SWNR - New Republic Budget

January 2003

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: 5,537,941
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 01/16/03
    - Repairing lightly damaged Nebulon-B Frigate (-1 move)
      Cost: 2,000
    - 2 FIDO Units at Ergeshui
      Cost: 8,000
      Completion: 02/01/03
- Total Expenses: 49,400
Total Funds Available: 5,882,541

Febuary 2003

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: 5,882,541
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 6,237,141

March 2003

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: 6,237,141
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 6,591,741

April 2003

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: 6,591,741
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 6,946,341

May 2003

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: 6,946,341
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 7,300,941

June 2003

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: 7,300,941
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 06/05/03
    - 20 Defender squadrons at Coruscant
      Cost: 240,000
      Completion: 06/08/03
  - 06/09/03
    - 1 Defender Star Destroyer at Coruscant
      Cost: 87,000
      Completion: 6/25/03
    - 1 Defender Star Destroyer at Sullust
      Cost: 87,000
      Completion: 6/25/03
    - 2 Majestic Heavy Crusiers at Coruscant
      Cost: 98,000
      Completion: 6/25/03
    - 2 Majestic Heavy Crusiers at Sullust
      Cost: 98,000
      Completion: 6/25/03
    - 6 Sacheen Escorts at Coruscant
      Cost: 90,000
      Completion: 6/13/03
    - 6 Sacheen Escorts at Sullust
      Cost: 90,000
      Completion: 6/13/03
    - 7 X-wing/AC4 squadrons at Coruscant
      Cost: 98,000
      Completion: 06/11/03
    - 7 X-wing/AC4 squadrons at Sullust
      Cost: 98,000
      Completion: 06/11/03
    - 1 K-wing squadron at Coruscant
      Cost: 14,000
      Completion: 06/11/03
    - 1 K-wing squadron at Sullust
      Cost: 14,000
      Completion: 06/11/03
    - 1 Defender squadron at Coruscant
      Cost: 12,000
      Completion: 06/11/03
    - 1 Defender squadron at Sullust
      Cost: 12,000
      Completion: 06/11/03
- Total Expenses: 1,077,400
Total Funds Available: 6,617,541

July 2003

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: 6,617,541
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 6,972,141

August 2003

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: 6,972,141
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 08/06/03
    - 12 K-wing squadrons at Sullust
      Cost: 168,000
      Completion: 08/08/03
    - 2 Defender squadrons at Sullust
      Cost: 24,000
      Completion: 08/08/03
  - 08/07/03
    - 2 Quasar Fire Cruiser-Carriers at Coruscant
      Cost: 10,000
      Completion: 08/11/03
  - 08/07/03
    - 4 Victory III Stardestroyers from Rendili StarDrive
      Cost: 310,000
      Completion: 09/05/03
      Delivery: 10/07/03
- Total Expenses: 551,400
Total Funds Available: 6,814,741

September 2003

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: 6,814,741
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 09/08/03
    - 2 X-wing/AC4 squadrons at Coruscant
      Cost: 28,000
      Completion: 09/10/03
- Total Expenses: 67,400
Total Funds Available: 7,141,341

October 2003

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: 7,141,341
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 10/14/03
    - 2 Victory III Stardestroyers from Rendili StarDrive
      Cost: 155,000
      Completion: 03/04/04
      Delivery: 04/14/04
  - 10/14/03
    - 3 V-wing Airspeeder Squadrons at Roche
      Cost: 9,540
      Completion: 10/16/03
- Total Expenses: 203,940
Total Funds Available: 7,331,401

November 2003

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: 7,331,401
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 11/04/03
    - 1 Victory III Stardestroyer from Rendili StarDrive
      Cost: 77,500
      Completion: 03/04/04
      Delivery: 04/14/04
- Total Expenses: 116,900
Total Funds Available: 7,608,501

December 2003

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: 7,608,501
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 12/03/03
    - 1 Victory III Stardestroyer from Rendili StarDrive
      Cost: 77,500
      Completion: 03/04/04
      Delivery: 04/14/04
- Total Expenses: 116,900
Total Funds Available: 7,885,601