Vaults of Percy, Giffard and Bamburgh

[Lucius Malfoy]

1066

Percy Vault

Starting Income: £2,300 Annual Income (Newmarket) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,300 (Income from your Primary Province) Tax: £0 Other: £184 (+8% Wealth) Total Annual Income: £2,484 Expenses Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension) Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £2,000 for Castle Total Expenses: £2,000 Ending Balance: £484

Giffard Vault

Starting Income: £2,400 Annual Income (Goodrich) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,400 (Income from your Primary Province) Tax: £0 Other: £240 (+10% Wealth) Total Annual Income: £2,640 Expenses Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension) Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £2,000 for Castle Total Expenses: £2,000 Ending Balance: £640

Bamburgh Vaults

Starting Income: £2,500 Annual Income (Bamburgh) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,500 (Income from your Primary Province) Tax: £0 Other: £250 (+10% Wealth) Total Annual Income: £2,750 Expenses Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension) Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £2,750

[Lucius Malfoy]

1068

Percy Vault

Starting Income: £484 Annual Income (Newmarket) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,300 (Income from your Primary Province) Tax: £0 Other: £184 (+8% Wealth) Total Annual Income: £2,484 Expenses Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension) Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £2,968

Giffard Vault

Starting Income: £2,400 Annual Income (Goodrich) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,400 (Income from your Primary Province) Tax: £0 Other: £240 (+10% Wealth) Total Annual Income: £2,640 Expenses Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension) Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £2,000 for Castle Total Expenses: £2,000 Ending Balance: £640

Bamburgh Vaults

Starting Income: £2,750 Annual Income (Bamburgh) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,500 (Income from your Primary Province) Tax: £0 Other: £250 (+10% Wealth) Total Annual Income: £2,750 Expenses Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension) Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £5,500

[Lucius Malfoy]

1068

Percy Vault

Starting Income: £2,968 Annual Income (Newmarket) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,300 (Income from your Primary Province) Tax: £0 Other: £184 (+8% Wealth) and 1,000 from dowry Total Annual Income: £2,484 Expenses Building expenses: £1,500 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £1,500 Ending Balance: £4,952

Giffard Vault

Starting Income: £640 Annual Income (Goodrich) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,300 (Income from your Primary Province) Tax: £0 Other: £330 (+10% Wealth) and 3,000 for dowry (for 1069) Total Annual Income: £3,630 Expenses Building expenses: £1,500 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £4,000 for two castles Total Expenses: £5,500 Ending Balance: £1,770

Bamburgh Vaults

Starting Income: £5,500 Annual Income (Bamburgh) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,150 (Income from your Primary Province) Tax: £0 Other: £315 (+10% Wealth) Total Annual Income: £3,465 Expenses Building expenses: £1,500 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £2,000 to Waltheof and 2,500 to Godwin Total Expenses: £6,000 Ending Balance: £2,965

Add-ons for 1070
- Add +10% from buildings for all three chars
- Add -5% upkeep for military for all three chars

[Lucius Malfoy]

1070

Percy Vault

Starting Income: £2,968 Annual Income (Newmarket) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,300 (Income from your Primary Province) Tax: £0 Other: £414 (+8% Wealth and +10% from buildings) Total Annual Income: £2,714 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £7,666

Giffard Vault

Starting Income: £640 Annual Income (Goodrich) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,300 (Income from your Primary Province) Tax: £0 Other: £660 (+10% Wealth and +10% from buildings) Total Annual Income: £3,960 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £5,730

Bamburgh Vaults

Starting Income: £5,500 Annual Income (Bamburgh) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,150 (Income from your Primary Province) Tax: £0 Other: £630 (+10% Wealth and +10% from buildings) Total Annual Income: £3,780 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £6,745

[Lucius Malfoy]

1072

Percy Vault

Starting Income: £10,380 Annual Income (Newmarket) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,300 (Income from your Primary Province) Tax: £0 Other: £414 (+8% Wealth and +10% from buildings) Total Annual Income: £2,714 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £3,000 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £3,000 Ending Balance: £10,089

Giffard Vault

Starting Income: £6,773 Annual Income (Goodrich) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,300 (Income from your Primary Province) Tax: £0 Other: £660 (+10% Wealth and +10% from buildings) Total Annual Income: £3,960 Expenses Building expenses: £4,500 Soldier recruitment: £0 Soldier upkeep: £2,917 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £7,417 Ending Balance: £3,046

Bamburgh Vaults

Starting Income: £4,525 Annual Income (Bamburgh) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,150 (Income from your Primary Province) Tax: £0 Other: £630 (+10% Wealth and +10% from buildings) + 5,875 (from Rufus's coffers) Total Annual Income: £3,780 Expenses Building expenses: £4,000 Soldier recruitment: £0 Soldier upkeep: £3,301 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £2,750 to Chaptel at Ellesmere, Ellesmere Donation and construction of Bamburgh Abbey Total Expenses: £10,050 Ending Balance: £1,249

