The De Vere, Kyriell & Gloucester vaults

[Barry Goldwater]

De Vere

Starting income: 40,000 (Oxfordshire is a Prosperous Province) Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 4,000 (+2 Wealth trait for house head = 10% income boost) = 44,000 Annual expenses: 0 Balance this year: 40,000

Kyriell

Starting income: 0 (was not promoted to earl until after the turn began) Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 2,000 (+1 Wealth trait for house head = 5% income boost) = 42,000 Annual expenses: 0 Balance this year: 0

[Barry Goldwater]

De Vere

Starting income: 40,000 (Oxfordshire is a Prosperous Province) Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 4,000 (+2 Wealth trait for house head = 10% income boost) = 44,000 Annual expenses: 0 Expenses this year: -60,000 (3 buildings, 1 weapon) Balance this year: 24,000

Kyriell

Starting income: 0 (was not promoted to earl until after the turn began) Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 2,000 (+1 Wealth trait for house head = 5% income boost) = 42,000 Annual expenses: 0 Expenses this year: -30,000 (4 buildings) Balance this year: 12,000

[Barry Goldwater]

De Vere

Starting income: 40,000 (Oxfordshire is a Prosperous Province) Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 4,000 (+2 Wealth trait for house head = 10% income boost) = 44,000 Annual expenses: -28,000 (recruiting troops), -40k (partial plate) Expenses this year: 0 Balance at year's start: 68,000 Balance this year: 0

Kyriell

Starting income: 0 (was not promoted to earl until after the turn began) Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 2,000 (+1 Wealth trait for house head = 5% income boost) = 42,000 Annual expenses: -25,000 (recruiting troops) x 2 (second time for partial plate) Expenses this year: 0 Balance at year's start: 54,000 Balance this year: 4,000

[Barry Goldwater]

De Vere

Starting income: 40,000 (Oxfordshire is a Prosperous Province) Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 2,000 (5% from grain mill) = 42,000 Annual expenses: 0 Expenses this year: 40k (granary, small mine, market square) Balance at year's start: 0 Balance this year: 2,000

Kyriell

Starting income: 0 (was not promoted to earl until after the turn began) Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 4,000 (+1 Wealth trait for house head = 5% income boost, +5% from grain mill) = 48,000 Annual expenses: 0 Expenses this year: -30k (granary, market square) Balance at year's start: 4,000 Balance this year: 22,000

[Barry Goldwater]

De Vere

Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 6,000 (5% from grain mill, 5% from granary, 5% from market square) = 46,000 Annual expenses: 0 Expenses this year: 0 Balance at year's start: 2,000 Balance this year: 48,000

Kyriell

Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 8,000 (+1 Wealth trait for house head = 5% income boost, +5% from grain mill, +5% granary, +5% market square) = 48,000 Annual expenses: 0 Expenses this year: -70,000 (partial plate & 2-hander) Balance at year's start: 22,000 Balance this year: 0

[Barry Goldwater]

De Vere

Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 8,000 (5% from grain mill, 5% from granary, 5% from market square, 5% from Wealth trait) = 48,000 Annual expenses: 0 Expenses this year: -61,200 (merchant's square, towers and gatehouse, medium mine, 2.5% tax) Balance at year's start: 48,000 Balance before expenses: 96,000 Balance this year: 34,800

Kyriell

Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 10,000 (+2 Wealth trait for house head = 10% income boost, +5% from grain mill, +5% granary, +5% market square) + 20,000 (Earl High Marshal salary) = 70,000 Annual expenses: -9,000 (Livery & Maintenance Upkeep), -2100 (militia upkeep) Expenses this year: -46,000 (merchant square, small mine, 1x knights, -4k tax payment) Balance at year's start: 0 Balance before expenses: 58,900 Balance this year: 12,900 ------------- Viscount Roger Kyriell: Income: 10,000 (from Viscount title) Expenses: 0 Balance: 10,000

