Bourchier Incomes

[Pontifex Maximus]

Incomes:

Rich Income Lands x1: 400

Prosperous Income Lands x3: 1,050

Income Bonus from Buildings: 145

Expenses: 0

Total: 1,595

[Pontifex Maximus]

Incomes for 1482:

Leftover Incomes: 1,595

Rich Income Lands x1: 400

Prosperous Income Lands x3: 1,050

Income Bonus from Buildings: 35

Expenses: 3000

Total: 80

[Pontifex Maximus]

PROJECTED/WIP INCOMES FOR 1483

Leftover Incomes: 80

Trait Income: 138.75

1. Hadleigh/Rochford - 400.

Tier I
- Tenant Homesteads: +5% province income
- Peasant Patrols: -1 hostile raiding rolls in this province
- Blacksmith Charters: -1% troop upkeep and recruitment cost

Bonus Incomes: 20

2. Maldon/Faulkebourne - 350.

Tier I
- Tenant Homesteads: +5% province income
- Blacksmith Charters: -1% troop upkeep and recruitment cost
- Increased Garrisons: Adds a garrison of twenty soldiers to the province (14 yeomen archers, 6 yeomen footmen)
- Reinforced Gatehouse: +1 siege defence to castle/manor
- Peasant Patrols: -1 hostile raiding rolls in this province
- Fishing Wharf (coastal or river only): 2% discount on the purchase and maintenance of ships.

Bonus Incomes: 17.5

3. Braintree - 350.

Tier I
- Tenant Homesteads: +5% province income
- Peasant Patrols: -1 hostile raiding rolls in this province
- Blacksmith Charters: -1% troop upkeep and recruitment cost

Bonus Incomes: 17.5

4. Dunmow - 350.

Tier I
- Tenant Homesteads: +5% province income
- Peasant Patrols: -1 hostile raiding rolls in this province
- Blacksmith Charters: -1% troop upkeep and recruitment cost

Bonus Incomes: 17.5

5. Rayleigh - 400

Tier I
n/a

Expenses:

1,090 - Soldier Upkeep


0 - Building Expenses

1,050 - Purchase of Land

Total: 1.25

[Pontifex Maximus]

PROJECTED/WIP INCOMES FOR 1484

Leftover Incomes: 1.25

Trait Income: 185

1. Hadleigh/Rochford - 400.

Tier I
- Tenant Homesteads: +5% province income
- Peasant Patrols: -1 hostile raiding rolls in this province
- Blacksmith Charters: -1% troop upkeep and recruitment cost

Bonus Incomes: 20

2. Maldon/Faulkebourne - 350.

Tier I
- Tenant Homesteads: +5% province income
- Blacksmith Charters: -1% troop upkeep and recruitment cost
- Increased Garrisons: Adds a garrison of twenty soldiers to the province (14 yeomen archers, 6 yeomen footmen)
- Reinforced Gatehouse: +1 siege defence to castle/manor
- Peasant Patrols: -1 hostile raiding rolls in this province
- Fishing Wharf (coastal or river only): 2% discount on the purchase and maintenance of ships.

Bonus Incomes: 17.5

3. Braintree - 350.

Tier I
- Tenant Homesteads: +5% province income
- Peasant Patrols: -1 hostile raiding rolls in this province
- Blacksmith Charters: -1% troop upkeep and recruitment cost

Bonus Incomes: 17.5

4. Dunmow - 350.

Tier I
- Tenant Homesteads: +5% province income
- Peasant Patrols: -1 hostile raiding rolls in this province
- Blacksmith Charters: -1% troop upkeep and recruitment cost

Bonus Incomes: 17.5

5. Rayleigh - 400

Tier I
n/a

Loan: 2,700

Raids: 1,190

Expenses:

773.5 - Soldier Upkeep
4,000 - troop hiring

0 - Building Expenses

- Purchase of Land

Total: 1,376

[Pontifex Maximus]

Leftover Incomes: 1,376

Trait Income: 185

1. Hadleigh/Rochford - 400.

Tier I
- Tenant Homesteads: +5% province income
- Peasant Patrols: -1 hostile raiding rolls in this province
- Blacksmith Charters: -1% troop upkeep and recruitment cost

Bonus Incomes: 20

2. Maldon/Faulkebourne - 350.

Tier I
- Tenant Homesteads: +5% province income
- Blacksmith Charters: -1% troop upkeep and recruitment cost
- Increased Garrisons: Adds a garrison of twenty soldiers to the province (14 yeomen archers, 6 yeomen footmen)
- Reinforced Gatehouse: +1 siege defence to castle/manor
- Peasant Patrols: -1 hostile raiding rolls in this province
- Fishing Wharf (coastal or river only): 2% discount on the purchase and maintenance of ships.

Bonus Incomes: 17.5

3. Braintree - 350.

Tier I
- Tenant Homesteads: +5% province income
- Peasant Patrols: -1 hostile raiding rolls in this province
- Blacksmith Charters: -1% troop upkeep and recruitment cost

Bonus Incomes: 17.5

4. Dunmow - 350.

Tier I
- Tenant Homesteads: +5% province income
- Peasant Patrols: -1 hostile raiding rolls in this province
- Blacksmith Charters: -1% troop upkeep and recruitment cost

Bonus Incomes: 17.5

5. Rayleigh - 400

Tier I
n/a

Total Land Income: 1,850
Total Building Income: 72.5

Outstanding Loan: REPAID 2,727

Expenses:

0 - Soldier Upkeep

0 - troop hiring

0 - Building Expenses

- Purchase of Land

Total: 886.5