Village/Organization Name: The Stag Emporium
Name of Current Leader: Okane
Base Size: Vast
Lands Settled: Land of Wind, Land of Sky
Starting Funds: 15,498,000
Allocated Budget: (Upkeep paid via individual company and nation) (See Land of Sky Tab)
Ending Funds: 21,523,750 (See Stag Emporium Tab)
Name of Current Leader: Okane
Base Size: Vast
Lands Settled: Land of Wind, Land of Sky
Starting Funds: 15,498,000
Allocated Budget: (Upkeep paid via individual company and nation) (See Land of Sky Tab)
Ending Funds: 21,523,750 (See Stag Emporium Tab)
- Stag Emporium:
Available Funds: 15,498,000
Expenses: 117,750
Total Income: 5,150,000
Ending Funds 20,530,250
Total Income: 5,150,000- Resources:
- --Amount:
- Item 1: 100,000 stocks sold
- --Amount: 2,500,000
- Item 2: 80,000 Stocks purchased (Kara)
- --Amount: 2,000,000
- Item 3: 5 fully invested shops
- --Amount: 500,000
- Item 4: corporate offices
- --Amount: 150,000
Total Expenses: 117,750- Purchase:
- --Amount:
- Buildings: One vast base (2,000 ryo upkeep)(heavenly Emporium) One Large base (750 ryo upkeep)(Suna- Stag Tower)
- --Amount: -2,750
- NPC’s: 5 C-Class Crafters, 5 B-Class Crafters
- --Amount: -- (Included via shop investment)
- Item 1: Employee Salary
- --Amount: -
- Item 2: 5 Shops (Each shop is 5,000 ryo upkeep)
- --Amount: - 25,000
- Item 3: Research and Development Department, Testing Facility, Human Resources Department, Trade Center lvl 3 (20,000 ryo upkeep), credit union, corporate office, Medical wing, Legal division (20,000 ryo upkeep) , security (50,000 ryo upkeep), (Internal Revenue Department) and Pharmaceutical Department
- --Amount: - 90,000
- Resources:
- Land of Sky:
Starting Funds: 0
Gross Income: 1,050,000
Total Expenses:
Net Income (Upkeep -56,500): +993,500
Ending Funds: 993,500
Outpost Buyout Price: 8,100,000
Defenses:
Secrecy: B-Rank upgrade to A-Rank: 40,000 Ryo
Walls: A-Rank
Traps: C-Rank upgrade to A-Rank: 7,500 Ryo
Experience/Influence Threshold: 2,000 EXP
Battle Word Count: 20,000
NPCs: 3x A-Rank Units, 1x S-Rank Unit, 1x B-Rank Units
Land of Sky Resources:
Crops: Level 1 (+100,000)
Fish: Level 0
Livestock: Level 4 (+300,000)
Income from 3 levels, 1 level for trade
Metals: Level 4 (+300,000)
Income from 3 levels, 1 level for trade
Wood: Level 2 (+200,000)
Total Income: (1,050,00)- Resources: 1,050,000
- --Amount:
- Crops:
- --Amount:
- Livestock (4):
- --Amount: 300,000 (+50%) = 450,000
- Metals (4) :
- --Amount: 300,000
- Wood (2):
- --Amount: 200,000 (+50%) = 300,000
Total Expenses: (47,500)- Defenses:
- Secrecy: B-Rank upgrade to A-Rank 40,000 Ryo/mo
- Traps: C-Rank upgrade to A-Rank: 7,500 Ryo/mo - --Amount: 47,500
- Buildings:
- Aviary
- Administration
- Resource Center
- Resource Collection Site (x6)
- Agricultural Center (x3) - --Amount: 0
- Repairs:
- --Amount: 0
- NPCs:
- --Amount: 0
- Upkeep:
- Resource Center 1,000
- Resource Collection Sites 0
- Aviary 5,000
- Administration 0
- Outpost 3,000 - --Amount: 9,000
- Item 2:
- --Amount: 0
- Item 3:
- --Amount: 0
- Resources: 1,050,000
