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
|