Results 1 to 13 of 13

Thread: Vaults of De Vere, E. Godwinson & Perceval

  1. #1
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Vaults of De Vere, E. Godwinson & Perceval

    1066:

    De Vere
    Starting Income: £2350

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2350

    Tax: £0
    Other: £528.75 (+22.5% Wealth)

    Total Annual Income: £2878.75

    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: £2350

    Edmund Godwinson
    Starting Income: £400

    Annual Income
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £0

    Tax: £0
    Other: £400 (landless knight)

    Total Annual Income: £400

    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: £400

    Perceval
    Starting Income: £400

    Annual Income
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £0

    Tax: £0
    Other: £400 (landless knight)

    Total Annual Income: £400

    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: £400
    Last edited by Barry Goldwater; June 01, 2018 at 09:56 PM.

  2. #2
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1067:

    De Vere
    Starting Income: £2350

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2350

    Tax: £0
    Other: £528.75 (+22.5% Wealth)

    Total Annual Income: £2878.75

    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, £500 for Tenant Homesteads, £500 for Castle Village

    Total Expenses: £3,000

    Ending Balance: £2,228.75

    Edmund Godwinson
    Starting Income: £400

    Annual Income
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £0

    Tax: £0
    Other: £400 (landless knight)

    Total Annual Income: £400

    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: £800

    Perceval
    Starting Income: £400

    Annual Income
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £0

    Tax: £0
    Other: £400 (landless knight)

    Total Annual Income: £400

    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: £800

  3. #3
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1068:

    De Vere
    Starting Income: £2,228.75

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2350

    Tax: £0
    Other: £763.75 (+22.5% Wealth, +10% buildings)

    Total Annual Income: £3113.75

    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: £5107.50

    Edmund Godwinson
    Starting Income: £800

    Annual Income
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £0

    Tax: £0
    Other: £400 (landless knight)

    Total Annual Income: £400

    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: £1200

    Perceval
    Starting Income: £800

    Annual Income
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £0

    Tax: £0
    Other: £400 (landless knight)

    Total Annual Income: £400

    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: £1200

  4. #4
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1069:

    De Vere
    Starting Income: £5,107.50

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,350

    Tax: £0
    Other: £763.75 (+22.5% Wealth, +10% buildings)

    Total Annual Income: £3113.75

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£5,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: -£155 (Heregeld)

    Total Expenses: £5,655

    Ending Balance: £2566.25

    Edmund Godwinson
    Starting Income: £1,200

    Annual Income (King's Lynn)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £1,400

    Tax: £0
    Other: £0

    Total Annual Income: £1,400

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£2,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: -£70 (Heregeld)

    Total Expenses: £2,570

    Ending Balance: £30

    Perceval
    Starting Income: £1,200

    Annual Income (Nottingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,600

    Tax: £0
    Other: £0

    Total Annual Income: £3,600

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£3,000
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: -£180 (Heregeld)

    Total Expenses: £3,180

    Ending Balance: £1,620
    Last edited by Barry Goldwater; June 17, 2018 at 06:58 PM.

  5. #5
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1070:

    De Vere
    Starting Income: £2,566.25

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,350

    Tax: £0
    Other: £998.75 (+22.5% Wealth, +20% buildings)

    Total Annual Income: £5,915

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£3,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: £0

    Ending Balance: £2,415

    Edmund Godwinson
    Starting Income: £30

    Annual Income (King's Lynn)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £1,400

    Tax: £0
    Other: £70 (5% from buildings)

    Total Annual Income: £1,500

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£1,300
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0 (Heregeld)

    Total Expenses: £0

    Ending Balance: £200

    Perceval
    Starting Income: £1,620

    Annual Income (Nottingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,600

    Tax: £0
    Other: £180 (5% from buildings)

    Total Annual Income: £5,400

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£2,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: £0

    Ending Balance: £2,900
    Last edited by Barry Goldwater; June 29, 2018 at 06:34 PM.

  6. #6
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1071:

    De Vere
    Starting Income: £2,415

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,350

    Tax: £0
    Other: £1,468.75 (+22.5% Wealth, +40% buildings) + 2,000 (De Clare dowry, 1st and 2nd installments)

    Total Annual Income: £8,223.75

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£5,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: £0

    Ending Balance: £2,733.75

    Edmund Godwinson
    Starting Income: £200

    Annual Income (King's Lynn)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,150

    Tax: £0
    Other: £215 (10% from buildings)

    Total Annual Income: £2,565

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£2,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: £0

    Ending Balance: £65

    Perceval
    Starting Income: £2,900

    Annual Income (Nottingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,600

    Tax: £0
    Other: £720 (20% from buildings)

    Total Annual Income: £7,220

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£5,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: -£1,000 (Perceval dowry to Percy)

    Total Expenses: -£6,500

    Ending Balance: £720
    Last edited by Barry Goldwater; July 06, 2018 at 07:34 PM.

