Blacktyde Vault

[Lord Dread]

Year 1

Income
Starting Purse: 70,000
Land Income:
Reaving Income:
Added Income (traits)
Permanent added income (buildings/upgrades)

Total: 70,000

Expenses
Buildings: 40,000 (Marketplace + Docks)
Upkeep: 10,000 ( Sellswords Edict)
War costs:
Misc: 15,000 (Merchant for King Barnabas)

Total: 65,000

Net Revenue
Former Income:
New Income:
-
Expenses:

Grand total: 5,000

[Lord Dread]

Year 2

Income

Land Income: 40,000
Reaving Income: 0
Added Income (traits) 10,000 (Wealth +2 on Barnabas; +3 by the Merchant retainer: 25%)
Permanent added income (buildings/upgrades):
4,000 (Marketsquare Tier I: 10%)
4,000 (Dockyard Tier I: 10%)

Total: 63,000

Expenses
Buildings: 40,000 (Marketplace Tier II)
Upkeep: 10,000 ( Sellswords Edict)
War costs: /
Misc: 5,000 (Merchant for King Barnabas)

Total: 15,000

Net Revenue
Former Income: 5,000
New Income: 58,000
-
Expenses: 55,000

Grand total: 8,000

Barnabas, Colmar and Mortimer:

Barnabas Blacktyde, King Reaver of Tides and Cliffs (42) Traits: Survival +2 Battle +1 Naval +2 Duel +2 Wealth +2 Charisma +1 Colmar Blacktyde, his uncle (49) Traits: Survival +3 Pathfinder +1 Naval +3 Duel +2 Pillage +2 Mortimer Blacktyde, Barnabas brother and Drowned Priest (39) Traits: Survival +3 Charisma +3 Duel +1 Rearguard +2

The rest of his family and retainers:

Barnabas' family:
His wife ? of House Hoare (?)
his children:
-Haggon Blacktyde (23)
-Dagmer Blacktyde (20)
-Amberle Blacktyde (19)
-Morgan Blacktyde (18)

-Arya Salt (bastard, mother was a saltwife from Stokeworth) (16)

-Colmar's wife Kendra of the minor House Reeftide, loacted on Blacktyde (47)
-his children:
-Urrigon Blacktyde (27)
-Asha Blacktyde (24)
-Hother Blacktyde (23)


Known retainers:
-Cotter 'Throat-Cotter' Reeftide (42), steward and leader of the Household guard
-Hargon Stormreef (37), first mate of the Moray

-Captain Matthis Shawn 'Black Eagle' (38), sellsword captain of the 'Eaglesworn' from Qohor