INPUT

Army Power in Region 0

Number of Fields in Region 0

Number of Sphinxes Owned by Guild 0

Level of "Round of Drinks" Skill on Hero in Region 0

Maintenance Cost Calculation Hall Type

Village Hall Town Hall City Hall

Maintenance Cost Per Day 0 0 0

Base Cost 0 0 0

Maintenance rate 0.0000 0.0000 0.0000

Army power (effective) 0

In-Game Maintenance Costs

Hall Type

Village Hall Town Hall City Hall

Max Army Power * 25000 50000 75000

 Tax Bracket ** 1 1 1

Base Maintenance Rate *** 0.0000 0.0000 0.0000

Sphinx Savings **** 0.0000 0.0000 0.0000

Round of Drinks Savings **** 0.0000 0.0000 0.0000

0.0000 0.0000 0.0000

Final Maintenance Rate +

0 0 0

Maintenance Cost Per Day ++

Instructions:

1. Edit the blue values under "Input." If you have no [fields,sphinxes,RoundOfDrinks] enter zero.
2. Read your maintenance cost per day under the heading of the Hall Type your city currently has.

Do not edit any part of this spreadsheet other than the blue values.

Your daily maintenance cost is deducted from your city's daily gold income. If your maintenance cost
 exceeds your daily gold income, you will start losing the difference from your gold reserves. If you

exhaust your gold reserves, you will start to lose troops.

Calculator created by [name removed by request]

Credit to Angarak for the power cutoff values (http://goo.gl/DDfn)

Fixed (sync to HK) by BlurProgrammer

Notes:

* Army Power before maintenance rate kicks in (based off of # of fields)

** Tax Bracket is Maintenance Rate, Tax Bracket #1 is zero (0.0000)

Maximum Tax Bracket is 11 (will show red if hit)

*** Base Tax Rate (Maintenance Rate) for the Tax Bracket

**** Rate Change for skill/structure

+ Final Tax Rate (Maintenance Rate)

++ in gold
e

Capitol

0.0000

Capitol

100000
 1

0.0000

0.0000

0.0000

0.0000

nks] enter zero.

 city currently has.

me. If your maintenance cost

 your gold reserves. If you

oops.

ulator created by [name removed by request]

r the power cutoff values (http://goo.gl/DDfn)

Fixed (sync to HK) by BlurProgrammer

 INPUT

Army Power in Region 0

Number of Fields in Region 0

Number of Sphinxes Owned by Guild 0

Level of "Round of Drinks" Skill on Hero in Region 0

Maintenance Cost Calculation Hall Type

Village Hall Town Hall City Hall

Maintenance Cost Per Day 0 0 0

Base Cost 0 0 0

Maintenance rate 0.0000 0.0000 0.0000

Army power (effective) 0

Instructions:
1. Edit the blue values under "Input." If you have no [fields,sphinxes,RoundOfDrinks] enter zero.

2. Read your maintenance cost per day under the heading of the Hall Type your city currently has.

Do not edit any part of this spreadsheet other than the blue values.
Your daily maintenance cost is deducted from your city's daily gold income. If your maintenance cost

exceeds your daily gold income, you will start losing the difference from your gold reserves. If you

exhaust your gold reserves, you will start to lose troops.

Calculator created by DrKC9N (jjstables@smithmafia.com) of the Smith Mafia

Credit to Angarak for the power cutoff values (http://goo.gl/DDfn)
e

Capitol

0.0000
nks] enter zero.

city currently has.

me. If your maintenance cost

your gold reserves. If you

oops.

stables@smithmafia.com) of the Smith Mafia

r the power cutoff values (http://goo.gl/DDfn)