Richard of Gloucester

Main holding: Gloucestershire (prosperous) Starting income from last turn: 40,000 Annual income: 40,000 + 8,000 (5% from +1 Wealth, 15% from Gloucester Cathedral bonus) Annual expenses: 0 Expenses this year: -80,000 (grain mill, market square, dockyard, hand-and-a-half weapon, 2x heavy footmen & 1x men-at-arms, -2k for tax) Balance at year's start: 40,000 (from last turn, when he was signed up) Balance before expenses: 88,000 Balance this year: 8,000

[Barry Goldwater]

De Vere

Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 14,000 (5% from grain mill, 5% from granary, 5% from market square, 5% from Wealth trait, 10% from merchant's square, 5% from medium mine) = 54,000 Annual expenses: 0 Expenses this year: -80,000 (granary, plow lands) Balance at year's start: 34,800 Balance before expenses: 88,800 Balance this year: 8,800

Kyriell

Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 14,000 (+2 Wealth trait for house head = 10% income boost, +5% from grain mill, +5% granary, +5% market square, +10% merchant's square) + 20,000 (Earl High Marshal salary) = 74,000 Annual expenses: -9,000 (Livery & Maintenance Upkeep), -2100 (militia upkeep) Expenses this year: -70,000 (reinforced wall, armory, plow lands) Balance at year's start: 12,900 Balance before expenses: 75,900 Balance this year: 5,900 ------------- Viscount Roger Kyriell: Income: 10,000 (from Viscount title) Expenses: 0 Balance at year's start: 10,000 Balance this year: 20,000

Richard of Gloucester

Main holding: Gloucestershire (prosperous) Starting income from last turn: 40,000 Annual income: 40,000 + 8,000 (5% from +1 Wealth, 5% from grain mill, 5% from market square, 5% from dockyard, 15% from Gloucester Cathedral) = 54,000 Annual expenses: -1800 for militia, -6500 for L&M troops Expenses this year: -50,000 (merchant's square, lumber camp, small mine, reinforced wall) Balance at year's start: 8,000 Balance before expenses: 55,700 Balance this year: 5,700

[Barry Goldwater]

De Vere

Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 16,000 (5% from grain mill, 5% from granary, 5% from market square, 5% from Wealth trait, 10% from merchant's square, 5% from medium mine, 5% from plow lands) = 56,000 Annual expenses: 0 Expenses this year: -60,000 (large mine, castle smith, logging camp) Balance at year's start: 8,800 Balance before expenses: 64,800 Balance this year: 4,800

Kyriell

Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 16,000 (+2 Wealth trait for house head = 10% income boost, +5% from grain mill, +5% granary, +5% market square, +10% merchant's square, +5% plow lands) + 20,000 (Lord High Steward salary) = 76,000 Annual expenses: -4,000 (1x knights) Expenses this year: -70,000 (large granary, medium mine, logging camp) Balance at year's start: 5,900 Balance before expenses: 77,900 Balance this year: 7,900 ------------- Viscount Roger Kyriell: Income: 10,000 (from Viscount title) Expenses: 0 Balance at year's start: 20,000 Balance this year: 30,000

Richard of Gloucester

Main holding: Gloucestershire (prosperous) Starting income from last turn: 40,000 Annual income: 40,000 + 12,000 (5% from +1 Wealth, 5% from grain mill, 5% from market square, 5% from dockyard, 10% from merchant's square) + 6,000 (15% from Gloucester Cathedral) = 58,000 Annual expenses: 0 (forces stood down at king's order) Expenses this year: -50,000 (medium dockyard, granary, castle smith) Balance at year's start: 5,700 Balance before expenses: 63,700 Balance this year: 13,700

[Barry Goldwater]

De Vere

Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 20,000 (5% from grain mill, 5% from granary, 5% from market square, 5% from Wealth trait, 10% from merchant's square, 5% from medium mine, 5% from plow lands, 10% from large mine) = 60,000 Annual expenses: -40,000 (lumber camp, armory) Expenses this year: 0 Balance at year's start: 8,800 Balance before expenses: 68,800 Balance this year: 28,800

