Clarence, Montagu and Percy Vaults

[Lucius Malfoy]

1481

Clarence Vaults

Duke of Clarence

Starting Income: £5480 Annual Income (Warwick/Coventry) Stipend/Annual: £0 Land income: £5480 Tax: £0 Other: £822 (+10% from buildings and +5% from regional bonus) Total Annual Income: £6302 Expenses Land maintenance: £600 (4 over limit; 4 x 150) Building expenses: £0 Soldier recruitment: £1900 Soldier upkeep: £1900 Retinue recruitment: £0 Retinue upkeep: £0 Other: £1000 for Hanworth Manor Total Expenses: £2700 Ending Balance: £1980

FitzClarence

Starting Income: £900 Annual Income (Carlow) Stipend/Annual: £0 Land income: £900 Tax: £0 Other: £90 (+10% from regional bonus) Total Annual Income: £990 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £900

Montagu Vaults

Marquess of Montagu

Starting Income: £2400 Annual Income (Raby) Stipend/Annual: £0 Land income: £2400 Tax: £0 Other: £480 (+10% Wealth, +10% from buildings) Total Annual Income: £2880 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 (-10% from buildings and bonus) Soldier upkeep: £0 (-10% from buildings and bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £800 Total Expenses: £800 Ending Balance: £2080

Richard Neville

Starting Income: £1200 Annual Income (Raby) Stipend/Annual: £0 Land income: £1200 Tax: £0 Other: £120 (+10% Wealth, +0% from buildings) Total Annual Income: £1320 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 (-10% from buildings and bonus) Soldier upkeep: £0 (-10% from buildings and bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £1320

Percy Vaults

Northumberland

Starting Income: £2150 Annual Income (Alnwick) Stipend/Annual: £0 Land income: £2150 Tax: £0 Other: £215 (+10% from buildings) Total Annual Income: £2365 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £1140 (-5% from regional bonus) Soldier upkeep: £1140 (-5% from regional bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £1010

[Lucius Malfoy]

1482

Clarence Vaults

Duke of Clarence

Starting Income: £1980 Annual Income (Warwick/Coventry) Stipend/Annual: £0 Land income: £5480 Tax: £0 Other: £822 (+10% from buildings and +5% from regional bonus) Total Annual Income: £6302 Expenses Land maintenance: £600 (4 over limit; 4 x 150) Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £5000 for dowry Total Expenses: £5600 Ending Balance: £2682

FitzClarence

Starting Income: £900 Annual Income (Carlow) Stipend/Annual: £0 Land income: £900 Tax: £0 Other: £90 (+10% from regional bonus) Total Annual Income: £990 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £1890

Montagu Vaults

Marquess of Montagu

Starting Income: £2080 Annual Income (Raby) Stipend/Annual: £0 Land income: £2400 Tax: £0 Other: £480 (+10% Wealth, +10% from buildings) Total Annual Income: £2880 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 (-10% from buildings and bonus) Soldier upkeep: £0 (-10% from buildings and bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £4960

Richard Neville

Starting Income: £1200 Annual Income (Raby) Stipend/Annual: £0 Land income: £1200 Tax: £0 Other: £120 (+10% Wealth, +0% from buildings) Total Annual Income: £1320 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 (-10% from buildings and bonus) Soldier upkeep: £0 (-10% from buildings and bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £1320

Percy Vaults

Northumberland

Starting Income: £1010 Annual Income (Alnwick) Stipend/Annual: £0 Land income: £2200 Tax: £0 Other: £220 (+10% from buildings) Total Annual Income: £2420 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 (-5% from regional bonus) Soldier upkeep: £855 (-5% from regional bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £1000 Total Expenses: £1855 Ending Balance: £1370

========================

Add in for 1483
- remove overextension for Clarence
- Add 10% increase to Clarence (regional bonus)
- Add in the following below:

Earl of Warwick

Starting Income: £1200 Annual Income (Warwick/Coventry) Stipend/Annual: £0 Land income: £1200 Tax: £0 Other: £60 (+0% from buildings and +5% from regional bonus) Total Annual Income: £1260 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £1400 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £1260

