Vault of Holland: Kent, Huntingdon, Surrey

[Oznerol]

KENT

1388 Annual Income (New Forest, Hampshire) Stipend/Annual: £200 (Constable of the Tower) Land income: £4,625+10% (Hampshire)+5% (Wealth)=£5,320/year Tax: £0 Other: £2,000 (Mortimer wardship) Total Annual Income: £8,320 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £6,320 1389 Starting Income: £6,320 Annual Income (New Forest, Hampshire) Stipend/Annual: £200 (Constable of the Tower) Land income: £4,625+10% (Hampshire)+5% (Wealth)=£5,320/year Tax: £0 Other: £1,000 (Mortimer wardship) Total Annual Income: £6,320 Expenses Building expenses: £3,700 Soldier recruitment: £1,230 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £4,930 Ending Balance: £7,740 1390 Starting Income: £7,740 Annual Income (New Forest, Hampshire) Stipend/Annual: £200 (Constable of the Tower) Land income: £5,500 (post-1389 grants)+10% (Hampshire)+5% (Wealth)=£6,325/year Tax: £0 Other: £1,000 (Mortimer wardship) Total Annual Income: £7,325 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £15,065 1391 Starting Income: £15,065 Annual Income (New Forest, Hampshire) Stipend/Annual: £200 (Constable of the Tower) Land income: £5,500 (post-1389 grants)+10% (Hampshire)+5% (Wealth)=£6,325/year Tax: £0 Other: £2,000 (Mortimer wardship) Total Annual Income: £8,325 Expenses Building expenses: £6,000 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £17,390 1392 Starting Income: £17,390 Annual Income (New Forest, Hampshire) Stipend/Annual: £200 (Constable of the Tower) Land income: £5,500 (post-1389 grants)+10% (Hampshire)+5% (Wealth)=£6,325/year Tax: £0 Other: £2,000 (Mortimer wardship) Total Annual Income: £8,325 Expenses Building expenses: £6,000 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £25,715 1393 Starting Income: £25,715 Annual Income (New Forest, Hampshire) Stipend/Annual: £200 (Constable of the Tower) Land income: £5,500 (post-1389 grants)+10% (Hampshire)+5% (Wealth)=£6,325/year Tax: £0 Other: £0 Total Annual Income: £6,325 Expenses Building expenses: £6,000 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £32,040 1394 Starting Income: £32,040 Annual Income (New Forest, Hampshire) Stipend/Annual: £200 (Constable of the Tower) Land income: £5,500 (post-1389 grants)+10% (Hampshire)+5% (Wealth)=£6,325/year Tax: £0 Other: £0 Total Annual Income: £6,325 Expenses Building expenses: £6,000 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £38,365 1395 Starting Income: £38,365 Annual Income (New Forest, Hampshire) Stipend/Annual: £200 (Constable of the Tower) Land income: £5,500 (post-1389 grants)+10% (Hampshire)+5% (Wealth)=£6,325/year Tax: £0 Other: £0 Total Annual Income: £6,325 Expenses Building expenses: £6,000 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £44,690 1396 Starting Income: £44,690 Annual Income (New Forest, Hampshire) Stipend/Annual: £400 (Constable of the Tower+LC) Land income: £5,500 (post-1389 grants)+10% (Hampshire)+5% (Wealth)=£6,325/year Tax: £0 Other: £0 Total Annual Income: £6,525 Expenses Building expenses: £6,000 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £51,215 1397 Starting Income: £51,215 Annual Income (New Forest, Hampshire) Stipend/Annual: £400 (Constable of the Tower+LC) Land income: 6,400 pounds/year+10% (Hampshire)+5% (Wealth)+10% (tenants)+15% (rented)=8,960 pounds/year Tax: £0 Other: £0 Total Annual Income: £9,360 Expenses Building expenses: £6,000 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £60,575

------------------------------------------------------------------------------------------------------------------