  7. #7
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1072:

    De Vere
    Starting Income: £2,733.75

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,350

    Tax: £0
    Other: £1,938.75 (+22.5% Wealth, +60% buildings) + £1,000 (3rd installment of dowry from De Clare)

    Total Annual Income: £5,672.50

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£3,000
    Soldier recruitment: £0
    Soldier upkeep: -£1,709
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£4,709

    Ending Balance: £963.75

    Edmund Godwinson
    Starting Income: £65

    Annual Income (King's Lynn)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,150

    Tax: £0
    Other: £537.5 (25% from buildings)

    Total Annual Income: £2,752.5

    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: -£2,288
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£2,288

    Ending Balance: £464.5

    Perceval
    Starting Income: £720

    Annual Income (Nottingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,600

    Tax: £0
    Other: £1,440 (40% from buildings)

    Total Annual Income: £5,760

    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: -£3,045
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£3,045

    Ending Balance: £2,715
    Last edited by Barry Goldwater; July 08, 2018 at 07:32 AM.

  8. #8
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1073:

    De Vere
    Starting Income: £963.75

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,400

    Tax: £0
    Other: £2,805 (+22.5% Wealth, +60% buildings)

    Total Annual Income: £7,168.75

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£6,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£6,500

    Ending Balance: £668.75

    Edmund Godwinson
    Starting Income: £464.5

    Annual Income (King's Lynn)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,150

    Tax: £0
    Other: £537.5 (25% from buildings)

    Total Annual Income: £3,152

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£3,000
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£3,000

    Ending Balance: £152

    Perceval
    Starting Income: £2,715

    Annual Income (Nottingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,600

    Tax: £0
    Other: £1,800 (50% from buildings) + 2,000 (Gunhild's dowry)

    Total Annual Income: £10,155

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£8,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£8,500

    Ending Balance: £1,655
    Last edited by Barry Goldwater; July 13, 2018 at 09:16 AM.

  9. #9
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1074:

    De Vere
    Starting Income: £668.75

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,400

    Tax: £0
    Other: £765 (+22.5% Wealth) + 2,040 (60% buildings)

    Total Annual Income: £7,168.75

    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: £7,837.5

    Edmund Godwinson
    Starting Income: £152

    Annual Income (King's Lynn)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,900

    Tax: £0
    Other: £1,305 (45% from buildings)

    Total Annual Income: £4,357

    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: £4,357

    Perceval of Nottingham
    Starting Income: £1,655

    Annual Income (Nottingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,600

    Tax: £0
    Other: £2,160 (60% from buildings)

    Total Annual Income: £7,415

    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: £7,415

    Perceval of Rutland
    Starting Income: £0

    Annual Income (Oakham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £900

    Tax: £0
    Other: £0

    Total Annual Income: £900

    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: £900
    Last edited by Barry Goldwater; July 20, 2018 at 12:34 PM.

  10. #10
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1074 (part 2):

    De Vere
    Starting Income: £7,837.5

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,400

    Tax: £0
    Other: £765 (+22.5% Wealth) + 2,040 (60% buildings)

    Total Annual Income: £14,042.5

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£12,000
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£12,000

    Ending Balance: £2,042.5

    Edmund Godwinson
    Starting Income: £4,357

    Annual Income (Deben)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,900

    Tax: £0
    Other: £1,885 (65% from buildings)

    Total Annual Income: £9,142

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£6,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£6,500

    Ending Balance: £2,642

    Perceval of Nottingham
    Starting Income: £7,415

    Annual Income (Nottingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,600

    Tax: £0
    Other: £2,520 (70% from buildings)

    Total Annual Income: £13,535

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£11,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£11,500

    Ending Balance: £2,035

    Perceval of Rutland
    Starting Income: £900

    Annual Income (Oakham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £900

    Tax: £0
    Other: £0

    Total Annual Income: £1,800

    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: -£1,078
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£1,078

    Ending Balance: £722
    Last edited by Barry Goldwater; July 27, 2018 at 07:15 PM.

