Vaults of House Royce

[chesser2538]

House Royce of Runestone Income for 240 AC

Starting Income: 60,000 Dragons Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 0% Resource + 0% Building +5% land income) = 59,000 Annual Income: - 10,000(Bannerman Stipend) Trade Income: 1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000 2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000 3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000 4. House = Restricted Trade Resource Bonus: 1. Your Resource - Resource Bonus 2. First Trade - Resource Bonus 3. Second Trade - Resource Bonus 4. Third Trade - Resource Bonus 5. Restricted 6. Restricted Total Annual Income: 69,000 Other Non-Annual Income: 30,000(Edicts) Expenses: Building Expenses: -80,000 Soldier Upkeep: Retinue(Merchant): -15,000 Others: Total Income: 60,000 + 69,000 - 95,000 +30,000 = 64,000

[chesser2538]

House Royce of Runestone Income for 241 AC(Rolling 1)
Starting Income: 64,000 Dragons
Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 15% Retinue + 0% Resource + 20% Building +5% land income) = 76,500
Annual Income: - 10,000(Bannerman Stipend)

Other Non-Annual Income: 30,000(Edicts)

Expenses:
Building Expenses: -120,000
Soldier Upkeep:
Retinue(Merchant): -5,000
Others:

Total Income: 64,000 + 76,500 +10,000 +30,000 - 125,000 = 55,500


House Royce of Runestone Income for 241 AC(Rolling 2)
Starting Income: 55,500 Dragons
Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 15% Retinue + 0% Resource + 35% Building +5% land income) = 84,000
Annual Income: - 10,000(Bannerman Stipend)

Other Non-Annual Income: 30,000(Edicts)

Expenses:
Building Expenses: -145,000
Soldier Upkeep:
Retinue(Merchant): -5,000
Others:

Total Income: 55,000 + 84,000 +10,000 +30,000 - 145,000 = 34,500


House Royce of Runestone Income for 241 AC(Rolling 3)
Starting Income: 34,500 Dragons
Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 15% Retinue + 0% Resource + 35% Building +5% land income) = 84,000
Annual Income: - 10,000(Bannerman Stipend)

Other Non-Annual Income: 30,000(Edicts)

Expenses:
Building Expenses: -120,000
Soldier Upkeep:
Retinue(Merchant): -5,000
Others:

Total Income: 34,500 + 84,000 +10,000 +30,000 - 125,000 = 33,500


House Royce of Runestone Income for 241 AC(Rolling 4)
Starting Income: 33,500 Dragons
Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 15% Retinue + 0% Resource + 35% Building +5% land income) = 84,000
Annual Income: - 10,000(Bannerman Stipend)

Other Non-Annual Income: 30,000(Edicts)

Expenses:
Building Expenses: -140,000
Soldier Upkeep:
Retinue(Merchant): -5,000
Others:

Total Income: 33,500 + 84,000 +10,000 +30,000 - 145,000 = 12,500


House Royce of Runestone Income for 241 AC(Rolling 5)
Starting Income: 12,500 Dragons
Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 15% Retinue + 0% Resource + 35% Building +5% land income) = 84,000
Annual Income: - 10,000(Bannerman Stipend)

Other Non-Annual Income: 30,000(Edicts)

Expenses:
Building Expenses: -60,000
Soldier Upkeep:
Retinue(Merchant): -5,000
Others:

Total Income: 12,500 + 84,000 +10,000 +30,000 - 65,000 = 71,500

[chesser2538]

House Royce of Runestone Income for 241 AC(Addendum)
Starting Income: 71,500 Dragons

Expenses: 50,000
Building Expenses:
Soldier Upkeep:
Retinue(Merchant):
Others: 50,000

Total Income: 56,500 - 50,000 = 21,500

[chesser2538]

House Royce of Runestone Income for 242 AC

Starting Income: 21,500 Dragons Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 15% Retinue 0% Resource + 35% Building +5% land income) = 84,000 Annual Income: - 10,000(Bannerman Stipend) Trade Income: 1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000 2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000 3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000 4. House = Restricted Trade Resource Bonus: 1. Your Resource - Fruits 2. First Trade - Flax 3. Second Trade - Base Metals 4. Third Trade - Grain 5. Restricted 6. Restricted Total Annual Income: 94,000 Other Non-Annual Income: 0 Expenses: Building Expenses: Soldier Upkeep: Retinue(Merchant): -5,000 Others: Total Income: 21,500 + 94,000 - 5,000 = 110,500

[chesser2538]

Starting Income: 110,500 Dragons

Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 15% Retinue 0% Resource + 35% Building +5% land income) = 84,000

Annual Income: - 10,000(Bannerman Stipend)

Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Fruits
2. First Trade - Flax
3. Second Trade - Base Metals
4. Third Trade - Grain
5. Restricted
6. Restricted

Total Annual Income: 94,000

Other Non-Annual Income: 0

Expenses:
Building Expenses:
Soldier Upkeep:
Retinue(Merchant): -5,000
Others:

Total Income: 110,500 + 94,000 - 5,000 = 199,500

[chesser2538]

House Royce of Runestone Income for 242 AC(Addendum)
Starting Income: 199,500 Dragons

Expenses: 70,000
Building Expenses:
Soldier Upkeep:
Retinue(Merchant):
Others: 70,000

Total Income: 199,500 - 70,000 = 129,500

[chesser2538]

House Royce of Runestone Income for 243 AC
Starting Income: 129,500 Dragons

Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 15% Retinue 0% Resource + 35% Building +5% land income) = 84,000

Annual Income: - 10,000(Bannerman Stipend)

Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Fruits
2. First Trade - Flax
3. Second Trade - Base Metals
4. Third Trade - Grain
5. Restricted
6. Restricted

Total Annual Income: 94,000

Other Non-Annual Income: 0

Expenses:
Building Expenses:
Soldier Upkeep:
Retinue(Merchant): -5,000
Others:

Total Income: 129,500 + 94,000 - 5,000 = 218,500

[chesser2538]

House Royce of Runestone Income for 244 AC
Starting Income: 218,500 Dragons

Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 15% Retinue 0% Resource + 35% Building +5% land income) = 84,000

Annual Income: - 10,000(Bannerman Stipend)

Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Fruits
2. First Trade - Flax
3. Second Trade - Base Metals
4. Third Trade - Grain
5. Restricted
6. Restricted

Total Annual Income: 94,000

Other Non-Annual Income: 0

Expenses:
Building Expenses:
Soldier Upkeep:
Retinue(Merchant): -5,000
Others:

Total Income: 218,500 + 94,000 - 5,000 = 307,500

[chesser2538]

House Royce of Runestone Income for 245 AC
Starting Income: 307,500 Dragons

Land income: Runestone - 50,000 (Base) Modifier (13% Skills + 15% Retinue 0% Resource + 35% Building +5% land income) = 84,000

Annual Income: - 10,000(Bannerman Stipend)

Trade Income:
1. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
2. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
3. Region (Your Resource for Resource) (Your House – House Trade Route) = ??,000
4. House = Restricted

Trade Resource Bonus:
1. Your Resource - Fruits
2. First Trade - Flax
3. Second Trade - Base Metals
4. Third Trade - Grain
5. Restricted
6. Restricted

Total Annual Income: 94,000

Other Non-Annual Income: 0

Expenses:
Building Expenses:
Soldier Upkeep: TBD
Retinue(Merchant): -5,000
Others: 46,120 (Stand Army Raise)

Total Income: 307,500 + 94,000 - 5,000 = 350,380