Startup Costs
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXY
1
2
Raw Silver CostsREAD ME:
3
SilverRunning TotalThis sheet shows the taxes that can be made while people are going for Level 1 and Level 2 island. This is a good measure of tax income due to most players will go for an island within the first few days. The colors represents the milestones at the top of the sheet for basic guild costs.
4
Guild12,50012,500
5
Island25,00037,500
6
T2 Island75,000112,500
7
T3 Island225,000337,500
8
T4 Island675,0001,012,500
9
possibly 2mBlack Zone Plot4,000,0005,012,500
10
T5 Island2,025,0007,037,500
11
T6 Island6,075,00013,112,500
12
All Buildings1,20013,113,700
13
14
15
Level 1 Island6250TAX RATE
16
5%10%15%20%25%30%35%40%45%50%55%60%65%70%75%80%85%90%95%
17
# OF GUILD MEMBERS13136259381,2501,5631,8752,1882,5002,8133,1253,4383,7504,0634,3754,6885,0005,3135,6255,938
18
103,1256,2509,37512,50015,62518,75021,87525,00028,12531,25034,37537,50040,62543,75046,87550,00053,12556,25059,375
19
206,25012,50018,75025,00031,25037,50043,75050,00056,25062,50068,75075,00081,25087,50093,750100,000106,250112,500118,750
20
309,37518,75028,12537,50046,87556,25065,62575,00084,37593,750103,125112,500121,875131,250140,625150,000159,375168,750178,125
21
4012,50025,00037,50050,00062,50075,00087,500100,000112,500125,000137,500150,000162,500175,000187,500200,000212,500225,000237,500
22
5015,62531,25046,87562,50078,12593,750109,375125,000140,625156,250171,875187,500203,125218,750234,375250,000265,625281,250296,875
23
6018,75037,50056,25075,00093,750112,500131,250150,000168,750187,500206,250225,000243,750262,500281,250300,000318,750337,500356,250
24
7021,87543,75065,62587,500109,375131,250153,125175,000196,875218,750240,625262,500284,375306,250328,125350,000371,875393,750415,625
25
8025,00050,00075,000100,000125,000150,000175,000200,000225,000250,000275,000300,000325,000350,000375,000400,000425,000450,000475,000
26
9028,12556,25084,375112,500140,625168,750196,875225,000253,125281,250309,375337,500365,625393,750421,875450,000478,125506,250534,375
27
10031,25062,50093,750125,000156,250187,500218,750250,000281,250312,500343,750375,000406,250437,500468,750500,000531,250562,500593,750
28
11034,37568,750103,125137,500171,875206,250240,625275,000309,375343,750378,125412,500446,875481,250515,625550,000584,375618,750653,125
29
12037,50075,000112,500150,000187,500225,000262,500300,000337,500375,000412,500450,000487,500525,000562,500600,000637,500675,000712,500
30
13040,62581,250121,875162,500203,125243,750284,375325,000365,625406,250446,875487,500528,125568,750609,375650,000690,625731,250771,875
31
14043,75087,500131,250175,000218,750262,500306,250350,000393,750437,500481,250525,000568,750612,500656,250700,000743,750787,500831,250
32
15046,87593,750140,625187,500234,375281,250328,125375,000421,875468,750515,625562,500609,375656,250703,125750,000796,875843,750890,625
33
16050,000100,000150,000200,000250,000300,000350,000400,000450,000500,000550,000600,000650,000700,000750,000800,000850,000900,000950,000
34
17053,125106,250159,375212,500265,625318,750371,875425,000478,125531,250584,375637,500690,625743,750796,875850,000903,125956,2501,009,375
35
18056,250112,500168,750225,000281,250337,500393,750450,000506,250562,500618,750675,000731,250787,500843,750900,000956,2501,012,5001,068,750
36
19059,375118,750178,125237,500296,875356,250415,625475,000534,375593,750653,125712,500771,875831,250890,625950,0001,009,3751,068,7501,128,125
