Stonetree Vault

[Narf]

Week 1.

Trade: Fur & Gold

Incomes:
60,000 Starting Purse

Expenses:10,000: Naval Infrastructure. +1,000 naval militia points.
20,000: Market Square. +10% income
20,000: Dockyard. +500 naval points, +10% income

720: 9 The Stonetree Sentinels (18 Ironborn Hearth Warriors)

Total: 50,720 Dragons

Grand Total: 9,280 Dragons

Army Points:
54/3000

The Stonetree Sentinels
Points: 54
Upkeep:162

10 Dromads and 2 Longships.

Next Income: Land: 40000 + Stipend: 10000 + Dockyard: 10% + Market Square: 10% + Trait, Wealth: 15% + Fur & Gold: 15% + 20000 = 105000.

[Narf]

Week 2.

Trade: Fur & Gold

Incomes:
Land: 40000
Stipend: 10000
Trade: 20000
Dockyard: 10%
Market Square: 10%
Wealth: 15%
Fur & Gold: 15%

Expenses:
Militia Armoury: +250 Militia Points Cost: 20000
3x Hearth Warriors Cost: 36000
30 Heavy Galleys Militia (2 weeks.) Cost: 3000

Retinue:
Merchant Hire Cost: 15000
Upkeep: 162
Edicts:
Naval Infrastructure: 10000
Total: 69162 Dragons

Grand Total: 35838 Dragons

Army Points:
2754/3000

The Stonetree Sentinels
Points: 54
Upkeep:162

30 Heavy Galleys Militia (2 weeks.)
Points: 1500
Cost: 3000

3x Hearth Warriors
Points: 2700
Upkeep: 7500

10 Dromads and 2 Longships.