Finances 1220: Difference between revisions

From The Z-Team Wiki
Jump to navigation Jump to search
No edit summary
 
(5 intermediate revisions by 2 users not shown)
Line 1: Line 1:
{{Infobox ars magica}}
== Covenant Financials ==
== Covenant Financials ==
[[Mundane Wealth#Covenant Financials|Back to Current Financials]] | [[Finances 1221|1221»]]


All figures in Mythic Pounds.
All figures in Mythic Pounds.


Calculated for 1220.
Calculated for 1220, end of year.
 
=== Income ===
 
{| cellpadding="5" cellspacing="0" border="1"
|'''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<sup>*</sup>
|-
|'''YEARS' INCOME:'''
|357
|colspan="2" style="text-align: right;"|'''TOTAL INCOME:'''
|style="background: #CDCDCD;"|'''394.8'''
|
|}


=== Expenditures ===
[[File:Nova Semitae - Budget 1220.png]]
 
{| cellpadding="5" cellspacing="0" border="1"
|'''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 &amp; 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
|-
|
|colspan="2"|'''TOTAL EXPENSES'''
|style="background: #CDCDCD;"|'''317.8'''
|£317-16s (317 mythic pounds and 16 shillings)
|}


=== Bottom Line ===
=== Bottom Line ===
Line 135: Line 15:
{| cellpadding="5" cellspacing="0" border="1"
{| cellpadding="5" cellspacing="0" border="1"
|'''Income'''
|'''Income'''
|394.8
|357
|£394-16s
|
|-
|-
|'''Expenditures'''
|'''Expenditures'''
|317.8
|355.45
|£317-16s
|£355-9s
|-  
|-  
|style="background: #CDCDCD;"|'''Surplus (Deficit)'''
|style="background: #CDCDCD;"|'''Surplus (Deficit)'''
|style="background: #CDCDCD;"|77
|style="background: #CDCDCD;"|1.6
|style="background: #CDCDCD;"|£77
|style="background: #CDCDCD;"|£1-12s
|-
|-
|'''Covenant Reserves'''
|'''Covenant Reserves'''
|51.2
|13.6
|
|£13-12s
|-
|-
|'''Restricted Reserves<sup>*</sup>'''
|'''Restricted Reserves'''
|66
|66
|
|
|}
|}
[[Category: Ars Magica]]
[[Category: Nova Semitae Saga]]
[[Category: NPCs]]

Latest revision as of 03:49, 9 December 2019

Ars Magica: Nova Semitae Saga
ArM5LogoColor.jpg
GM
Mark
Game Start
Anno Domini MCCXX, hiems
A.D. 1220, winter
5 Neanne 1, Hiems
Game Year
Anno Domini MCCXXXV, aestas
A.D. 1236, summer
7 Aulus 2, Aestas
Magi of Nova Semitae
Geoffroy de Dreux of Jerbiton
Joshua Levi of Verditius
Magni of Flambeau
Obscurus Ignis of Flambeau
NPC Magi
Aulus · Neanne · Fr. Thomas · Vitria
Apprentices
Ysabelo discipulus Aulus
Esyllt discipula Geoffrey
Sigrun discipula Magni
Hermetic Status
Companions
Lady Angharad ferch Madog, Princess of Powys Fadog
Ritter Sigmund, German ex-Crusader
Sir Daniele d'Audrieu, Norman merchant
Sir William Cornwell, English ex-Crusader
Other Characters
Covenfolk · Agents
The Redcaps · Notable NPCs
Chart of Languages Spoken
Notable Animals
Guests
Hortense of House Bonisagus
The Covenant
Hermetic
Covenant Charter · Membership Record
Record of Offices · Covenant Service
Council Voting Records · Hermetic Politics
Stonehenge Tribunal
Mundane
Mundane Geography · Mundane Politics
Village of Melverley · Melverley Castle
Village Laws · Village Rumors
Medieval Farming
Covenant Resources
Covenant Library · Varana's Tomb
Hospital · Hospital Library
Vis Sources and Stores
Covenant Magical Items · Mundane Wealth
Classes and Training · Covenant Experts
Covenant Mechanics
Other
Ars Magica House Rules
Ars Magica Expanded Notes
Campaign Log · Loose Ends
Ars Magica PC Reference
Player Resources (PDFs)
Experience Point Worksheet
Character Sheet (Variant 1)
Character Sheet (Variant 2)
Experience Point Chart

Covenant Financials

Back to Current Financials | 1221»

All figures in Mythic Pounds.

Calculated for 1220, end of year.

Nova Semitae - Budget 1220.png

Bottom Line

Income 357
Expenditures 355.45 £355-9s
Surplus (Deficit) 1.6 £1-12s
Covenant Reserves 13.6 £13-12s
Restricted Reserves 66
Retrieved from "https://www.thezteam.org/index.php?title=Finances_1220&oldid=18639"