Results 1 to 6 of 6

Thread: Vault of House Hightower

Hybrid View

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

    Default Vault of House Hightower

    House Hightower of Oldtown Income for 129 A

    Starting Income: 60,000 Dragons

    Annual Income: 10,000 (stipend)

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

    Trade Income: 0
    1.
    2.
    3. (Restricted, requires Tier 3 Econ)
    4.
    5.

    Trade Resource Bonus:
    1. Fruits. +600 Land Levy, +1 to any rolls to convince an AI character to do something (Includes calling your vassals to war) (Own Resource)
    2.
    3.
    4.
    5.
    6.

    Total Annual Income: 80,000

    Other Non-Annual Income: 0

    Expenses: 68,000
    3 Tier I Building Purchases: 60,000
    8,000 for sellswords

    Total Income: 60,000 + 80,00 – 68,000 = 72,000
    Last edited by Honors Bastion; June 11, 2015 at 06:42 AM.


  2. #2

    Default

    House Hightower of Oldtown Income for 129 AL - Part 2

    Starting Income: 72,000 Dragons

    Annual Income: 10,000 (stipend)

    Land income: Oldtown – 70,000 (70,000 Base) Dragons + 35% Modifier (15% Skills + 20% Resource + 0% Building) = 94,500

    Trade Income: 70,000
    1. House Stokeworth (Fruit for Perfumes) – 20,000
    2. House Swann (Fruit for Armor) – 20,000
    3. (Restricted, requires Tier 3 Econ)
    4. Myr (Fruit for Myrish Eyes and Crossbows) (Oldtown Bonus) – 30,000
    5. (Merchant Trade Route)

    Trade Resource Bonus:
    1. Fruits. +600 Land Levy, +1 to any rolls to convince an AI character to do something (Includes calling your vassals to war) (Own Resource)
    2. Perfumes. +2 to any rolls to convince an AI character to do something (Includes calling your vassals to war)
    3. Armour. -15% Professional Infantry Hire Cost, -10% Professional Infantry Upkeep Cost, -10% to purchasing weapons and armor
    4. Myrish Crossbows and Myrish Eyes
    5.
    6.

    Total Annual Income: 174,500

    Other Non-Annual Income: 0

    Expenses: 128,000
    3 Tier II Building Purchases: 120,000
    Sellsword Contract: 8,000

    Total Income: 72,000 + 194,500 – 128,000 = 138,500
    Last edited by Honors Bastion; June 19, 2015 at 06:47 AM.


  3. #3

    Default Re: Vault of House Hightower

    House Hightower of Oldtown Income for 130 AL

    Starting Income: 138,500 Dragons

    Annual Income: 10,000 (stipend)

    Land income: Oldtown – 70,000 (70,000 Base) Dragons + 35% Modifier (15% Skills + 0% Resource + 35% Building) = 105,000

    Trade Income: 70,000
    1. House Stokeworth (Fruit for Perfumes) – 20,000
    2. House Swann (Fruit for Armor) – 20,000
    3. (Restricted, requires Tier 3 Econ)
    4. Myr (Fruit for Myrish Eyes and Crossbows) (Oldtown Bonus) – 30,000
    5. (Merchant Trade Route)

    Trade Resource Bonus:
    1. Fruits. +600 Land Levy, +1 to any rolls to convince an AI character to do something (Includes calling your vassals to war) (Own Resource)
    2. Perfumes. +2 to any rolls to convince an AI character to do something (Includes calling your vassals to war)
    3. Armour. -15% Professional Infantry Hire Cost, -10% Professional Infantry Upkeep Cost, -10% to purchasing weapons and armor
    4. Myrish Crossbows and Myrish Eyes
    5.
    6.

