SWNR - New Republic Budget

Type	NRN	NRSpF	NRFC	Army	NRI	HC Special	Jedi
Monthly	100,000	20,000	100,000	50,000	50,000	Remainder	0
Reserve	857,150	99,055	426,547	2,760,000	2,143,150	Remainder	3,521

January 2005

Income:
- Sector Income:
  - Anarid Cluster: 42,000
    - Kelada generates 4,000 (14,000 base)
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Perlemian Sector: 12,000 (18,000 base)
    - Chandrila at Defstat 2
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 394,000
Funds Remaining from Previous Budget: 10,501,096
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 10,855,696

Febuary 2005

Income:
- Sector Income:
  - Anarid Cluster: 42,000
    - Kelada generates 4,000 (14,000 base)
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Perlemian Sector: 12,000 (18,000 base)
    - Chandrila at Defstat 2
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 394,000
Funds Remaining from Previous Budget: 10,855,696
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 11,210,296

March 2005

Income:
- Sector Income:
  - Anarid Cluster: 42,000
    - Kelada generates 4,000 (14,000 base)
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Perlemian Sector: 12,000 (18,000 base)
    - Chandrila at Defstat 2
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 394,000
Funds Remaining from Previous Budget: 11,210,296
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 11,564,896

April 2005

Income:
- Sector Income:
  - Anarid Cluster: 42,000
    - Kelada generates 4,000 (14,000 base)
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Perlemian Sector: 12,000 (18,000 base)
    - Chandrila at Defstat 2
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 394,000
Funds Remaining from Previous Budget: 11,564,896
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 11,919,496

May 2005

Income:
- Sector Income:
  - Anarid Cluster: 42,000
    - Kelada generates 4,000 (14,000 base)
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Perlemian Sector: 12,000 (18,000 base)
    - Chandrila at Defstat 2
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 394,000
Funds Remaining from Previous Budget: 11,919,496
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 05/07/05
    - 30 Mynock Assault Boats from Corellian Engineering Corporation
      Cost: 135,000
      Completion: 05/09/05
    - 5 Defender Assault Carriers at Corellian Engineering Shipyard
      Cost: 130,000
      Completion: 05/23/05
    - 10 Sacheen Escort Cruisers at Corellian Engineering Shipyard
      Cost: 150,000
      Completion: 05/11/05
    - 10 Agave Picket Ships at Corellian Engineering Shipyard
      Cost: 114,000
      Completion: 05/11/05
    - 10 10 X-Wing/AC4 squadrons at Coruscant Military Shipyard
      Cost: 140,000
      Completion: 05/09/05
  - 05/19/05
    - 30 Katarn Boarding Shuttles from Rendili Stardrive
      Cost: 36,000
      Completion: 05/21/05
      Delivery: ??/??/05
- Total Expenses: 744,400
Total Funds Available: 11,569,096

June 2005

Income:
- Sector Income:
  - Anarid Cluster: 42,000
    - Kelada generates 4,000 (14,000 base)
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Perlemian Sector: 12,000 (18,000 base)
    - Chandrila at Defstat 2
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 394,000
Funds Remaining from Previous Budget: 11,569,096
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 06/09/05
    - 120 R6 Astormech Droids from Industrial Automation
      Cost: 4,800 Delivery: 06/23/05
  - 06/26/05
    - 20 Firestar Orbital Defense Stations from Rendili StarDrive (5 at Coruscant; 3 at Corellia, Pendarr III, Chandrila, Elom and Salliche)
      Cost: 575,000
      Completion: ??/??/??
  - 06/30/05
    - Endurance Fleet Carrier R&D at Elom Military Shipyard
      Cost: 675,000
      Completion: 01/30/06
- Total Expenses: 1,289,400
Total Funds Available: 10,673,696

July 2005

Income:
- Sector Income:
  - Anarid Cluster: 42,000
    - Kelada generates 4,000 (14,000 base)
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Perlemian Sector: 12,000 (18,000 base)
    - Chandrila at Defstat 2
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 394,000
Funds Remaining from Previous Budget: 10,673,696
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 11,028,296

August 2005

Income:
- Sector Income:
  - Anarid Cluster: 42,000
    - Kelada generates 4,000 (14,000 base)
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Perlemian Sector: 12,000 (18,000 base)
    - Chandrila at Defstat 2
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 394,000
Funds Remaining from Previous Budget: 11,028,296
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 11,382,896

September 2005

Income:
- Sector Income:
  - Anarid Cluster: 42,000
    - Kelada generates 4,000 (14,000 base)
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Perlemian Sector: 12,000 (18,000 base)
    - Chandrila at Defstat 2
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 394,000
Funds Remaining from Previous Budget: 11,382,896
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 9/22/05
    - Repairs to Escort Carrier at Kelada
      Cost: 3,000
      Completion: 9/26/05
    - 18 Mon Calamari MC90 Star Cruisers refitted with 20 Heavy Turbolaser Cannons (7D/1D)
      Cost: 342,000
      Completion: 09/24/05
    - 335 Corellian Corvettes refitted with One Concussion Missile Tube (9D/3D)
      Cost: 117,250
      Completion: 09/24/05
  - 9/27/05
    - 2 Mon Calamari Super Cruisers at Sullust Military Shipyard
      Cost: 690,000
      Completion Date: 11/18/05
- Total Expenses: 1,191,650
Total Funds Available: 10,585,246

October 2005

Income:
- Sector Income:
  - Anarid Cluster: 42,000
    - Kelada generates 4,000 (14,000 base)
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 69,000 (46,000 base)
    - Entire Sector at Defstat 0
  - Perlemian Sector: 12,000 (18,000 base)
    - Chandrila at Defstat 2
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 394,000
Funds Remaining from Previous Budget: 10,585,246
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 10,939,846