Results 1 to 2 of 2

Thread: Vault of House Swann

Hybrid View

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

    Default Vault of House Swann

    Spoiler for 260 AL

    Starting Income: 60,000

    Annual Income: 10,000 (stipend)

    Land income: Stonehelm – 69,000 (60,000 Base) + 15% Modifier (15% Skills + 0% Resource + 0% Building) + 20,000 (Edicts) = 89,000

    Trade Income: 0,000
    1.
    2.
    3.
    4.
    5. (Not available because of Edict))

    Trade Resource Bonus:
    1. Armor.- 15% Professional Infantry Hire Cost, -10% Professional Infantry Upkeep Cost, -10% to purchasing weapons and armor (Own Resource)
    2.
    3.
    4.
    5.
    6.

    Total Annual Income: +20,000 (Merchant Taxation Edict)

    Other Non-Annual Income: 0

    Expenses: 50,000 professional point army - 15% (Armor resource) = 42,500, 10,000 Military Infrastructure Edict
    Total Now: 16,500

    Annual Expenditures:

    Total Projected Income: 60,000 + 9,000 – 0,000 = 89,000
    Last edited by Celsius; April 25, 2016 at 04:03 PM.

  2. #2

    Default Re: Vault of House Swann

    Spoiler for 261AL

    Income: 10,000 Stipend, Stonehelm 69,000 (60,000 Base) + 20,000 (Edicts) +15% Modifier (15% Skills + 0% Resource + 0% Building) = 103,500

    Land income: Stonehelm – 69,000 (60,000 Base) + 15% Modifier (15% Skills + 0% Resource + 0% Building) + 20,000 (Edicts) = 89,000

    Trade Income: 0,000
    1.
    2.
    3.
    4.
    5. (Not available because of Edict))

    Trade Resource Bonus:
    1. Armor.- 15% Professional Infantry Hire Cost, -10% Professional Infantry Upkeep Cost, -10% to purchasing weapons and armor (Own Resource)
    2.
    3.
    4.
    5.
    6.

    Total Annual Income: +

    Other Non-Annual Income: 0

    Annual Expenditures: 11,500 upkeep

    Expenses:
    Total Now: 92,000

    Total Projected Income:
    [/QUOTE]

Posting Permissions

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