Finances 1220: Difference between revisions
Jump to navigation
Jump to search
Line 146: | Line 146: | ||
|style="background: #CDCDCD;"|£77 | |style="background: #CDCDCD;"|£77 | ||
|- | |- | ||
|'''Covenant Reserves''' | |'''Covenant Reserves<sup>*</sup>''' | ||
|51.2 | |51.2 | ||
| | | | ||
|- | |- | ||
|'''Restricted Reserves | |'''Restricted Reserves''' | ||
|66 | |66 | ||
| | | |
Revision as of 02:27, 21 March 2019
Covenant Financials
All figures in Mythic Pounds.
Calculated for 1220.
Income
Source of Income | Base Income | Modifier | Modifier Multiplier | Income Amount | Notes |
Mead & Ale Sales (Typical) | 157.5 | Growth | x 1.05 | 165.4 | |
Agriculture, Honey (Typical) | 157.5 | Growth | x 1.05 | 165.4 | Mostly from casting of The Bountiful Harvest |
Moneylending (Lesser) | 42 | Growth | x 1.05 | 44 | |
Magical Silver | 20 | Status Quo | x 1.0 | 20 | Magically created, maximum 2 pounds/magus/year into circulation* |
YEARS' INCOME: | 357 | TOTAL INCOME: | 394.8 |
Expenditures
Upkeep | Cost | Reductions | Total | Reduction Notes |
Buildings | 53.4 | 45.7 | 7.7 | 2 carpenters (-8), furniture maker (-4), architect (-7), magically contructed buildings (-50%) |
Consumables | 106.8 | 53 | 53.8 | candle maker (-4), cobbler (-4), blacksmith (-4), magical oven (-2), magical loom (-6), 9 labs w/magical lighting/heating (-3 ea), library and main hall w/magical lighting/heating (-3 ea) |
Laboratories | 9.5 | 2 | 7.5 | glassworker (-3) |
Provisions | 267 | 89 | 174 | 50 laborers (-50, max 50%) + 2 brewers (-8) + beekeeper (-7) + 2 kosher butchers (-8) |
Tithes (Taxes) | None yet! | |||
Wages | 106.8 | 0 | 106.8 | |
Weapons & Armor | 2 | 1 | 1 | 1 bowyer (-4, max 50%) |
Writing Materials | 12 | 12 | 0 | bookbinder (-7, max 50%), illuminator (-6, max 50%) |
Inflation | 3 | - | 3 | Roughly 1 pound per 100 pounds of expenditures, representing wealth being used locally |
Feast Days | 16 | 0 | 16 | 4 feast days annually @ 4 pounds each |
Pound of Enumerous | 1 | - | 1 | Fixed at 1 pound, see Covenants, p. 70 |
TOTAL EXPENSES | 317.8 | £317-16s (317 mythic pounds and 16 shillings) |
Bottom Line
Income | 394.8 | £394-16s |
Expenditures | 317.8 | £317-16s |
Surplus (Deficit) | 77 | £77 |
Covenant Reserves* | 51.2 | |
Restricted Reserves | 66 |
* Does not include the current year's surplus. That is added to next year's reserves.