Vaults of House Darklyn

[Barry Goldwater]

Starting purse: 60,000 base land income x 2 (Turn 8 latecomer's bonus) = 120,000

Annual land income:
75,000 (not this turn) - 5000 points upkeep (2x2500) = 70000

Annual trade income:
N/A

Expenditures:
30,000 dragons for a Castle-Forged Sword (+3 duels) for Lord Denys Darklyn
75,000 dragons for a full set of armor for Lord Denys Darklyn (total: 10 HP, +2 Duels)
15,000 dragons for a helm + shield + greaves for Ser Dontos Darklyn (total: 3 HP)
Total expenses: 120,000

Total income left: 0

[Barry Goldwater]

270 AL

Annual land revenue: 75,000 (breakdown: 60,000 dragons (Rich) + 3000 (60,000 x 0.05 (5% income bonus from Royal Seat regional bonus) = 3000) + 6000 (60,000 x 0.10 or 10% from Market Square = 6000) + 6000 (same as Market Square, but from Dockyard) = 75,000 dragons total per turn)

Trade revenue: 20,000 (routes with Tarth of Evenfall Hall for Armor & Rowan of Goldengrove for Fruit; route with Westerling of the Crag for Gold only became active late today, after the new year's thread was posted)

Expenditures: None yet (troops already demobilized, no professionals)

-20,000 from trade agreement with Rowan that turned out to be impossible due to Rowan having already filled its trade slots

-98,000 from professional troop purchases

Boni:

+10,000 from Rowan as compensation for said null trade agreement

+40,000 as compensation for outdated equipment, rendered obsolete by new rules

Total income: 125,000

Total amount of money in bank now: 27,000

[Barry Goldwater]

271 AL

Annual land revenue: 75,000 (breakdown: 60,000 dragons (Rich) + 3000 (60,000 x 0.05 (5% income bonus from Royal Seat regional bonus) = 3000) + 6000 (60,000 x 0.10 or 10% from Market Square = 6000) + 6000 (same as Market Square, but from Dockyard) = 75,000 dragons total per turn)

Trade revenue: 10,000 (route with Tarth of Evenfall Hall for Armor)

Expenditures:

-11,000 upkeep (Militia; 5500 pts x 2)
-9000 upkeep (3x Crownlander Knights)
-8000 upkeep (4x Kingswood Gamekeepers)
-6000 dragons (1x Household Knights)
-1700 upkeep (1x Merc Heavy Inf)

Total upkeep: 35,700

Total income: 85,000 - 35,700 = 49,300

Treasury at start of turn: 27,000

Total treasury now: 76,300

[Trot]

272 AL
Mya Caron Regent

Annual land revenue: 75,000 (breakdown: 60,000 dragons (Rich) + 3000 (60,000 x 0.05 (5% income bonus from Royal Seat regional bonus) = 3000) + 6000 (60,000 x 0.10 or 10% from Market Square = 6000) + 6000 (same as Market Square, but from Dockyard) = 75,000 dragons total per turn)

Trade revenue: 10,000 (route with Tarth of Evenfall Hall for Armor)

Expenditures:

-11,000 upkeep (Militia; 5500 pts x 2)
-9000 upkeep (3x Crownlander Knights)
-8000 upkeep (4x Kingswood Gamekeepers)
-6000 dragons (1x Household Knights)
-1700 upkeep (1x Merc Heavy Inf)

Total upkeep: 35,700

Total income: 85,000 - 35,700 = 49,300

Treasury at start of turn: 76,300

Total treasury now: 135,600

[Trot]

273 AL
Mya Caron Regent

Annual land revenue: 75,000 (breakdown: 60,000 dragons (Rich) + 3000 (60,000 x 0.05 (5% income bonus from Royal Seat regional bonus) = 3000) + 6000 (60,000 x 0.10 or 10% from Market Square = 6000) + 6000 (same as Market Square, but from Dockyard) = 75,000 dragons total per turn)

Trade revenue: 10,000 (route with Tarth of Evenfall Hall for Armor)

Expenditures:

-11,000 upkeep (Militia; 5500 pts x 2)
-9000 upkeep (3x Crownlander Knights)
-8000 upkeep (4x Kingswood Gamekeepers)
-6000 dragons (1x Household Knights)
-1700 upkeep (1x Merc Heavy Inf)

Total upkeep: 35,700

Total income: 85,000 - 35,700 = 49,300

Treasury at start of turn: 135,600

Total treasury now: 204,900

[Trot]

273 AL
Mya Caron Regent

Annual land revenue: 75,000 (breakdown: 60,000 dragons (Rich) + 3000 (60,000 x 0.05 (5% income bonus from Royal Seat regional bonus) = 3000) + 6000 (60,000 x 0.10 or 10% from Market Square = 6000) + 6000 (same as Market Square, but from Dockyard) = 75,000 dragons total per turn)

Trade revenue: 10,000 (route with Tarth of Evenfall Hall for Armor)

Expenditures:

-11,000 upkeep (Militia; 5500 pts x 2)
-9000 upkeep (3x Crownlander Knights)
-8000 upkeep (4x Kingswood Gamekeepers)
-6000 dragons (1x Household Knights)
-1700 upkeep (1x Merc Heavy Inf)

Total upkeep: 35,700

Total income: 85,000 - 35,700 = 49,300

Treasury at start of turn: 204,900

Total treasury now: 274,200