37
20062,500125,000187,500250,000312,500375,000437,500500,000562,500625,000687,500750,000812,500875,000937,5001,000,0001,062,5001,125,0001,187,500
38
21065,625131,250196,875262,500328,125393,750459,375525,000590,625656,250721,875787,500853,125918,750984,3751,050,0001,115,6251,181,2501,246,875
39
22068,750137,500206,250275,000343,750412,500481,250550,000618,750687,500756,250825,000893,750962,5001,031,2501,100,0001,168,7501,237,5001,306,250
40
23071,875143,750215,625287,500359,375431,250503,125575,000646,875718,750790,625862,500934,3751,006,2501,078,1251,150,0001,221,8751,293,7501,365,625
41
24075,000150,000225,000300,000375,000450,000525,000600,000675,000750,000825,000900,000975,0001,050,0001,125,0001,200,0001,275,0001,350,0001,425,000
42
25078,125156,250234,375312,500390,625468,750546,875625,000703,125781,250859,375937,5001,015,6251,093,7501,171,8751,250,0001,328,1251,406,2501,484,375
43
26081,250162,500243,750325,000406,250487,500568,750650,000731,250812,500893,750975,0001,056,2501,137,5001,218,7501,300,0001,381,2501,462,5001,543,750
44
27084,375168,750253,125337,500421,875506,250590,625675,000759,375843,750928,1251,012,5001,096,8751,181,2501,265,6251,350,0001,434,3751,518,7501,603,125
45
28087,500175,000262,500350,000437,500525,000612,500700,000787,500875,000962,5001,050,0001,137,5001,225,0001,312,5001,400,0001,487,5001,575,0001,662,500
46
29090,625181,250271,875362,500453,125543,750634,375725,000815,625906,250996,8751,087,5001,178,1251,268,7501,359,3751,450,0001,540,6251,631,2501,721,875
47
30093,750187,500281,250375,000468,750562,500656,250750,000843,750937,5001,031,2501,125,0001,218,7501,312,5001,406,2501,500,0001,593,7501,687,5001,781,250
48
49
Level 1+2 Island
25,000TAX RATE
50
5%10%15%20%25%30%35%40%45%50%55%60%65%70%75%80%85%90%95%
51
# OF GUILD MEMBERS11,2502,5003,7505,0006,2507,5008,75010,00011,25012,50013,75015,00016,25017,50018,75020,00021,25022,50023,750
52
1012,50025,00037,50050,00062,50075,00087,500100,000112,500125,000137,500150,000162,500175,000187,500200,000212,500225,000237,500
53
2025,00050,00075,000100,000125,000150,000175,000200,000225,000250,000275,000300,000325,000350,000375,000400,000425,000450,000475,000
54
3037,50075,000112,500150,000187,500225,000262,500300,000337,500375,000412,500450,000487,500525,000562,500600,000637,500675,000712,500
55
4050,000100,000150,000200,000250,000300,000350,000400,000450,000500,000550,000600,000650,000700,000750,000800,000850,000900,000950,000
56
5062,500125,000187,500250,000312,500375,000437,500500,000562,500625,000687,500750,000812,500875,000937,5001,000,0001,062,5001,125,0001,187,500
57
6075,000150,000225,000300,000375,000450,000525,000600,000675,000750,000825,000900,000975,0001,050,0001,125,0001,200,0001,275,0001,350,0001,425,000
58
7087,500175,000262,500350,000437,500525,000612,500700,000787,500875,000962,5001,050,0001,137,5001,225,0001,312,5001,400,0001,487,5001,575,0001,662,500
59
80100,000200,000300,000400,000500,000600,000700,000800,000900,0001,000,0001,100,0001,200,0001,300,0001,400,0001,500,0001,600,0001,700,0001,800,0001,900,000
60
90112,500225,000337,500450,000562,500675,000787,500900,0001,012,5001,125,0001,237,5001,350,0001,462,5001,575,0001,687,5001,800,0001,912,5002,025,0002,137,500
61
100125,000250,000375,000500,000625,000750,000875,0001,000,0001,125,0001,250,0001,375,0001,500,0001,625,0001,750,0001,875,0002,000,0002,125,0002,250,0002,375,000
62