Remove soldier numbers by 1073
Remove 650 gold for 1073

[Lucius Malfoy]

1073

Percy Vault

Starting Income: £10,380 Annual Income (Newmarket) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,300 (Income from your Primary Province) Tax: £0 Other: £414 (+8% Wealth and +10% from buildings) Total Annual Income: £2,714 Expenses Building expenses: £4,500 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £2,000 to the Crown Total Expenses: £8,500 Ending Balance: £1,589

Giffard Vault

Starting Income: £3,046 Annual Income (Goodrich) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,300 (Income from your Primary Province) Tax: £0 Other: £660 (+10% Wealth and +10% from buildings) Total Annual Income: £3,960 Expenses Building expenses: £3,500 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £3,500 Ending Balance: £3,506

Bamburgh Vaults

Starting Income: £1,249 Annual Income (Bamburgh) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £2,500 (Income from Provinces Controlled) Tax: £0 Other: £500 (+10% Wealth and +10% from buildings) Total Annual Income: £3,000 Expenses Building expenses: £3,000 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £300 for church Total Expenses: £3,300 Ending Balance: £949

1074
Increase Giffard's income by 20%
Increase Osulf's income by 20%
Edit Osulf's income to 3,650
Giffard and Percy lose 600 for next year (300 permanently for Giffard, 600 permanently for Percy)

[Lucius Malfoy]

1074

Percy Vault

Starting Income: £1,589 Annual Income (Newmarket) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £1,700 (Income from your Primary Province) Tax: £0 Other: £414 (+8% Wealth and +10% from buildings) Total Annual Income: £2,714 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £2,000 to the Crown Total Expenses: £2,000 Ending Balance: £2,303

Giffard Vault

Starting Income: £3,506 Annual Income (Goodrich) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,000 (Income from your Primary Province) Tax: £0 Other: £1,200 (+10% Wealth and +30% from buildings) Total Annual Income: £4,200 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £2,233 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £2,233 Ending Balance: £5,467

Bamburgh Vaults

Starting Income: £949 Annual Income (Bamburgh) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,560 (Income from Provinces Controlled) Tax: £0 Other: £1,424 (+10% Wealth and +30% from buildings) Total Annual Income: £4,984 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £5,933

[Lucius Malfoy]

1075

Percy Vault

Starting Income: £2,303 Annual Income (Newmarket) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £1,700 (Income from your Primary Province) Tax: £0 Other: £414 (+8% Wealth and +10% from buildings) Total Annual Income: £2,714 Expenses Building expenses: £3,000 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £3,000 Ending Balance: £2,017

Giffard Vault

Starting Income: £5,467 Annual Income (Goodrich) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,000 (Income from your Primary Province) Tax: £0 Other: £1,200 (+10% Wealth and +30% from buildings) Total Annual Income: £4,200 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £2,233 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £2,233 Ending Balance: £3,474

Bamburgh Vaults

Starting Income: £5,933 Annual Income (Bamburgh) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,560 (Income from Provinces Controlled) Tax: £0 Other: £1,424 (+10% Wealth and +30% from buildings) Total Annual Income: £4,984 Expenses Building expenses: £5,500 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £5,000 for castles Total Expenses: £10,500 Ending Balance: £417

For next year
Giffard loses 210 due to raiding
Osulf loses 975 due to raiding
Do not collect 2714 for Percy and 3780 for Osulf for the year of 1076

[Lucius Malfoy]

1076

Percy Vault

Starting Income: £2,017 Annual Income (Newmarket) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £1,700 (Income from your Primary Province) Tax: £0 Other: £414 (+8% Wealth and +10% from buildings) Total Annual Income: £2,714 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £4,731

Giffard Vault

Starting Income: £3,474 Annual Income (Goodrich) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,000 (Income from your Primary Province) Tax: £0 Other: £1,200 (+10% Wealth and +30% from buildings) Total Annual Income: £4,200 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £1,000 to Harold and 210 from raiding Total Expenses: £1,210 Ending Balance: £6,464

Bamburgh Vaults

Starting Income: £417 Annual Income (Bamburgh) Stipend/Annual: £0 (Income from any royally appointed offices you hold) Land income: £3,560 (Income from Provinces Controlled) Tax: £0 Other: £1,068 (+0% Wealth and +30% from buildings) Total Annual Income: £4,628 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 (-5% upkeep) Retinue recruitment: £0 Retinue upkeep: £0 Other: £975 from raiding Total Expenses: £975 Ending Balance: £4,070