
    Professional Soldier Upkeep: 94,000

    Total Income: 78,000 + 195,000 – 36,000 = 143,000 Dragons


    Vault for Daemon ‘Blackfyre’ for 202 AL

    Starting Income: 17,000 WIP depending on class change
    Yearly Income: 12,000 (Swornsword)
    Expenses: 8,000
    Total Income: 21,000 Dragons

    Archmaester Raymun for 203 AL

    Starting Income: 48,000 Dragons:
    Yearly Income: 20,000
    Expenses: 0
    Final Income: 68,000

  10. #10

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Archmaester Raymun

    House Hightower Income for 204 AL

    Starting Income: 143,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 0
    Professional Soldier Upkeep: 0 (activating Loyalty Trait Tier 2, first time and only time, would be 94,000)

    Total Income: 143,000 + 195,000 – 0 = 338,000 Dragons

    Vault for Daemon ‘Blackfyre’ for 204 AL

    Starting Income: 21,000 Dragons

    Land income: King’s Landing - 70,000 (Base) Dragons + 50% Modifier (0% Skills + 10% Resource + 40% Building) = 105,000

    Trade Income:
    1. Stormlands - Perfume for Armor (Blackfyre - Baratheon trade Route) = 20,000
    2. Riverlands - Perfume for Grain (Blackfyre - Tully trade Route) = 20,000
    3. Westerlands - Perfume for Gold (Blackfyre - Kayce) = 20,000
    4. Dorne - Perfume for Superior Steeds(Blackfyre - Dayne) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Perfumes - +2 Stability annually (no double bonus) (Own Bonus)
    2. Armor - enables 50% of levy light infantry to become heavy infantry OR 25% of levy light cavalry to become heavy cavalry
    3. Grains - Increases levy infantry size by 10% (House Tully)
    4. Gold - Increases land income by 10%
    5. Superior Steeds - Decrease cavalry upkeep costs by 10%, Increases levy cavalry size by 10%
    6. Restricted

    Total Annual Income: 185,000

    Other Non-Annual Income: 100,000
    Promotion to King: 100,000

    Expenses: 202,600
    Professional Soldier Upkeep: 42,600
    Mercenary Contract: 8,000
    Tier 3 Building purchase: 60,000
    Riverrun Repairs: 100,000

    Total Income: 21,000 + 285,000 – 202,600 = 95,400

    Archmaester Raymun for 204 AL

    Starting Income: 68,000 Dragons:
    Yearly Income: 20,000
    Expenses: 0
    Final Income: 88,000
    Last edited by Honors Bastion; December 24, 2013 at 07:34 AM.

  11. #11

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Archmaester Raymun

    House Hightower Income for 205 AL

    Starting Income: 338,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 0
    Professional Soldier Upkeep: 101,000

    Total Income: 338,000 + 195,000 – 101,000 = 422,000 Dragons


    Vault for Daemon ‘Blackfyre’ for 205 AL

    Starting Income: 21,000 Dragons

    Land income: King’s Landing - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. Stormlands - Perfume for Armor (Blackfyre - Baratheon trade Route) = 20,000
    2. Riverlands - Perfume for Grain (Blackfyre - Tully trade Route) = 20,000
    3. Westerlands - Perfume for Gold (Blackfyre - Kayce) = 20,000
    4. Dorne - Perfume for Superior Steeds(Blackfyre - Dayne) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Perfumes - +2 Stability annually (no double bonus) (Own Bonus)
    2. Armor -
    enables 50% of levy light infantry to become heavy infantry OR 25% of levy light cavalry to become heavy cavalry
    3. Grains -
    Increases levy infantry size by 10% (House Tully)
    4. Gold -
    Increases land income by 10%
    5. Superior Steeds -
    Decrease cavalry upkeep costs by 10%, Increases levy cavalry size by 10%
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 137,600
    Professional Soldier Upkeep: 49,600
    2 Tier 2 Purchases: 80,000
    Maiden’s Men Upkeep: 8,000

    Total Income: 94,400 + 185,000 – 137,600 = 142,800 Dragons

    Archmaester Raymun for 205 AL

    Starting Income: 88,000 Dragons:
    Yearly Income: 20,000
    Expenses: 0
    Final Income: 108,000
    Last edited by Honors Bastion; December 27, 2013 at 02:21 PM.