HUNTINGDON

1388 Annual Income (-) Stipend/Annual: £0 (-) Land income: £2,175 Tax: £0 Other: £0 Total Annual Income: £2,175 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £2,175 1389 Starting income: £2,175 Annual Income (-) Stipend/Annual: £0 (-) Land income: £2,175 Tax: £0 Other: £0 Total Annual Income: £4,350 Expenses Building expenses: £1,600 Soldier recruitment: £600 Soldier upkeep: 0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £1,800 Ending Balance: £2,150 1390 Starting income: £2,150 Annual Income (-) Stipend/Annual: £0 (-) Land income: £2,875 (post-1389 grants) Tax: £0 Other: £0 Total Annual Income: £4,350 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: 0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £5,025 1391 Starting income: £5,025 Annual Income (-) Stipend/Annual: £0 (-) Land income: £2,875 (post-1389 grants) Tax: £0 Other: £0 Total Annual Income: £4,350 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: 0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £9,375 1392 Starting income: £9,375 Annual Income (-) Stipend/Annual: £0 (-) Land income: £2,875 (post-1389 grants) Tax: £0 Other: £0 Total Annual Income: £2,875 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: 0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £12,250 1393 Starting income: £9,375 Annual Income (-) Stipend/Annual: £0 (-) Land income: £2,875 (post-1389 grants) Tax: £0 Other: £0 Total Annual Income: £2,875 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: 0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £15,125 1394 Starting income: £15,125 Annual Income (-) Stipend/Annual: £0 (-) Land income: £2,875 (post-1389 grants) Tax: £0 Other: £0 Total Annual Income: £2,875 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: 0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £18,000 1395 Starting income: £18,000 Annual Income (-) Stipend/Annual: £0 (-) Land income: £2,875 (post-1389 grants) Tax: £0 Other: £0 Total Annual Income: £2,875 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: 0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £20,975 1396 Starting income: £20,975 Annual Income (-) Stipend/Annual: £0 (-) Land income: £2,875 (post-1389 grants) Tax: £0 Other: £0 Total Annual Income: £2,875 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: 0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £23,750 1397 Starting income: £23,750 Annual Income (-) Stipend/Annual: £0 (-) Land income: £3,500/year+5% (regional bonus)+5% (Arundel Castle)=3,850 pounds/year Tax: £0 Other: £0 Total Annual Income: £3,850 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: 0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £27,475 1398 Starting income: £27,475 Annual Income (-) Stipend/Annual: £0 (-) Land income: £3,500/year+5% (regional bonus)+5% (Arundel Castle)=3,850 pounds/year Tax: £0 Other: £0 Total Annual Income: £3,850 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: 0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £31,325+1,000 (Kent inheritance)=32,325

[Oznerol]

SURREY

1390 Annual Income (Sussex, Lewes) Stipend/Annual: £0 (-) Land income: £575+5%=£605 Tax: £0 Other: £0 Total Annual Income: £605 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £605 1391 Annual Income (Sussex, Lewes) Stipend/Annual: £0 (-) Land income: £575+5%=£605 Tax: £0 Other: £0 Total Annual Income: £605 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £1,210 1392 Annual Income (Sussex, Lewes) Stipend/Annual: £0 (-) Land income: £575+5%=£605 Tax: £0 Other: £0 Total Annual Income: £605 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £1,815 1393 Annual Income (Sussex, Lewes) Stipend/Annual: £0 (-) Land income: £575+5%=£605 Tax: £0 Other: £0 Total Annual Income: £605 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £2,420 1394 Annual Income (Sussex, Lewes) Stipend/Annual: £0 (-) Land income: £575+5%=£605 Tax: £0 Other: £0 Total Annual Income: £605 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £3,025 1395 Annual Income (Sussex, Lewes) Stipend/Annual: £0 (-) Land income: £575+5%=£605 Tax: £0 Other: £0 Total Annual Income: £605 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £3,630 1396 Annual Income (Sussex, Lewes) Stipend/Annual: £0 (-) Land income: £575+5%=£605 Tax: £0 Other: £0 Total Annual Income: £605 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £4,235 1397 Annual Income (Sussex, Lewes) Stipend/Annual: £0 (-) Land income: £1,500 pounds/year+2 Wealth (10%)=1,650 Tax: £0 Other: £0 Total Annual Income: £1,650 Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £6,490 1398 Annual Income (Sussex, Lewes) Stipend/Annual: £0 (-) Land income: £4,700 pounds/year+10% (Hampshire)+10% (Wealth)+45% (Buildings)=7,755 pounds/year Tax: £0 Other: £0 Total Annual Income: £7,755+7,000 (Kent's inheritance) Expenses Building expenses: £0 Soldier recruitment: £0 Soldier upkeep: £0 Retinue recruitment: £0 Retinue upkeep: £0 Other: £0 Total Expenses: £0 Ending Balance: £21,245