    Total Annual Income: 185,000

    Other Non-Annual Income: 0

    Expenses: 173,000
    1 Tier I Building Purchase
    2 Tier III Building Purchases: 120,000
    Sellsword Contract: 8,000
    1 Myrish Eye: 25,000

    Total Income: 138,500 + 185,000 – 173,000 = 150,500

    Characters


    House Hightower:
    Lord Tristian Hightower:
    Age: 41
    Traits: +3 Survival, +3 Wealth, +2 Counterspy, +2 Duel, +1 Charisma (Regional Bonus)
    Ser Baelor Hightower:
    Age: 21
    Traits: +2 Survival, +1 Battles, +1 Charisma (1 from Regional Bonus), +2 Duels (1 from Duel Victory), +2 Wealth
    Ser Halys Hightower:
    Age: 25
    Traits: +2 Survival, +3 Naval Battles, +2 Charisma (1 from Regional Bonus), +1 Wealth
    Ser Quentyn Hightower:
    Age: 38
    Traits: +3 Survival, +3 Battles, +2 Charisma (1 from Regional Bonus), +2 Duels
    Ser Edmyn Hightower:
    Age: 17
    Traits: +2 Survival, +1 Battles, +1 Charisma (Regional Bonus), +1 Counterspy, +1 Wealth
    Last edited by Honors Bastion; June 19, 2015 at 06:50 AM.


  4. #4

    Default Re: Vault of House Hightower

    House Hightower of Oldtown Income for 130 AL

    Starting Income: 35,500 Dragons

    Annual Income: 10,000 (stipend)

    Land income: Oldtown – 70,000 (70,000 Base) Dragons + 55% Modifier (15% Skills + 0% Resource + 40% Building) = 108,500

    Trade Income: 70,000
    1. House Stokeworth (Fruit for Perfumes) – 20,000
    2. House Swann (Fruit for Armor) – 20,000
    3.
    4. Myr (Fruit for Myrish Eyes and Crossbows) (Oldtown Bonus) – 30,000
    5. (Merchant Trade Route)

    Trade Resource Bonus:
    1. Fruits. +600 Land Levy, +1 to any rolls to convince an AI character to do something (Includes calling your vassals to war) (Own Resource)
    2. Perfumes. +2 to any rolls to convince an AI character to do something (Includes calling your vassals to war)
    3. Armour. -15% Professional Infantry Hire Cost, -10% Professional Infantry Upkeep Cost, -10% to purchasing weapons and armor
    4. Myrish Crossbows and Myrish Eyes
    5.
    6.

    Total Annual Income: 188,500

    Other Non-Annual Income: 0

    Expenses: 213,000
    2 Tier I Building Purchase: 40,000
    1 Tier II Building Purchase: 60,000
    Sellsword Contract: 8,000
    1 Myrish Eye: 25,000
    Retainer Upkeep: 8,000

    Total Income: 35,500 + 188,500 – 141,000 = 83,000

    Characters


    House Hightower:
    Lord Tristian Hightower:
    Age: 42
    Traits: +3 Survival, +3 Wealth, +2 Counterspy, +2 Duel, +1 Charisma (Regional Bonus)
    Ser Baelor Hightower:
    Age: 22
    Traits: +2 Survival, +1 Battles, +1 Charisma (1 from Regional Bonus), +2 Duels (1 from Duel Victory), +2 Wealth
    Ser Halys Hightower:
    Age: 26
    Traits: +2 Survival, +3 Naval Battles, +2 Charisma (1 from Regional Bonus), +1 Wealth
    Ser Quentyn Hightower:
    Age: 39
    Traits: +3 Survival, +3 Battles, +2 Charisma (1 from Regional Bonus), +2 Duels
    Ser Edmyn Hightower:
    Age: 18
    Traits: +2 Survival, +1 Battles, +1 Charisma (Regional Bonus), +1 Counterspy, +1 Wealth


  5. #5

    Default Re: Vault of House Hightower

    OOC: The last year should be 131 AL. 132 AL income is taken account of below.

    House Hightower of Oldtown Income for 133 AL

    Starting Income: 271,500 Dragons (Includes 132 AL)

    Annual Income: 10,000 (stipend)

    Land income: Oldtown – 70,000 (70,000 Base) Dragons + 55% Modifier (15% Skills + 0% Resource + 40% Building) = 108,500

    Trade Income: 70,000
    1. House Stokeworth (Fruit for Perfumes) – 20,000
    2. House Swann (Fruit for Armor) – 20,000
    3.
    4. Myr (Fruit for Myrish Eyes and Crossbows) (Oldtown Bonus) – 30,000
    5. (Merchant Trade Route)

    Trade Resource Bonus:
    1. Fruits. +600 Land Levy, +1 to any rolls to convince an AI character to do something (Includes calling your vassals to war) (Own Resource)
    2. Perfumes. +2 to any rolls to convince an AI character to do something (Includes calling your vassals to war)
    3. Armour. -15% Professional Infantry Hire Cost, -10% Professional Infantry Upkeep Cost, -10% to purchasing weapons and armor
    4. Myrish Crossbows and Myrish Eyes
    5.
    6.