[Lucius Malfoy]

1483

Clarence Vaults

Duke of Clarence

Starting Income: £2682 Annual Income (Worcester) Stipend/Annual: £0 Land income: £4580 Tax: £0 Other: £916 (+10% from buildings and +10% from regional bonus) Total Annual Income: £5496 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £3900 Soldier upkeep: £2875 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £3900 Ending Balance: £4278

Earl of Warwick

Starting Income: £1200 Annual Income (Warwick/Coventry) Stipend/Annual: £0 Land income: £1200 Tax: £0 Other: £60 (+0% from buildings and +5% from regional bonus) Total Annual Income: £1260 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £1400 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £1260

FitzClarence

Starting Income: £1890 Annual Income (Carlow) Stipend/Annual: £0 Land income: £900 Tax: £0 Other: - £90 (+10% from regional bonus) - £2000 (from dowry) Total Annual Income: £990 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £4880

Montagu Vaults

Marquess of Montagu

Starting Income: £4960 Annual Income (Raby) Stipend/Annual: £0 Land income: £2400 Tax: £0 Other: £480 (+10% Wealth, +10% from buildings) Total Annual Income: £2880 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £3060 (-10% from buildings and bonus) Soldier upkeep: £2250 (-10% from buildings and bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £3060 Ending Balance: £4780

Richard Neville

Starting Income: £1320 Annual Income (Raby) Stipend/Annual: £0 Land income: £1200 Tax: £0 Other: £120 (+10% Wealth, +0% from buildings) Total Annual Income: £1320 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 (-10% from buildings and bonus) Soldier upkeep: £0 (-10% from buildings and bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £2640

Percy Vaults

Northumberland

Starting Income: £1370 Annual Income (Alnwick) Stipend/Annual: £0 Land income: £2200 Tax: £0 Other: £220 (+10% from buildings) Total Annual Income: £2420 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 (-5% from regional bonus) Soldier upkeep: £855 (-5% from regional bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £855 Ending Balance: £2935

[Lucius Malfoy]

1484

Clarence Vaults

Duke of Clarence

Starting Income: £4278 Annual Income (Worcester) Stipend/Annual: £0 Land income: £4580 Tax: £0 Other: £916 (+10% from buildings and +10% from regional bonus) Total Annual Income: £5496 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £2875 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £2875 Ending Balance: £6899

Earl of Warwick

Starting Income: £1260 Annual Income (Warwick/Coventry) Stipend/Annual: £0 Land income: £1200 Tax: £0 Other: £60 (+0% from buildings and +5% from regional bonus) Total Annual Income: £1260 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £1400 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £2520

FitzClarence

Starting Income: £4880 Annual Income (Carlow) Stipend/Annual: £0 Land income: £900 Tax: £0 Other: £90 (+10% from regional bonus) Total Annual Income: £990 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £5870

Montagu Vaults

Marquess of Montagu

Starting Income: £4780 Annual Income (Raby) Stipend/Annual: £0 Land income: £2400 Tax: £0 Other: £480 (+10% Wealth, +10% from buildings) Total Annual Income: £2880 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 (-10% from buildings and bonus) Soldier upkeep: £2250 (-10% from buildings and bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £5410

Richard Neville

Starting Income: £2640 Annual Income (Raby) Stipend/Annual: £0 Land income: £1200 Tax: £0 Other: £120 (+10% Wealth, +0% from buildings) Total Annual Income: £1320 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 (-10% from buildings and bonus) Soldier upkeep: £0 (-10% from buildings and bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £3960

[DEL

Percy Vaults[/DEL]Suspended Account]

Northumberland

Starting Income: £1370 Annual Income (Alnwick) Stipend/Annual: £0 Land income: £2200 Tax: £0 Other: £220 (+10% from buildings) Total Annual Income: £2420 Expenses Land maintenance: £0 Building expenses: £0 Soldier recruitment: £0 (-5% from regional bonus) Soldier upkeep: £855 (-5% from regional bonus) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £855 Ending Balance: £2935