The Talbot Vaults

[General Brewster]

House Talbot of Shrewsbury Income for 1468

Starting Income: 0 Annual Salary: 0 Land income: [Shrewsbury] – 30.000 (Base) Crowns + 25%% Wealth Modifier = 33.750 Land income: [Waterford] – 7.500 (Base) Crowns + 30%% Wealth Modifier = 8.775 Land income: [Ormond] – 5.000 (Base) Crowns + 25%% Wealth Modifier = 5.625 Total Annual Income: 48.150 Other Non-Annual Income: 0 Expenses: 0 Building Expenses: Soldier Upkeep: Soldiers purchased: -44.000 Crowns Total Income: 4.150

House Talbot of Shrewsbury Income for 1469

Starting Income: 4.150 Annual Salary: 0 Land income: [Shrewsbury] – 30.000 (Base) Crowns + 25%% Wealth Modifier = 33.750 Land income: [Waterford] – 7.500 (Base) Crowns + 30%% Wealth Modifier = 8.775 Land income: [Ormond] – 5.000 (Base) Crowns + 25%% Wealth Modifier = 5.625 Total Annual Income: 48.150 Other Non-Annual Income: 0 Expenses: 0 Building Expenses: Soldier Upkeep: Soldiers purchased: Total Income: 52.300

House Talbot of Shrewsbury Income for 1470

Starting Income: 52.300 Annual Salary: 0 Land income: [Shrewsbury] – 30.000 (Base) Crowns + 25%% Wealth Modifier = 33.750 Land income: [Waterford] – 7.500 (Base) Crowns + 30%% Wealth Modifier = 8.775 Land income: [Ormond] – 5.000 (Base) Crowns + 25%% Wealth Modifier = 5.625 Total Annual Income: 48.150 Other Non-Annual Income: 0 Expenses: 0 Building Expenses: Soldier Upkeep: Soldiers purchased: Total Income: 100.450

House Talbot of Shrewsbury Income for 1471

Starting Income: 100.450 Annual Salary: 0 Land income: [Shrewsbury] – 30.000 (Base) Crowns + 25%% Wealth Modifier = 33.750 Land income: [Waterford] – 7.500 (Base) Crowns + 30%% Wealth Modifier = 8.775 Land income: [Ormond] – 5.000 (Base) Crowns + 25%% Wealth Modifier = 5.625 Total Annual Income: 48.150 Other Non-Annual Income: 0 Expenses: 0 Building Expenses: Soldier Upkeep: Soldiers purchased: Total Income: 148.600

House Talbot of Shrewsbury Income for 1472

Starting Income: 148.600 Annual Salary: 0 Land income: [Shrewsbury] – 30.000 (Base) Crowns + 25%% Wealth Modifier = 33.750 Land income: [Waterford] – 7.500 (Base) Crowns + 30%% Wealth Modifier = 8.775 Land income: [Ormond] – 5.000 (Base) Crowns + 25%% Wealth Modifier = 5.625 Total Annual Income: 48.150 Other Non-Annual Income: 0 Expenses: 0 Building Expenses: 30.000 Soldier Upkeep: Soldiers purchased: Armor & Weapons: 85.000 Total Income: 81.750

House Talbot of Shrewsbury Income for 1473

Starting Income: 81.750 Annual Salary: 0 Land income: [Shrewsbury] – 30.000 (Base) Crowns + 25%% Wealth Modifier = 33.750 Land income: [Waterford] – 7.500 (Base) Crowns + 30%% Wealth Modifier = 8.775 Land income: [Ormond] – 5.000 (Base) Crowns + 25%% Wealth Modifier = 5.625 Total Annual Income: 48.150 Other Non-Annual Income: 0 Expenses: 25.000 Building Expenses: Soldier Upkeep: Soldiers purchased: Armor & Weapons: Dowry: 25.000 Total Income: 104.900 + 60.375(unclaimed barony income) = 165.275

Unclaimed Barony income - Now claimed

Land income: [Strange de Blackmere] – 7.500 (Base) Crowns + 15% Wealth Modifier = 8.625 Land income: [Furnival] – 5.000 (Base) Crowns + 15% Wealth Modifier = 5.750 Land income: [Talbot] – 5.000 (Base) Crowns + 15% Wealth Modifier = 5.750 Total = 20.125 X 3(Gandalf told me it has been three IG years since this was implemented) = 60.375

[General Brewster]

Income for 1474

Starting Income: 165.275

Annual Salary: 0

Earldoms:
Land income: [Shrewsbury] – 30.000 (Base) Crowns + 25% Wealth Modifier = 37.500
Land income: [Waterford] – 7.500 (Base) Crowns + 30% Wealth Modifier = 9.750
Land income: [Ormond] – 5.000 (Base) Crowns + 30% Wealth Modifier = 6.500


Baronies:
Land income: [Strange de Blackmere] – 7.500 (Base) Crowns + 25% Wealth Modifier = 9.375
Land income: [Furnival] – 5.000 (Base) Crowns + 25% Wealth Modifier = 6.250
Land income: [Talbot] – 5.000 (Base) Crowns + 25% Wealth Modifier = 6.250

Total Annual Income: 75.625

Other Non-Annual Income: 0

Expenses:
Building Expenses: 60.000
Soldier Upkeep: 15.075
Soldiers purchased:
Armor & Weapons:
Dowry:

Total crowns in the vault: 164.925

[General Brewster]

Income for 1475

Starting Income: 164.925 Annual Salary: 0 Earldoms: Land income: [Shrewsbury] – 30.000 (Base) Crowns + 60% Wealth Modifier = 18.000 Land income: [Waterford] – 7.500 (Base) Crowns + 30% Wealth Modifier = 9.750 Land income: [Ormond] – 5.000 (Base) Crowns + 30% Wealth Modifier = 6.500 Baronies: Land income: [Strange de Blackmere] – 7.500 (Base) Crowns + 25% Wealth Modifier = 9.375 Land income: [Furnival] – 5.000 (Base) Crowns + 25% Wealth Modifier = 6.250 Land income: [Talbot] – 5.000 (Base) Crowns + 25% Wealth Modifier = 6.250 Total Annual Income: 116.125 Other Non-Annual Income: 0 Expenses: Building Expenses: 120.000 Soldier Upkeep: 15.075 Soldiers purchased: Armor & Weapons: Dowry: Total crowns in the vault: 145.975