Vaults of the Estermonts and the Greyjoys
House Greyjoy
282 AL
Starting Income: 70,000 Dragons
Annual Income: None
Land income: Pyke: 60.000 Dragons (Base) (Not this year)
Trade Income: 0,000
1.
2.
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Iron. +1 to land battles, +250 Land Levy points
2.
3. Restricted
4. Restricted
Total Annual Income: 70.000
Other Non-Annual Income: 0
Expenses: 70.000
Building Expenses: 60.000 (3 tier one)
Soldier Upkeep:
Others: 10.000 (Shield and Helm)
Total Income: 70.000 - 70.000= 0.000
283 AL
Starting Income: 0,000 Dragons
Annual Income: None
Land income: Pyke: 72.000 Dragons (60.000 Base + 20%)
Trade Income: 0,000
1.
2.
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Iron. +1 to land battles, +250 Land Levy points
2.
3. Restricted
4. Restricted
Total Annual Income: 72.000
Other Non-Annual Income: 48.500 (Raiding)
Expenses: 119.000
Building Expenses: 40.000 (one tier two)
Soldier Upkeep:
Others: 34.000 (Soldier Hire)
40.000 (Greatsword)
5.000 (Greaves)
Total Income: 120.500 - 119.000= 1.500
284 AL
Starting Income: 1,500 Dragons
Annual Income: None
Land income: Pyke: 75.000 Dragons (60.000 Base + 25%)
Trade Income: 0,000
1.
2.
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Iron. +1 to land battles, +250 Land Levy points
2.
3. Restricted
4. Restricted
Total Annual Income: 75.000
Other Non-Annual Income: 18.200 (Raiding)
Expenses: 91.300
Building Expenses: 60.000 (one tier three)
Soldier Upkeep: 6.300
Others: 25.000 (Armour)
Total Income: 94.700 - 91.300= 3.400
285 AL
Starting Income: 3,400 Dragons
Annual Income: None
Land income: Pyke: 78.000 Dragons (60.000 Base + 30%)
Trade Income: 0,000
1.
2.
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Iron. +1 to land battles, +250 Land Levy points
2.
3. Restricted
4. Restricted
Total Annual Income: 78.000
Other Non-Annual Income: 0.000
Expenses: 73.800
Building Expenses: 40.000
Soldier Upkeep: 6.300
Others: 17.500 (Indenization)
10.000 (Armor)
Total Income: 78.000 - 73.800= 4.200
286 AL
Starting Income: 4,200 Dragons
Annual Income: None
Land income: Pyke: 84.000 Dragons (60.000 Base + 40%)
Trade Income: 0,000
1.
2.
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Iron. +1 to land battles, +250 Land Levy points
2.
3. Restricted
4. Restricted
Total Annual Income: 84.000
Other Non-Annual Income: 0.000
Expenses: 6.300
Building Expenses:
Soldier Upkeep: 6.300
Others:
Total Income: 84.000 - 6.300= 77.700
287 AL
Starting Income: 77,700 Dragons
Annual Income: None
Land income: Pyke: 84.000 Dragons (60.000 Base + 40%)
Trade Income: 0,000
1.
2.
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Iron. +1 to land battles, +250 Land Levy points
2.
3. Restricted
4. Restricted
Total Annual Income: 161.700
Other Non-Annual Income: 0.000
Expenses: 6.300
Building Expenses: 150.000
Soldier Upkeep: 6.300
Others:
Total Income: 161.700 - 156.300= 5.400
House Estermont
282 AL
Starting Income: 60,000 Dragons
Annual Income: 10.000 (Not this year)
Land income: Estermont: 50.000 Dragons (Base) (Not this year)
Trade Income: 0,000
1.
2.
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Armour. -15% Professional Infantry Hire Cost, -5% Professional Infantry Upkeep Cost
2.
3. Restricted
4. Restricted
Total Annual Income: 60.000
Other Non-Annual Income: 0
Expenses: 60.000
Building Expenses: 60.000 (3 tier one)
Soldier Upkeep:
Others: 0
Total Income: 60.000 - 60.000= 0.000
283 AL
Starting Income: 0,000 Dragons
Annual Income: 10.000
Land income: Estermont: 60.000 Dragons (50.000 Base + 20%)
Trade Income: 0,000
1.
2.
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Armour. -15% Professional Infantry Hire Cost, -5% Professional Infantry Upkeep Cost
2.
3. Restricted
4. Restricted
Total Annual Income: 70.000
Other Non-Annual Income: 0
Expenses: 68.000
Building Expenses: 40.000 (one tier two)
Soldier Upkeep:
Others: 28.000 (Soldier hire)
Total Income: 70.000 - 68.000= 2.000
284 AL
Starting Income: 2,000 Dragons
Annual Income: 10.000
Land income: Estermont: 62.500 Dragons (50.000 Base + 25%)
Trade Income: 10,000
1. Fruits with House Hightower
2.
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Armour. -15% Professional Infantry Hire Cost, -5% Professional Infantry Upkeep Cost
2. Fruits. +600 Land levy points, +1 Charisma
3. Restricted
4. Restricted
Total Annual Income: 84.500
Other Non-Annual Income: 0
Expenses: 76.000
Building Expenses: 40.000 (one tier two)
Soldier Upkeep: 6.000
Others: 30.000 (Castle forged shortsword)
Total Income: 84.500 - 76.000= 8.500
285 AL
Starting Income: 8,500 Dragons
Annual Income: 10.000
Land income: Estermont: 62.500 Dragons (50.000 Base + 25%)
Trade Income: 20,000
1. Fruits with House Hightower
2. Stone with House Arryn
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Armour. -15% Professional Infantry Hire Cost, -5% Professional Infantry Upkeep Cost
2. Fruits. +600 Land levy points, +1 Charisma
3. Stone. +2 Siege Defence, -10% Building Cost
4. Restricted
Total Annual Income: 101.000
Other Non-Annual Income: 0
Expenses: 101.000
Building Expenses: 20.000 (one tier one)
Soldier Upkeep: 6.000
Others: 75.000 (Armor)
Total Income: 101.000 - 101.000= 0.000
286 AL
Starting Income: 0,000 Dragons
Annual Income: 10.000
Land income: Estermont: 62.500 Dragons (50.000 Base + 25%)
Trade Income: 20,000
1. Fruits with House Hightower
2. Stone with House Arryn
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Armour. -15% Professional Infantry Hire Cost, -5% Professional Infantry Upkeep Cost
2. Fruits. +600 Land levy points, +1 Charisma
3. Stone. +2 Siege Defence, -10% Building Cost
4. Restricted
Total Annual Income: 92.500
Other Non-Annual Income: 0
Expenses: 6.000
Building Expenses:
Soldier Upkeep: 6.000
Others:
Total Income: 92.500 - 6.000= 86.500
287 AL
Starting Income: 86,500 Dragons
Annual Income: 10.000
Land income: Estermont: 62.500 Dragons (50.000 Base + 25%)
Trade Income: 20,000
1. Fruits with House Hightower
2. Stone with House Arryn
3. Restricted
4. Restricted
Trade Resource Bonus:
1. Armour. -15% Professional Infantry Hire Cost, -5% Professional Infantry Upkeep Cost
2. Fruits. +600 Land levy points, +1 Charisma
3. Stone. +2 Siege Defence, -10% Building Cost
4. Restricted
Total Annual Income: 191.000
Other Non-Annual Income: 0
Expenses: 190.000
Building Expenses: 150.000
Soldier Upkeep: 6.000
Others: 34.000 Soldier Hire
Total Income: 191.000 - 190.000= 1.000
Reply With Quote