Kyriell

Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 16,000 (+2 Wealth trait for house head = 10% income boost, +5% from grain mill, +5% granary, +5% market square, +10% merchant's square, +5% plow lands, +5% medium mine) + 20,000 (Lord High Steward salary) = 78,000 Annual expenses: -3,600 (1x knights, -10% thanks to armory) Expenses this year: -70,000 (arsenal, church, logging camp) Balance at year's start: 5,900 Balance before expenses: 81,300 Balance this year: 11,300 ------------- Roger Kyriell, Earl of Monmouth: Main holding: Monmouthshire (average holding) Income: 10,000 (from Viscount title) + 30,000 (Monmouthshire) = 40,000 Expenses: -60,000 (partial plate, grain mill, market square) Balance at year's start: 20,000 Balance this year: 60,000 Balance after expenses: 0

Richard of Gloucester

Main holding: Gloucestershire (prosperous) Secondary holdings: Caernarfonshire (prosperous) Starting income: 40,000 (prosperous Gloucestershire) Annual income: 40,000 (Gloucestershire) + 18,000 (5% from +1 Wealth, 5% from grain mill, 5% from market square, 5% from dockyard, 10% from merchant's square, 5% from granary, 10% from large dockyard) + 6,000 (15% from Gloucester Cathedral) + 10,000 (Caernarfonshire) = 74,000 Annual expenses: -70,000 (large dockyard in Gloucestershire; market square & grain mill in Caernarfonshire) Expenses this year: 0 Balance at year's start: 5,700 Balance before expenses: 79,700 Balance this year: 9,700

[Barry Goldwater]

De Vere

Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 20,000 (5% from grain mill, 5% from granary, 5% from market square, 5% from Wealth trait, 10% from merchant's square, 5% from medium mine, 5% from plow lands, 10% from large mine) = 60,000 Annual expenses: 0 Expenses this year: -80,000 (lumber mill, improved fortifications) Balance at year's start: 28,800 Balance before expenses: 88,800 Balance this year: 8,800

Kyriell

Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 16,000 (+2 Wealth trait for house head = 10% income boost, +5% from grain mill, +5% granary, +5% market square, +10% merchant's square, +5% plow lands, +5% medium mine) + 20,000 (Earl High Marshal salary) = 78,000 Annual expenses: -3,400 (1x knights, -15% thanks to armory) Expenses this year: -60,000 (large mine, lumber camp) Balance at year's start: 11,300 Balance before expenses: 85,900 Balance this year: 25,900 ------------- Roger Kyriell, Earl of Monmouth: Main holding: Monmouthshire (average) Income: 10,000 (from Viscount title) + 30,000 (Monmouthshire) + 3000 (+5% from grain mill, +5% from market square) = 43,000 Expenses: -40,000 (granary, chapel, castle smith) Balance at year's start: 0 Balance this year: 43,000 Balance after expenses: 3,000

Richard of Gloucester

Main holding: Gloucestershire (prosperous) Annual income: 40,000 (Gloucestershire) + 22,000 (5% from +1 Wealth, 5% from grain mill, 5% from market square, 5% from dockyard, 10% from merchant's square, 5% from granary, 10% from large dockyard, 10% from major dockyard) + 6,000 (15% from Gloucester Cathedral) = 68,000 Annual expenses: 0 Expenses this year: -60,000 (plow lands, lumber camp) Balance at year's start: 9,700 Balance before expenses: 77,700 Balance this year: 17,700

[Barry Goldwater]

De Vere

Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 24,000 (5% from grain mill, 5% from granary, 5% from market square, 5% from Wealth trait, 10% from merchant's square, 5% from medium mine, 5% from plow lands, 10% from large mine, 10% from lumber mill) = 64,000 Annual expenses: 0 Expenses this year: -48,000 (ship for RN) Balance at year's start: 8,800 Balance before expenses: 72,800 Balance this year: 24,800