110137,500275,000412,500550,000687,500825,000962,5001,100,0001,237,5001,375,0001,512,5001,650,0001,787,5001,925,0002,062,5002,200,0002,337,5002,475,0002,612,500
63
120150,000300,000450,000600,000750,000900,0001,050,0001,200,0001,350,0001,500,0001,650,0001,800,0001,950,0002,100,0002,250,0002,400,0002,550,0002,700,0002,850,000
64
130162,500325,000487,500650,000812,500975,0001,137,5001,300,0001,462,5001,625,0001,787,5001,950,0002,112,5002,275,0002,437,5002,600,0002,762,5002,925,0003,087,500
65
140175,000350,000525,000700,000875,0001,050,0001,225,0001,400,0001,575,0001,750,0001,925,0002,100,0002,275,0002,450,0002,625,0002,800,0002,975,0003,150,0003,325,000
66
150187,500375,000562,500750,000937,5001,125,0001,312,5001,500,0001,687,5001,875,0002,062,5002,250,0002,437,5002,625,0002,812,5003,000,0003,187,5003,375,0003,562,500
67
160200,000400,000600,000800,0001,000,0001,200,0001,400,0001,600,0001,800,0002,000,0002,200,0002,400,0002,600,0002,800,0003,000,0003,200,0003,400,0003,600,0003,800,000
68
170212,500425,000637,500850,0001,062,5001,275,0001,487,5001,700,0001,912,5002,125,0002,337,5002,550,0002,762,5002,975,0003,187,5003,400,0003,612,5003,825,0004,037,500
69
180225,000450,000675,000900,0001,125,0001,350,0001,575,0001,800,0002,025,0002,250,0002,475,0002,700,0002,925,0003,150,0003,375,0003,600,0003,825,0004,050,0004,275,000
70
190237,500475,000712,500950,0001,187,5001,425,0001,662,5001,900,0002,137,5002,375,0002,612,5002,850,0003,087,5003,325,0003,562,5003,800,0004,037,5004,275,0004,512,500
71
200250,000500,000750,0001,000,0001,250,0001,500,0001,750,0002,000,0002,250,0002,500,0002,750,0003,000,0003,250,0003,500,0003,750,0004,000,0004,250,0004,500,0004,750,000
72
210262,500525,000787,5001,050,0001,312,5001,575,0001,837,5002,100,0002,362,5002,625,0002,887,5003,150,0003,412,5003,675,0003,937,5004,200,0004,462,5004,725,0004,987,500
73
220275,000550,000825,0001,100,0001,375,0001,650,0001,925,0002,200,0002,475,0002,750,0003,025,0003,300,0003,575,0003,850,0004,125,0004,400,0004,675,0004,950,0005,225,000
74
230287,500575,000862,5001,150,0001,437,5001,725,0002,012,5002,300,0002,587,5002,875,0003,162,5003,450,0003,737,5004,025,0004,312,5004,600,0004,887,5005,175,0005,462,500
75
240300,000600,000900,0001,200,0001,500,0001,800,0002,100,0002,400,0002,700,0003,000,0003,300,0003,600,0003,900,0004,200,0004,500,0004,800,0005,100,0005,400,0005,700,000
76
250312,500625,000937,5001,250,0001,562,5001,875,0002,187,5002,500,0002,812,5003,125,0003,437,5003,750,0004,062,5004,375,0004,687,5005,000,0005,312,5005,625,0005,937,500
77
260325,000650,000975,0001,300,0001,625,0001,950,0002,275,0002,600,0002,925,0003,250,0003,575,0003,900,0004,225,0004,550,0004,875,0005,200,0005,525,0005,850,0006,175,000
78
270337,500675,0001,012,5001,350,0001,687,5002,025,0002,362,5002,700,0003,037,5003,375,0003,712,5004,050,0004,387,5004,725,0005,062,5005,400,0005,737,5006,075,0006,412,500
79
280350,000700,0001,050,0001,400,0001,750,0002,100,0002,450,0002,800,0003,150,0003,500,0003,850,0004,200,0004,550,0004,900,0005,250,0005,600,0005,950,0006,300,0006,650,000
80
290362,500725,0001,087,5001,450,0001,812,5002,175,0002,537,5002,900,0003,262,5003,625,0003,987,5004,350,0004,712,5005,075,0005,437,5005,800,0006,162,5006,525,0006,887,500
81
300375,000750,0001,125,0001,500,0001,875,0002,250,0002,625,0003,000,0003,375,0003,750,0004,125,0004,500,0004,875,0005,250,0005,625,0006,000,0006,375,0006,750,0007,125,000
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
Main menu