Vaults of House Rowan

[ficenzi]

House Rowan of Goldengrove, Income for 263 AL

Starting Income: 60,000 Dragons Annual Income: 10,000 Land income: Base 60,000 + 15% Trait + 10% Buildings + 10% Resource = 81,000 x 3 = 243,000 Trade Income: 0 Trade Resource Bonus: 1. Your Resource - Fruits 2. First Trade - House Lannister of Casterly Rock, +10,000 3. Second Trade - Closed, Merchant Taxation -> +20,000 Total Annual Income: Other Non-Annual Income: Centralised Power Edict -> +30,000 Expenses: 20,000 (Two edicts) Building Expenses: 120,000 Soldier Upkeep: 20,000, 5000 (retinue), 10,200 Others: 35,000 (Purchased sword n shield), 91,000 (Hired professional troops), 15,000 (Hired retinue) Total Income: 56,800

[ficenzi]

House Rowan of Goldengrove, 264 AL

Starting Income: 56,800 Annual Income: 10,000 Land Income: 60,000 + 20% Buildings + 10% Gold = 78,000 Trade: 1. Route - Lannister of Casterly Rock, +10,000 2. Route - Closed, Merchant Taxation, +20,000 Other Non-Annual Income: Expenses: 40k (sword purchase), 20k (edicts), 37,500 (Levy), 10,200 (Militia), 60,000 (Buildings) Total Income: 7,100

[ficenzi]

Year 265 AL

Starting Income: 7,100 Annual Stipend: 10,000 Land Income: 60,000 + 20% Buildings + 10% Gold = 78,000 Trade: 1. Route - Lannister of Casterly Rock, +10,000 2. Route - Closed, Merchant Taxation, +20,000 Other Non-Annual Income: 30,000 (Centralised Power edict) Expenses: 150,000 (Tier IV Building) Total Annual Income: 5,100 Dragons