Kyriell

Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 22,000 (+2 Wealth trait for house head = 10% income boost, +5% from grain mill, +5% granary, +5% market square, +10% merchant's square, +5% plow lands, +5% medium mine, +5% lumber camp, +10% large mine) + 20,000 (Earl High Marshal salary) = 82,000 Annual expenses: -3,400 (1x knights, -15% thanks to armory) Expenses this year: -80,000 (improved fortifications, lumber mill) Balance at year's start: 25,900 Balance before expenses: 104,500 Balance this year: 24,500 ------------- Roger Kyriell, Earl of Monmouth: Main holding: Monmouthshire (average) Income: 10,000 (from Viscount title) + 30,000 (Monmouthshire) + 4500 (+5% from grain mill, +5% from market square, +5% granary) = 44,500 Expenses: -40,000 (armory, merchant's square) Balance at year's start: 3,000 Balance this year: 47,500 Balance after expenses: 7,500

Richard of Gloucester

Main holding: Gloucestershire (prosperous) Annual income: 40,000 (Gloucestershire) + 22,000 (5% from +1 Wealth, 5% from grain mill, 5% from market square, 5% from dockyard, 10% from merchant's square, 5% from granary, 10% from large dockyard, 10% from major dockyard, 5% from plow lands, 5% from lumber camp) + 6,000 (15% from Gloucester Cathedral) = 72,000 Annual expenses: 0 Expenses this year: -88,000 (ship for RN, large granary) Balance at year's start: 17,700 Balance before expenses: 89,700 Balance this year: 1,700

[Barry Goldwater]

De Vere

Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 24,000 (5% from grain mill, 5% from granary, 5% from market square, 5% from Wealth trait, 10% from merchant's square, 5% from medium mine, 5% from plow lands, 10% from large mine, 10% from lumber mill) = 64,000 Annual expenses: -18,000 (RN ship upkeep) Expenses this year: 0 Balance at year's start: 24,800 Balance before expenses: 70,800 Balance this year: 70,800

Kyriell

Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 22,000 (+2 Wealth trait for house head = 10% income boost, +5% from grain mill, +5% granary, +5% market square, +10% merchant's square, +5% plow lands, +5% medium mine, +5% lumber camp, +10% large mine) + 20,000 (Earl High Marshal salary) = 82,000 Annual expenses: -3,400 (1x knights, -15% thanks to armory) Expenses this year: 0 Balance at year's start: 24,500 Balance before expenses: 103,100 Balance this year: 103,100 ------------- Roger Kyriell, Earl of Monmouth: Main holding: Monmouthshire (average) Income: 10,000 (from Viscount title) + 30,000 (Monmouthshire) + 4500 (+5% from grain mill, +5% from market square, +5% granary) = 44,500 Expenses: 0 Balance at year's start: 7,500 Balance this year: 52,000 Balance after expenses: 52,000

Richard of Gloucester

Main holding: Gloucestershire (prosperous) Annual income: 40,000 (Gloucestershire) + 22,000 (5% from +1 Wealth, 5% from grain mill, 5% from market square, 5% from dockyard, 10% from merchant's square, 5% from granary, 10% from large dockyard, 10% from major dockyard, 5% from plow lands, 5% from lumber camp) + 6,000 (15% from Gloucester Cathedral) = 72,000, +100,000 (Mary of Burgundy's dowry) Annual expenses: -18,000 (RN ship upkeep) Expenses this year: 0 Balance at year's start: 1,700 Balance before expenses: 155,700 Balance this year: 155,700

[Barry Goldwater]

De Vere

Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 24,000 (5% from grain mill, 5% from granary, 5% from market square, 5% from Wealth trait, 10% from merchant's square, 5% from medium mine, 5% from plow lands, 10% from large mine, 10% from lumber mill) = 64,000 Annual expenses: -18,000 (RN ship upkeep), -3400 (1x knights, -15% thanks to armory), -4250 (1x yeoman longbows + 2x heavy foot, -15% from armory) Expenses this year: 0 Balance at year's start: 70,800 Balance before expenses: 109,150 Balance this year: 109,150