  11. #11
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1075:

    De Vere
    Starting Income: £2,042.5

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,400

    Tax: £0
    Other: £765 (+22.5% Wealth) + 2,040 (60% buildings)

    Total Annual Income: £8,247.5

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£5,000
    Soldier recruitment: £0
    Soldier upkeep: -£1,713.6
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£6,713.6

    Ending Balance: £1,533.9

    Edmund Godwinson
    Starting Income: £2,642

    Annual Income (Deben)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,900

    Tax: £0
    Other: £1,885 (65% from buildings)

    Total Annual Income: £7,427

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£7,000
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£7,000

    Ending Balance: £427

    Perceval of Nottingham
    Starting Income: £2,035

    Annual Income (Nottingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,600

    Tax: £0
    Other: £2,520 (70% from buildings)

    Total Annual Income: £8,155

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£5,500
    Soldier recruitment: £0
    Soldier upkeep: £0
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: £0

    Ending Balance: £2,655

    Perceval of Rutland
    Starting Income: £722

    Annual Income (Oakham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £900

    Tax: £0
    Other: £0

    Total Annual Income: £2,522

    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: £2,522
    Last edited by Barry Goldwater; August 12, 2018 at 07:02 PM.

  12. #12
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1076:

    De Vere
    Starting Income: £1,533.9

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,400

    Tax: £0
    Other: £765 (+22.5% Wealth) + 2,040 (60% buildings)

    Total Annual Income: £7,738.9

    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: -£1,713.6
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -££1,713.6

    Ending Balance: £6,025.3

    Edmund Godwinson
    Starting Income: £427

    Annual Income (Deben)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,900

    Tax: £0
    Other: £2,175 (75% from buildings)

    Total Annual Income: £5,502

    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: £5,502

    Perceval of Nottingham
    Starting Income: £2,655

    Annual Income (Nottingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,600

    Tax: £0
    Other: £2,520 (70% from buildings)

    Total Annual Income: £8,775

    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: -£6,298
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: £0

    Ending Balance: £2,477

    Perceval of Rutland
    Starting Income: £722

    Annual Income (Oakham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £900

    Tax: £0
    Other: £0

    Total Annual Income: £2,522

    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: £2,522

    Perceval of Bamburgh (copy from Bamburgh income this year)
    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
    Last edited by Barry Goldwater; August 12, 2018 at 10:27 PM.

  13. #13
    Barry Goldwater's Avatar Mr. Conservative
    Join Date
    Oct 2008
    Location
    Richmond, Virginia
    Posts
    16,469

    Default Re: Vaults of De Vere, E. Godwinson & Perceval

    1077:

    De Vere
    Starting Income: £6,025.3

    Annual Income (Hedingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,400

    Tax: £0
    Other: £765 (+22.5% Wealth) + 2,040 (60% buildings) + 1,350 (loot from the raids on Warwickshire)

    Total Annual Income: £12,230.3

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£2,500
    Soldier recruitment: £0
    Soldier upkeep: -£1,713.6
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£4,213.6

    Ending Balance: £7,653.1

    Edmund Godwinson
    Starting Income: £5,502

    Annual Income (Deben)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £2,900

    Tax: £0
    Other: £2,175 (75% from buildings)

    Total Annual Income: £10,577

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£1,000
    Soldier recruitment: £0
    Soldier upkeep: -£1,795
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£2,795

    Ending Balance: £7,782

    Perceval of Nottingham
    Starting Income: £2,477

    Annual Income (Nottingham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £3,600

    Tax: £0
    Other: £2,520 (70% from buildings)

    Total Annual Income: £8,597

    Expenses
    Land maintenance: £0 (This is valid only if your character controls over 15 provinces. Please see rules for details on overextension)
    Building expenses: -£1,500
    Soldier recruitment: £0
    Soldier upkeep: -£6,298
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: -£7,798

    Ending Balance: £799

    Perceval of Rutland
    Starting Income: £2,522

    Annual Income (Oakham)
    Stipend/Annual: £0 (Income from any royally appointed offices you hold)
    Land income: £900

    Tax: £0
    Other: £3,500 (dowry)

    Total Annual Income: £6,922

    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: £6,922

    Perceval of Bamburgh (copy from Bamburgh income this year)
    Starting Income: £4,070

    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: £8,698

    Expenses
    Building expenses: -£3,000
    Soldier recruitment: £0
    Soldier upkeep: -£2,923.15 (3,077 -5% upkeep)
    Retinue recruitment: £0
    Retinue upkeep: £0
    Other: £0

    Total Expenses: £5,923.15

    Ending Balance: £2,774.85
    Last edited by Barry Goldwater; August 22, 2018 at 01:57 PM.

Posting Permissions

  • You may not post new threads
  • You may not post replies
  • You may not post attachments
  • You may not edit your posts
  •