    Total Annual Income: 188,500

    Other Non-Annual Income: 0

    Expenses: 168,000
    2 Tier II Building Purchase: 80,000
    1 Tier III Building Purchase: 60,000
    Retainer Upkeep: 8000
    Militia Edict and Press Gangs Enacted: 20,000

    Total Income: 271,500 + 188,500 – 160,000 = 292,000

    Characters


    House Hightower:
    Lord Tristian Hightower:
    Age: 44
    Traits: +3 Survival, +3 Wealth, +2 Counterspy, +2 Duel, +1 Charisma (Regional Bonus)
    Ser Baelor Hightower:
    Age: 24
    Traits: +2 Survival, +1 Battles, +1 Charisma (1 from Regional Bonus), +2 Duels (1 from Duel Victory), +2 Wealth
    Ser Halys Hightower:
    Age: 28
    Traits: +2 Survival, +3 Naval Battles, +2 Charisma (1 from Regional Bonus), +1 Wealth
    Ser Quentyn Hightower:
    Age: 41
    Traits: +3 Survival, +3 Battles, +2 Charisma (1 from Regional Bonus), +2 Duels, +1 Income
    Ser Edmyn Hightower:
    Age: 20
    Traits: +2 Survival, +2 Battles, +1 Charisma (Regional Bonus), +1 Counterspy, +1 Wealth


  6. #6

    Default Re: Vault of House Hightower

    House Hightower of Oldtown Income for 134 AL

    Starting Income: 192,000

    Annual Income: 10,000 (stipend)

    Land income: Oldtown – 70,000 (70,000 Base) Dragons + 55% Modifier (15% Skills + 0% Resource + 40% Building) = 108,500

    Trade Income: 90,000
    1. House Stokeworth (Fruit for Perfumes) – 20,000
    2. House Swann (Fruit for Armor) – 20,000
    3. House Redwyne (Fruit for Fruit) - 20,000
    4. Myr (Fruit for Myrish Eyes and Crossbows) (Oldtown Bonus) – 30,000
    5. (Merchant Trade Route)

    Trade Resource Bonus:
    1. Fruits. +600 Land Levy, +1 to any rolls to convince an AI character to do something (Includes calling your vassals to war) (Own Resource)
    2. Perfumes. +2 to any rolls to convince an AI character to do something (Includes calling your vassals to war)
    3. Armour. -15% Professional Infantry Hire Cost, -10% Professional Infantry Upkeep Cost, -10% to purchasing weapons and armor
    4. Myrish Crossbows and Myrish Eyes
    5.Fruits. +600 Land Levy, +1 to any rolls to convince an AI character to do something (Includes calling your vassals to war)
    6.

    Total Annual Income: 208,500

    Other Non-Annual Income: 0

    Expenses: 208,000
    3 Tier III Building Purchase: 180,000
    Retainer Upkeep: 8000
    Militia Edict and Press Gangs Maintenance: 20,000

    Total Income: 192,000 + 208,500 – 208,000 = 192,500

    Characters


    House Hightower:
    Lord Tristian Hightower:
    Age: 45
    Traits: +3 Survival, +3 Wealth, +2 Counterspy, +2 Duel, +1 Charisma (Regional Bonus)
    Ser Baelor Hightower:
    Age: 25
    Traits: +2 Survival, +1 Battles, +1 Charisma (1 from Regional Bonus), +2 Duels (1 from Duel Victory), +2 Wealth
    Ser Halys Hightower:
    Age: 29
    Traits: +2 Survival, +3 Naval Battles, +2 Charisma (1 from Regional Bonus), +1 Wealth
    Ser Quentyn Hightower:
    Age: 42
    Traits: +3 Survival, +3 Battles, +2 Charisma (1 from Regional Bonus), +2 Duels, +1 Income
    Ser Edmyn Hightower:
    Age: 21
    Traits: +2 Survival, +2 Battles, +1 Charisma (Regional Bonus), +1 Counterspy, +1 Wealth
    Last edited by Honors Bastion; July 17, 2015 at 06:33 PM.


Posting Permissions

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