Kingdomsim Budget Sheet and troop/ ship info

	A	B	C	D	E	F	G	H	I	J	K	L	M
1	Country:	Number of troops	Number of Transport ships	Number of War ships	Anything special about troops/ships	Budget Sheet
2						Current Year	1455
3	Scotland	26,030	10	0	All in Ireland	Updated at 10:08 PM 5/5/21
4	France	50,000	10	0
5	Muscovy	85,000		0
6	Bosnia	45,000	10	1	5,000 of these are highly trained
7	Portugal	36,000	10	0	6k are in Tobago
8	Brandenburg	56,000	0	0	All in Wolgast					What to spend money on?
9
10								Item:	price	upkeep		1 Old world province	50000 IM
11								1 troop	1 IM	.5 IM per year		1 New world province	100000 IM
12								1 transport ship	1000 IM	none
13								1 war ship	10000 IM	3000 IM
14	Country:	Initial Bal.	What you spent this yr	Yearly Expenditures	How much is made every year	Current Balance		1 light ship	2000 IM	600 IM
15	Scotland	900,000		20,250	99,750	1,039,000
16	France	900,000		25,000	85,000	1,240,000
17	Muscovy	900,000		42,500	117,500	1,254,000
18	Bosnia	900,000		22,500	67,500	1,210,000
19	Portugal	900,000		20,000	70,000	1,095,000
20	Brandenburg	900,000		5,000	50,000	1,215,000
21
22
23
24
25
26	Scotland							France
27	Revenue Sources	Amount	Costs Sources	Amount	Total Revenue	120,000		Revenue Sources	Amount	Costs Sources	Amount	Total Revenue	110,000
28	Base	100,000	Soldier Upkeep	13,015	Total Costs	13,015		Base	100,000	Soldier Upkeep	25,000	Total Costs	25,000
29	Vassals	20,000			Total Income	106,985		Vassals	10,000			Total Income	85,000
30
31
32
33
34
35
36	Muscovy							Bosnia
37	Revenue Sources	Amount	Costs Sources	Amount	Total Revenue	160,000		Revenue Sources	Amount	Costs Sources	Amount	Total Revenue	90,000
38	Base	100,000	Soldier Upkeep	42,500	Total Costs	42,500		Base	80,000	Soldier Upkeep	22,500	Total Costs	22,500
39	Vassals	60,000			Total Income	117,500		Vassals	10,000			Total Income	67,500
40
41
42
43
44
45
46	Ottomans							Portugal
47	Revenue Sources	Amount	Costs Sources	Amount	Total Revenue	110,000		Amount	Costs Sources	Amount	Total Revenue	90,000
48	Base	100,000	Soldier Upkeep	15,000	Total Costs	15,000		80,000	Soldier Upkeep	20,000	Total Costs	20,000
49	Vassals	10,000			Total Income	95,000		10,000			Total Income	70,000
50
51
52
53
54
55
56
57
58	Brandenburg
59	Revenue Sources	Amount	Costs Sources	Amount	Total Revenue	80,000
60	Base	80,000	Soldier Upkeep	30,000	Total Costs	30,000
61	Vassals	0			Total Income	50,000
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100