Finances 1220
Jump to navigation
Jump to search
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.