Exeter and Neville

[Gandalfus]

Exeter

Income: 40,000 Expenses: none Remaining total: 40,000

Fauconberg

Income: 10,000 Expenditures: none Remaining total: 10,000

[Gandalfus]

Exeter

Starting amount: 40,000 Income: 40,000 +25,000 (Dublin) Expenses: 70,000 (soldiers expenses and upkeep + buildings) Remaining total: 35,000

Fauconberg

Starting amount: 10,000 Income: 50,000 Expenditures: 30,000 Remaining total: 30,000

[Gandalfus]

Exeter

Starting amount: 35,000 Income: 40,000 + 7500 (Huntingdon) + 25,000 (Dublin stipend) + 2375 (+5% income) Expenses: 36,000 (recruitment) 22,500 (upkeep) Remaining total: 49,375

Fauconberg

Starting amount: 30,000 Income: 50,000 Expenditures: 31,500 (recruitment) 11,500 (upkeep) Remaining total: 37,000

[Gandalfus]

Exeter

Starting amount: 49,375 Income: 40,000 + 7500 (Huntingdon) + 10,000 (Dorset) + 7500 (Desmond) + 25,000 (Dublin stipend) + 3250 (+5% income) Expenses: 22,500 (upkeep) 4000 (militia) 50,000 (buildings) Remaining total: 66,125

Fauconberg

Starting amount: 30,000 Income: 50,000 + 15,000 Expenditures: 11,500 (upkeep) 4000 (militia) 4s000 (buildings) Remaining total: 39,500

Clarence

Income: 30,000 New total: 30,000

[Gandalfus]

Exeter

Starting amount: 66,125 Income: 40,000 + 7500 (Huntingdon) + 10,000 (Dorset) + 7500 (Desmond) + 25,000 (Dublin stipend) + 13,000 (+20% income) Expenses: 22,500 (upkeep) Remaining total: 80,500

Fauconberg

Starting amount: 39,500 Income: 50,000 + 15,000 + 9750 (15% income) Expenditures: Remaining total: 114,250

[Gandalfus]

Exeter

Starting amount: 80,500 Income: 40,000 + 7500 (Huntingdon) + 10,000 (Dorset) + 13,000 (+20% income) = 69,000 Expenses: 12,000 (retinue upkeep) 1725 (tax) Remaining total: 135,775

Kent

Starting amount: 114,250 Income: 50,000 + 15,000 + 9750 (15% income) = 74750 Expenditures: 1868 marks (tax) Remaining total: 187,132

[Gandalfus]

Exeter

Starting amount: 135,775 Income: 40,000 + 7500 (Huntingdon) + 10,000 (Dorset) + 13,000 (+20% income) = 69,000 Expenses: 12,000 (retinue upkeep) Remaining total: 192,775

Kent

Starting amount: 187,132 Income: 50,000 + 15,000 + 9750 (15% income) = 74750 Expenditures: Remaining total: 261,882

[Gandalfus]

Exeter

Starting amount: 192,775 Income: 40,000 + 7500 (Huntingdon) + 10,000 (Dorset) + 13,000 (+20% income) = 69,000 Expenses: 12,000 (retinue upkeep) Remaining total: 249,775

Kent

Starting amount: 261,882 Income: 50,000 + 15,000 + 9750 (15% income) = 74750 Expenditures: Remaining total: 336,362

[Gandalfus]

Exeter

Starting amount: 249,775 Income: 40,000 + 7500 (Huntingdon) + 10,000 (Dorset) + 13,000 (+20% income) = 69,000 Expenses: 12,000 (retinue upkeep) Remaining total: 306,775

Kent

Starting amount: 336,362 Income: 50,000 + 15,000 + 9750 (15% income) = 74750 Expenditures: Remaining total: 411,112

[Gandalfus]

Exeter

Starting amount: 306,775 Income: 40,000 + 7500 (Huntingdon) + 10,000 (Dorset) + 13,000 (+20% income) = 69,000 Expenses: 12,000 (retinue upkeep) 80,000 (buildings) 100,000 (dowry) Remaining total: 183,775

Kent

Starting amount: 411,112 Income: 50,000 + 15,000 + 9750 (15% income) = 74750 Expenditures: 50,000 (buildings) Remaining total: 361,112

[Gandalfus]

Exeter

Starting amount: 183,775 Income: 40,000 + 7500 (Huntingdon) + 10,000 (Dorset) + 25,875 (+45% income) = 83,375 Expenses: 12,000 (retinue upkeep) Remaining total: 255,150

Somerset

Starting amount: 461,112 Income: 50,000 + 15,000 + 9750 (15% income) = 74750 Expenditures: Remaining total: 535,862

[Gandalfus]

Exeter

Starting amount: 255,150 Income: 40,000 + 7500 (Huntingdon) + 10,000 (Dorset) + 25,875 (+45% income) = 83,375 Expenses: 12,000 (retinue upkeep) Remaining total: 326,525

Somerset

Starting amount: 535,862 Income: 50,000 + 15,000 + 9750 (15% income) = 74750 Expenditures: Remaining total: 610,612

[Gandalfus]

Exeter

Starting amount: 326,525 Income: 40,000 + 7500 (Huntingdon) + 10,000 (Dorset) + 25,875 (+45% income) = 83,375 (x 2) = 166,750 Expenses: 12,000 (retinue upkeep) x2 = 24,000 8500 (livery) x2 = 17,000 Remaining total: 452,275

Somerset

Starting amount: 610,612 Income: 50,000 + 15,000 + 9750 (15% income) = 74750 x2 = 149,500 Expenditures: 11,500 (x2) = 23,000 Remaining total: 736,500