Financial Records of House Tully of Riverrun

[Velasco]

Starting Income: 70,000 Dragons

Annual Income: 70,000 Dragons (Not Claimed First Year)

Land income: Riverrun - 70,000 (Base) Dragons + 10% Modifier (10% Skills + 0% Resource + 0% Building) = 77,000 Dragons (Not Claimed First Year)

Trade Income: 10,000
1. Westerlands (Gold for Resource) (Your House – House Trade Route) = 10,000
2. Region (x for Resource) (Your House – House Trade Route) = ??,000
3. House = Restricted
4. House = Restricted

Trade Resource Bonus:
1. My Grain - +1,200 Land Levy
2. First Trade - Gold
3. Second Trade -
4. Restricted
5. Restricted
6. Restricted

Total Annual Income: 87,000 Dragons (Not claimed first year)

Other Non-Annual Income: 11,100 raid money (Chyterring Brook/Willow Wood/Goodbrook) + 4500 (Rayonet/Antlers)

Expenses:
Building Expenses: 80,000 (Market Square + City Watch Quarters + Wall Reinforcements + Dockyard)
Soldier Upkeep:
Others:

Total Income: Not claimed first year

Ending Balance: 5,600

[Velasco]

Trade with Lannister of Lannisport: Gold. +10% Income

[Velasco]

3,000 gold dragons pocketed from raid on Chyttering Brook.

[Velasco]

5,700 Golden Dragons gained. - Raid on Willow Wood
2,400 Golden Dragons taken. - Raid on Goodbrook

[Velasco]

3,000 Golden Dragons - Raid on Rayonet
1,500 Golden Dragons - Raid on Antlers

[Velasco]

Starting Income: 5,600 Dragons

Land income: Riverrun - 70,000 (Base) Dragons + 30% Modifier (10% Skills + 10% Resource + 10% Building) = 91,000 Dragons

Trade Income: 10,000
1. Westerlands (Gold for Resource) (Riverrun – Lannisport) = 10,000
2. Region (x for Resource) (Your House – House Trade Route) = ??,000
3. House = Restricted
4. House = Restricted

Trade Resource Bonus:
1. My Grain - +1,200 Land Levy
2. First Trade - Gold - +10% Income
3. Second Trade -
4. Restricted
5. Restricted
6. Restricted

Total Annual Income: 101,000 Dragons

Other Non-Annual Income: 0

Expenses:
Building Expenses: 40,000 (Merchant's Square)
Soldier Upkeep:
Others:

Ending Balance: 66,600 GD.

[Velasco]

Starting Income: 74,100 (66,600 + 7500 Raid Money)

Land income: Riverrun - 70,000 (Base) Dragons
+ 28,000 Dragons [40% Modifier (10% Skills + 10% Resource + 20% Building*)]
Total = 98,000 Dragons

*Market Square + Dockyard

Trade Income: 10,000

1. Westerlands (Gold for Resource) (Riverrun – Lannisport) = 10,000
2. Region (x for Resource) (Your House – House Trade Route) = ??,000
3. House = Restricted
4. House = Restricted

Trade Resource Bonus:
1. My Grain - +1,200 Land Levy
2. First Trade - Gold - +10% Income
3. Second Trade -
4. Restricted
5. Restricted
6. Restricted

Total Annual Income: 108,000 Dragons

Other Non-Annual Income: 0

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

Ending Balance: 102,100 Golden Dragons

[Velasco]

Tumbleton Raid: 6500 GD
Harpshire Raid: 1000 GD

[Velasco]

House Tully of Riverrun Starts Building:

- Militia Armory (+250 Land Levy Points)
- Keep Expansions (+25% castle garrison size permitted)
- Large Dockyard (+1,500 naval points, 5% cheaper naval mercs, +5% income)

Expense of 80,000 Golden Dragons

[Velasco]

285 A.L.
Starting Income: 102,100

Land income: Riverrun - 70,000 (Base) Dragons
+ 31,500 Dragons [45% Modifier (10% Skills + 10% Resource + 25% Building*)]
Total = 101,500 Dragons

*Market Square + Dockyard + Large Dockyard

Trade Income: 20,000

1. Westerlands (Gold for Resource) (Riverrun – Lannisport) = 10,000
2. The Vale (Stone for Resource) (Riverrun – Waynwood) = 10,000
3. House = Restricted
4. House = Restricted

Trade Resource Bonus:
1. My Resource - Grain: +1,200 Land Levy
2. First Trade - Gold: +10% Income
3. Second Trade - Stone: +2 Siege Defence, -10% Building Cost
4. Restricted
5. Restricted
6. Restricted

Total Annual Income: 121,500 Dragons

Other Non-Annual Income: 49,000 Darry "Ransom" Post-Rebellion

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

Ending Balance: 272,600

[Velasco]

Already built:
TIER I:
Keep Expansions: YES
Militia Armoury: YES
Market Square: YES
Wall Reinforcements: YES
City Watch Quarters: YES
Dockyard: YES

TIER II:

Large Dockyard: YES

Building now:
Tier II: Merchant's Square (40k), Town Watch (40k), Barracks (40k)
Total cost: 120,000

+10,000 GD Ironborn reparation

[Axis Sunsoar]

If you haven't already you can add the money from the Darrys, I have taken it out of my income for this year