Before Numbers
19,950 is the total cost (I'm assuming DD on vapor tanks will win)
Treasury Reserves: 27,334 Gold Crowns
Total Income: 21,225 Gold Crowns Per Year
Net Income: 16,824 Gold Crowns Per Year
Tax Income: 500 Gold Crowns Per Year
Tax levels:
Noble Tax: Very Low (200 Crowns)
Burgher Tax: Very Low (250 Crowns)
Peasant Tax: Low (50 Crowns)
Various Non Tax-Related Income Sources:
Tariff Income: 100 Gold Crowns Per Year
Trading Income: 3,085 Gold Crowns Per Year
Horse Trading Income: 150 Gold Crowns Per Year
Dwarf Trading Income: 1,300 Gold Crowns Per Year.
Logging Income: 760 Gold Crowns Per Year
Fishing Income: 460 Gold Crowns Per Year
Mining Income: 400 Gold Crowns Per Year
Farming Income: 2,760 Gold Crowns Per Year
Alcohol Sales: 1,710 Gold Crowns Per Year
Imperial Fighting League: 150 Gold Crowns Per Year
Eternity Stair Yearly Rent: 4,000 Gold Crowns Per Year.
Averland Deliveries: 1,500 Gold Crowns Per Year.
Weapon Sales Income Total: 2,250 GS+1,800 CS+300 BB=4,350 Total Income
[GS = Gun Sales/CS = Cannon Sales/BB = Bird Bomber Sales]
- Nordland [400 Gun Sales/200 Cannon Sales/75 Bird Bomber Sales]
- Ostermark [450 Gun Sales/200 Cannon Sales/75 Bird Bomber Sales]
- Kislev [1,250 Gun Sales/1,250 Cannon Sales]
- Hochland [150 Gun Sales/150 Cannon Sales]
- Stirland [75 Bird Bomber Sales]
- Reikland [75 Bird Bomber Sales]
Total Expenditures: 4,401 Gold Crowns
Army Upkeep: -721 Gold Crowns Per Year
Militia Upkeep: -115 Gold Crowns Per Year
Imperial Tax: -250 Gold Crowns Per Year
Infrastructure Upkeep: -150 Gold Crowns Per Year
Blue Steel Concordat: -100 Gold Crowns Per Year
Northern Mutual Defense Fund: -100 Gold Crowns Year
Jade Wizard Retainer Fee: -150 Gold Crowns Per Year
Bright Wizard Retainer Fee: -125 Gold Crowns Per Turn
Mercenary Fees: -1,490 Gold Crowns Per Year
Halting Interested Parties: -100 Gold Crowns Per Year
Anti-Industrial Espionage Upkeep: -100 Gold Crowns Per Year
Shallyan Donations: -1,000 Gold Crowns Per Year
19,950 is the total cost (I'm assuming DD on vapor tanks will win)
27,334 Gold Crowns (Treasury) - 19,950 = 7,384
7,384 + 16, 824 = 24,208
After Numbers
Treasury Reserves: 7,384 Gold Crowns
Total Income: 21,225 Gold Crowns Per Year
Net Income: 16,824 Gold Crowns Per Year
Tax Income: 500 Gold Crowns Per Year
Tax levels:
Noble Tax: Very Low (200 Crowns)
Burgher Tax: Very Low (250 Crowns)
Peasant Tax: Low (50 Crowns)
Total Expenditures: 5,151 Gold Crowns
(+750 to expenditures from Albion charity)
==========================================================
Third Imperial Navy costs 1,500
Before
Imperial Stipend Accounting:
+1900 Per Turn
Current Reserve: 900
After
Imperial Stipend Accounting:
+1900 Per Turn
Current Reserve: 1300