SWNR - New Republic Budget

January 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 350,000
Funds Remaining from Previous Budget: 2,187,358
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses: N/A
- Total Expenses: 35,000
Total Funds Available: 2,502,358

February 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 350,000
Funds Remaining from Previous Budget: 2,502,358
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses:
  - 02/01/99
    - Small Military Factory using droid labor at secret location (Ergeshui)
      Can build: F.I.D.O.
      Cost: 24,000
      Completion: 03/04/99
    - Military Base at secret location (Ergeshui)
      Cost: 23,000
      Completion: 03/04/99
  - 02/07/99
    - 3 B-wing/E2 squadrons at Lohopa II
      Cost: 48,000
      Completion: 02/09/99
    - 4 X-wing/AC4 squadrons at Sluis Van
      Cost: 56,000
      Completion: 02/09/99
  - 02/11/99
    - Defender Star Destroyer R&D at Elom
      Cost: 1,305,000
      Completion: 09/11/99
- Total Expenses: 1,491,000
Total Funds Available: 1,361,358

March 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 350,000
Funds Remaining from Previous Budget: 1,361,358
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses: N/A
- Total Expenses: 35,000
Total Funds Available: 1,676,358

April 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 350,000
Funds Remaining from Previous Budget: 1,676,358
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses:
  - Repairs to Coruscant Fleet: 31,219
  - 04/20/99
    - 5 Agave Picket Ships at Reepicheep Deep Space Military Shipyard (secret)
      Cost: 59,850
      Completion: 04/24/99
- Total Expenses: 126,069
Total Funds Available: 1,900,289

May 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 350,000
Funds Remaining from Previous Budget: 1,900,289
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses:
  - 05/11/99
    - 5 Agave Picket Ships at Reepicheep Deep Space Military Shipyard (secret)
      Cost: 59,850
      Completion: 05/15/99
    - 1 Mon Calamari MC80 Star Cruiser at Coruscant
      Cost: 75,000
      Completion: 06/08/99
  - 05/27/99
    - 4 F.I.D.O. units at secret factory
      Cost: 16,000
      Completion: 06/12/99
- Total Expenses: 185,850
Total Funds Available: 2,064,439

June 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income:
  - 06/05/99
    - 3 Y-wing and 2 X-wing squadrons sold to Rakarth at public action
      Cost: N/A
      Received: 50,000
      Profit: 50,000
- Total Income: 400,000
Funds Remaining from Previous Budget: 2,064,439
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses:
  - 06/03/99
    - 2 YT-1300 Transports at Corellia
      Cost: 3,600
      Completion: 06/05/99
    - 2 YT-2400 Transports at Corellia
      Cost: 4,000
      Completion: 06/05/99
    - 3 YT-2400 Transports at Corellia
      Cost: 3,750
      Completion: 06/05/99
  - 06/04/99
    - 5 Agave Picket Ships at Reepicheep Deep Space Military Shipyard (secret)
      Cost: 59,850
      Completion: 06/08/99
- Total Expenses: 106,200
Total Funds Available: 2,358,239

July 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 350,000
Funds Remaining from Previous Budget: 2,358,239
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses:
  - 07/03/99
    - Majestic Heavy Cruiser R&D at Coruscant Shipyard
      Cost: 735,000
      Completion: 01/03/00
    - 8 Rebel Assualt Frigates to upgraded to the New Republic standard at Corellia
      Cost: 236,000
      Completion: 07/08/99
    - 1 Mon Calamari Super Star Cruiser at Calamari
      Cost: 345,000
      Completion: 08/24/99
  - 07/26/99
    - 12 X-wing/AC4 squadrons at Sluis Van
      Cost: 168,000
      Completion: 07/28/99
- Total Expenses: 1,519,000
Total Funds Available: 1,189,239

