Yearly Budget of House Redwyne

[Xion]

House Details
Year : 4,004 AH
House Name: Redwyne, High Lords of the Southern Islands, Lords of the Arbor

House Seat: The Arbor

Income Details
Land Income: 70,000 + 35% (20% from trade resources, +15% from Wealth trait) = 94,500 hands
Trade Income: 60,000 hands
-Gold
-Spices and Silks (Gold)
-(Arbor Regional Bonus) Tyroshi Armor (Armor)
-(Free Trade Edict) Grains
Vassal Tax Income: 10,000 (Centralized Power, two vassals)
Total Yearly Income: 164,500 hands

Expenditure Details
Military Edicts Chosen:
Naval Infrastructure. 15,000 Dragons. +2,000 naval levy points.
Naval Infrastructure. 15,000 Dragons. +2,000 naval levy points.
Naval Infrastructure. 15,000 Dragons. +2,000 naval levy points.
Press Gangs. 15,000 Dragons. +2,000 naval levy points.
Militias. 15,000 Dragons. +1,500 land levy points.
Military Infrastructure. 15,000 Dragons. +1,500 land levy points
Castle Defences. 5,000 Dragons. +2 to Siege Defence Rolls.
Bastions. 5,000 Dragons. +2 to Siege Defence Rolls (must stack with Castle Defences)
Town Watch. 5,000 Dragons. 500 Light Infantry and 250 Archers defend your home province if invaded or besieged, they will not leave your province once spawned. Not included towards castle garrison limit. +5 to capture rolls (-5 to escape rolls therefore) conducted by you in your province.
Keep Garrison. 5,000 Dragons. 300 Heavy Infantry defend your home province if invaded or besieged, they will not leave your province once spawned. Not included towards castle garrison limit. -3 to assassination and spy rolls done against you in your home province.
Total Military Edict Cost: 110,000

Political/Mercantile Edicts Chosen:
Free Trade, 15,000 hands, +1 trade route
Centralised Power. +5,000 Dragons to your income per vassal. Vassals only send 50% of their levy instead of 100%
Total Political/Mercantile Edicts Cost: 15,000 hands

Personal Edicts Chosen: none
Retainers Hired:
Seasoned Sellsword: +1 Land Battles and Rearguard.
Seasoned Captain - +1 to Naval Battles
Unassuming idiot - +3 to Escape
Total Personal Edicts/Retainers Cost: 15,000
--------------------------------------

Troops selected: (Capped at 6,000 points)
300 Household Knights (1,050 points, 6,000 hands upkeep)
1,200 Hightower Axemen (3,600 points, 10,000 hands upkeep)
900 Crossbowmen (1,350 points, 6,000 hands upkeep)
Total Cost: 22,000 hands

--------------------------------------
Grand Total Cost of all expenses: 162,000
Left over each year: 2,500 hands