Kyriell

Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 22,000 (+2 Wealth trait for house head = 10% income boost, +5% from grain mill, +5% granary, +5% market square, +10% merchant's square, +5% plow lands, +5% medium mine, +5% lumber camp, +10% large mine, +10% lumber mill) + 20,000 (Lord High Steward salary) = 86,000 Annual expenses: -2,800 (1x knights, -30% thanks to arsenal), -6300 (1x heavy foot + 1x M@A + 2x yeoman longbows, -30% from arsenal) Expenses this year: 0 Balance at year's start: 103,100 Balance before expenses: 176,600 Balance this year: 176,600 ------------- Roger Kyriell, Earl of Monmouth: Main holding: Monmouthshire (average) Income: 10,000 (from Viscount title) + 30,000 (Monmouthshire) + 7500 (+5% from grain mill, +5% from market square, +5% granary, +10% merchant's square) = 47,500 Expenses: 0 Balance at year's start: 52,000 Balance this year: 99,500 Balance after expenses: 99,500

Richard of Gloucester

Main holding: Gloucestershire (prosperous) Annual income: 40,000 (Gloucestershire) + 22,000 (5% from +1 Wealth, 5% from grain mill, 5% from market square, 5% from dockyard, 10% from merchant's square, 5% from granary, 10% from large dockyard, 10% from major dockyard, 5% from plow lands, 5% from lumber camp) + 6,000 (15% from Gloucester Cathedral) = 72,000 Annual expenses: -18,000 (RN ship upkeep), -6175 (1x M@A + 2x heavy foot, -5% from castle smith) Expenses this year: 0 Balance at year's start: 155,700 Balance before expenses: 203,525 Balance this year: 203,525

[Barry Goldwater]

De Vere

Main holding: Oxfordshire (prosperous) Annual income: 40,000 + 24,000 (5% from grain mill, 5% from granary, 5% from market square, 5% from Wealth trait, 10% from merchant's square, 5% from medium mine, 5% from plow lands, 10% from large mine, 10% from lumber mill) = 64,000 Annual expenses: -18,000 (RN ship upkeep), -3400 (1x knights, -15% thanks to armory), -4250 (1x yeoman longbows + 2x heavy foot, -15% from armory) Expenses this year: -40,000 (arsenal), -102,000 (recruitments) Balance at year's start: 109,150 Balance before expenses: 147,500 Balance this year: 5,500

Kyriell

Main holding: Cambridgeshire (prosperous) Annual income: 40,000 + 22,000 (+2 Wealth trait for house head = 10% income boost, +5% from grain mill, +5% granary, +5% market square, +10% merchant's square, +5% plow lands, +5% medium mine, +5% lumber camp, +10% large mine, +10% lumber mill) + 20,000 (Lord High Steward salary) = 86,000 Annual expenses: -2,800 (1x knights, -30% thanks to arsenal), -6300 (1x heavy foot + 1x M@A + 2x yeoman longbows, -30% from arsenal) Expenses this year: -157,500 (recruitments) Balance at year's start: 176,600 Balance before expenses: 250,100 Balance this year: 92,600 ------------- Roger Kyriell, Earl of Monmouth: Main holding: Monmouthshire (average) Income: 10,000 (from Viscount title) + 30,000 (Monmouthshire) + 7500 (+5% from grain mill, +5% from market square, +5% granary, +10% merchant's square) = 47,500 Expenses: -90,000 (arsenal, plow lands, reinforced wall), -52,940 (recruitments) Balance at year's start: 99,500 Balance this year: 147,000 Balance after expenses: 4,060

Richard of Gloucester

Main holding: Gloucestershire (prosperous) Annual income: 40,000 (Gloucestershire) + 22,000 (5% from +1 Wealth, 5% from grain mill, 5% from market square, 5% from dockyard, 10% from merchant's square, 5% from granary, 10% from large dockyard, 10% from major dockyard, 5% from plow lands, 5% from lumber camp) + 6,000 (15% from Gloucester Cathedral) = 72,000 Annual expenses: -18,000 (RN ship upkeep), -6175 (1x M@A + 2x heavy foot, -5% from castle smith) Expenses this year: -40,000 (armory, medium mine), -170,000 (troop recruitments), -40,000 (partial plate armor) Balance at year's start: 203,525 Balance before expenses: 251,350 Balance this year: 1,350