August 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income:
  - 08/01/99
    - 1 X-wing squadron sold to Baradaan at public action
      Cost: N/A
      Received: 8,000
      Profit: 8,000
    - 1 Z-95 Headhunter squadron sold to Van Gelleron Enterprises at public action
      Cost: N/A
      Received: 5,000
      Profit: 5,000
  - 08/25/99
    - 3 Z-95 Headhunter squadrons sold to Xzarja at public action
      Cost: N/A
      Received: 16,000
      Profit: 16,000
- Total Income: 379,000
Funds Remaining from Previous Budget: 1,189,239
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses:
  - 08/01/99
    - 1 Agave Picket Ship at Reepicheep Deep Space Military Shipyard (secret)
      Cost: 11,970
      Completion: 08/05/99
    - 8 suits GTU AV-1S Armour
      Cost: 600
    - 8 suits GTU AV-1A Power Suits
      Cost: 4,000
    - 30 suits GTU AV-1 Power Suits
      Cost: 3,600
- Total Expenses: 55,170
Total Funds Available: 1,513,069

September 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income:
  - 09/03/99
    - 2 X-wing and 2 Y-wing squadrons sold to Gryphtor at public action
      Cost: N/A
      Received: 45,000
      Profit: 45,000
    - 1 Y-wing squadron sold to Xzarja at public action
      Cost: N/A
      Received: 9,500
      Profit: 9,500
  - 09/25/99
    - 1 Y-wing squadron sold to Crion at public action
      Cost: N/A
      Received: 13,100
      Profit: 13,100
- Total Income: 417,600
Funds Remaining from Previous Budget: 1,513,069
Expenses:
- Government Expenses: 35,000 (automatic)
  - 09/19/99
    - Ferret Reconnaissance Vessel R&D at Sullust Shipyard
      Cost: 133,500
      Completion: 01/03/00
- Military Expenses:
  - 09/11/99
    - 2 Defender Star Destroyers at Elom Military Shipyard
      Cost: 114,000
      Completion: 10/09/99
  - 09/17/99
    - Fighter Corps Headquarters at Roche Asteroid System
      Cost: 83,650
      Completion: 10/14/99
    - 75 Sensor Satellites at Eriadu for Fighter Corps Headquaters
      Cost: 15,000
- Total Expenses: 381,150
Total Funds Available: 1,549,519

October 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 350,000
Funds Remaining from Previous Budget: 1,549,519
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses:
  - 10/14/99
    - 2 X-wing/AC4 squadrons at the Sluis Van Corporate Shipyard
      Cost: 28,000
      Completion: 10/16/99
  - 10/15/99
    - 1 Defender Star Destroyer at Elom Military Shipyard
      Cost: 87,000
      Completion: 11/11/99
- Total Expenses: 150,000
Total Funds Available: 1,749,519

November 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 350,000
Funds Remaining from Previous Budget: 1,749,519
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses:
  - 11/01/99
    - 2 X-wing/AC4 squadrons at the Sluis Van Corporate Shipyard
      Cost: 28,000
      Completion: 11/03/99
- Total Expenses: 63,000
Total Funds Available: 2,036,519

December 1999

Income:
- Sector Income:
  - Anarid Cluster: 38,000
  - Calamari Sector: 23,000
  - Corellia Sector: 32,000
  - Enarc Sector: 46,000
  - Galov Sector: 13,000
  - Harrin Sector: 14,000
  - Merren Sector: 46,000
  - Perlemian Sector: 18,000
  - Republic Sector: 20,000
  - Seswenna Sector: 36,000
  - Sluis Sector: 24,000
  - Talamp Industrial Sector: 40,000
- Other Income: N/A
- Total Income: 350,000
Funds Remaining from Previous Budget: 2,036,519
Expenses:
- Government Expenses: 35,000 (automatic)
- Military Expenses:
  - 12/01/99
    - 2 E-wing squadrons at the Sluis Van Corporate Shipyard
      Cost: 28,000
      Completion: 12/03/99
- Total Expenses: 63,000
Total Funds Available: 2,323,519