  12. #12

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Archmaester Raymun

    House Hightower Income for 206 AL

    Starting Income: 422,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 202,000
    Professional Soldier Upkeep: 94,000
    Professional Soldier Recruitment: 108,000

    Total Income: 422,000 + 195,000 – 211,000 = 415,000 Dragons


    Vault for Daemon ‘Blackfyre’ for 206 AL

    Starting Income: 21,000 Dragons

    Land income: King’s Landing - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 137,600
    Professional Soldier Upkeep: 49,600
    Maiden’s Men Upkeep: 8,000
    Tournament PRize Money: 80,000

    Total Income: 142,800 + 185,000 – 137,600 = 190,200 Dragons
    Last edited by Honors Bastion; January 09, 2014 at 06:29 PM.

  13. #13

    Default Re: Vault of House Hightower, 'Daemon Blackfyre', Archmaester Raymun

    House Hightower Income for 207 AL

    Starting Income: 415,000 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000 - halved due to random event = 97,500

    Other Non-Annual Income: 0

    Expenses: 0
    Professional Soldier Upkeep: 116,000

    Total Income: 415,000 + 97,500 – 116,000 = 396,500 Dragons


    Vault for Daemon ‘Blackfyre’ for 207 AL

    Starting Income: 21,000 Dragons

    Land income: King’s Landing - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 185,000 – halved due to random event = 92,500

    Other Non-Annual Income: 0

    Expenses: 57,600
    Professional Soldier Upkeep: 49,600
    Maiden’s Men Upkeep: 8,000

    Total Income: 190,200 + 92,500 – 57,600 = 225,100 Dragons

  14. #14

    Default Re: Vault of House Hightower, King 'Daemon Blackfyre'

    House Hightower Income for 208 AL

    Starting Income: 396,500 Dragons

    Annual Income: 10,000 yearly Gold Stipend

    Land income: Oldtown - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 195,000

    Other Non-Annual Income: 0

    Expenses: 0
    Professional Soldier Upkeep: 116,000

    Total Income: 396,500 + 195,000 – 116,000 = 475,500 Dragons


    Vault for Daemon ‘Blackfyre’ for 208 AL

    Starting Income: 21,000 Dragons

    Land income: King’s Landing - 70,000 (Base) Dragons + 50% Modifier (10 % Skills + 0% Resource + 40% Building) = 105,000

    Trade Income:
    1. The Vale (Fruit for Stone) (Hightower - Arryn Trade Route) = 20,000
    2. The North (Fruit for Timber) (Hightower - Manderly Trade Route) = 20,000
    3. Riverlands (Fruit for Grain) (Hightower – Darry Trade Route) = 20,000
    4. Crownlands (Fruit for Perfume) (Hightower – Darklyn Trade Route) = 20,000
    5. House = Restricted

    Trade Resource Bonus:
    1. Fruits - Increases levy infantry size by 5% and increase stability by 1 (Non-Stackable) (Own Bonus)
    2. Stone - decreases castle upgrade costs by 10%
    3. Timber - 15% reduced cost for ships
    4. Grains - Increases levy infantry size by 10%
    5. Perfumes - +2 Stability annually (no double bonus)
    6. Restricted

    Total Annual Income: 185,000

    Other Non-Annual Income: 0

    Expenses: 99,600
    Professional Soldier Upkeep: 49,600
    Fleet Expenses: 50,000

    Total Income: 225,100 + 185,000 – 99,600 = 310,500 Dragons


Posting Permissions

  • You may not post new threads
  • You may not post replies
  • You may not post attachments
  • You may not edit your posts
  •