SWNR - New Republic Budget

January 2004

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: 7,885,601
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 8,240,201

Febuary 2004

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: 8,240,201
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 02/04/04
    - 2 Victory III Stardestroyers from Rendili StarDrive
      Cost: 155,000
      Completion: 03/04/04
      Delivery: 04/14/04
- Total Expenses: 194,400
Total Funds Available: 8,439,801

March 2004

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: 8,439,801
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 03/02/04
    - 12 R6 Astormech Droids from Industrial Automation (+3D sensors)
      Cost: 480 (+40 sensor SkillWare)
      Delievery: 03/16/04
  - 03/13/04
    - 1 Victory III Stardestroyers from Rendili StarDrive
      Cost: 77,500
      Completion: 03/04/04
      Delivery: 04/14/04
  - 03/30/04
    - 5 Ferret Reconnaissance Vessels at Corellia Engineering Shipyard
      Cost: 44,500
      Completion: 04/03/04
    - 5 Ferret Reconnaissance Vessels at Coruscant Military Shipyard
      Cost: 44,500
      Completion: 04/03/04
- Total Expenses: 206,420
Total Funds Available: 8,627,381

April 2004

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: 8,627,381
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 04/04/04
    - 102 R6 Astormech Droids from Industrial Automation
      Cost: 4,080 (+343 for +3D sensor SkillWare)
      Delievery: 04/18/04
  - 04/05/04
    - 856 R6 Astormech Droids from Industrial Automation
      Cost: 34,240
      Delievery: 04/19/04
  - 04/07/04
    - 3 X-wing/BR squardons at Sullust Military Shipyard
      Cost: 27,000 (+1,440 for 36 R6 Astormechs) (+121 for +3D sensor SkillWare upgrade)
      Completion: 04/09/04
    - 3 X-wing/BR squardons at FreiTek Inc. Shipyard (Sluis Van)
      Cost: 27,000 (+1,440 for 36 R6 Astormechs) (+121 for +3D sensor SkillWare upgrade)
      Completion: 04/09/04
  - 04/14/04
    - 1 Victory III Stardestroyers from Rendili StarDrive
      Cost: 77,500
      Completion: 03/04/04
      Delivery: 04/14/04
- Total Expenses: 212,685
Total Funds Available: 8,808,696

May 2004

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: 8,808,696
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 05/11/04
    - 100 Resource Probe Droids and 100 Probe-mate Hyperspace Pods from Arakyd Industries
      Cost: 38,000
      Completion: 05/03/04
      Delivery: 05/03/04
  - 05/21/04
    - 1 Victory III Stardestroyers from Rendili StarDrive
      Cost: 77,500
      Completion: 08/02/04
      Delivery: ??/??/04
- Total Expenses: 154,900
Total Funds Available: 9,047,796

June 2004

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: 9,047,796
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses: N/A
- Total Expenses: 39,400
Total Funds Available: 9,402,396

July 2004

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: 9,402,396
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 07/04/04
    - 3 Victory III Stardestroyers from Rendili StarDrive
      Cost: 232,500
      Completion: 08/02/04
      Delivery: ??/??/04
- Total Expenses: 271,900
Total Funds Available: 9,524,496

August 2004

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: 9,524,496
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 08/10/04
    - 12 X-wing/AC4 squadrons at Coruscant
      Cost: 168,000 (+5,760 for 144 R6 Astormechs)
      Completion: 08/12/04
    - 1 K-wing squadron at Coruscant
      Cost: 14,000
      Completion: 08/12/04
- Total Expenses: 227,160
Total Funds Available: 9,691,336

Septermber 2004

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: 9,691,336
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 09/16/04
    - 18 X-wing/AC4 squadrons at Coruscant
      Cost: 252,000
      Completion: 09/18/04
    - 8 Defender squadrons at Coruscant
      Cost: 96,000
      Completion: 09/18/04
    - 3 K-wing squadrons at Coruscant
      Cost: 42,000
      Completion: 09/18/04
    - 216 R6 Astormech Droids from Industrial Automation
      Cost: 8,640
      Completion: 09/18/04
- Total Expenses: 438,040
Total Funds Available: 9,647,296

October 2004

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: 9,647,296
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 10/05/04
    - 3 K-wing squadrons at Coruscant
      Cost: 42,000
      Completion: 10/07/04
- Total Expenses: 81,400
Total Funds Available: 9,959,896

November 2004

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: 9,959,896
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 11/01/04
    - 6 K-wing squadrons at Coruscant
      Cost: 84,000
      Completion: 11/03/04
- Total Expenses: 123,400
Total Funds Available: 10,230,496

December 2004

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: 10,230,496
Expenses:
- Government Expenses: 39,400 (automatic)
- Military Expenses:
  - 12/19/04
    - 6 K-wing squadrons at Coruscant
      Cost: 84,000
      Completion: 12/21/04
- Total Expenses: 123,400
Total Funds Available: 10,501,096