Finances 1221: Difference between revisions
Jump to navigation
Jump to search
No edit summary |
|||
| Line 16: | Line 16: | ||
|- | |- | ||
|Mead & Ale Sales (Typical) | |Mead & Ale Sales (Typical) | ||
| | |165.4 | ||
|Growth | |Growth | ||
|x 1.05 | |x 1.05 | ||
| | |173.7 | ||
| | | | ||
|- | |- | ||
|Agriculture, Honey (Typical) | |Agriculture, Honey (Typical) | ||
| | |165.4 | ||
|Growth | |Growth | ||
|x 1.05 | |x 1.05 | ||
| | |173.7 | ||
|Mostly from casting of ''The Bountiful Harvest'' | |Mostly from casting of ''The Bountiful Harvest'' | ||
|- | |- | ||
|Moneylending (Lesser) | |Moneylending (Lesser) | ||
| | |44 | ||
|Growth | |Growth | ||
|x 1.05 | |x 1.05 | ||
| | |46.2 | ||
| | | | ||
|- | |- | ||
|Magical Silver | |Magical Silver | ||
| | |18 | ||
|Status Quo | |Status Quo | ||
|x 1.0 | |x 1.0 | ||
| | |18 | ||
|Magically created, maximum 2 pounds/magus/year into circulation<sup>*</sup> | |Magically created, maximum 2 pounds/magus/year into circulation<sup>*</sup> | ||
|- | |- | ||
|'''YEARS' INCOME:''' | |'''YEARS' INCOME:''' | ||
| | |394.8 | ||
|colspan="2" style="text-align: right;"|'''TOTAL INCOME:''' | |colspan="2" style="text-align: right;"|'''TOTAL INCOME:''' | ||
|style="background: #CDCDCD;"|''' | |style="background: #CDCDCD;"|'''411.6''' | ||
| | | | ||
|} | |} | ||
| Line 135: | Line 135: | ||
{| cellpadding="5" cellspacing="0" border="1" | {| cellpadding="5" cellspacing="0" border="1" | ||
|'''Income''' | |'''Income''' | ||
| | |411.6 | ||
|£394- | |£394-12s | ||
|- | |- | ||
|'''Expenditures''' | |'''Expenditures''' | ||
| Line 143: | Line 143: | ||
|- | |- | ||
|style="background: #CDCDCD;"|'''Surplus (Deficit)''' | |style="background: #CDCDCD;"|'''Surplus (Deficit)''' | ||
|style="background: #CDCDCD;"| | |style="background: #CDCDCD;"|93.8 | ||
|style="background: #CDCDCD;"| | |style="background: #CDCDCD;"|£93-16s | ||
|- | |- | ||
|'''Covenant Reserves<sup>*</sup>''' | |'''Covenant Reserves<sup>*</sup>''' | ||
| | |128.2 | ||
| | | | ||
|- | |- | ||
Revision as of 02:56, 24 March 2019
Covenant Financials
All figures in Mythic Pounds.
Calculated for 1221.
Income
| Source of Income | Base Income | Modifier | Modifier Multiplier | Income Amount | Notes |
| Mead & Ale Sales (Typical) | 165.4 | Growth | x 1.05 | 173.7 | |
| Agriculture, Honey (Typical) | 165.4 | Growth | x 1.05 | 173.7 | Mostly from casting of The Bountiful Harvest |
| Moneylending (Lesser) | 44 | Growth | x 1.05 | 46.2 | |
| Magical Silver | 18 | Status Quo | x 1.0 | 18 | Magically created, maximum 2 pounds/magus/year into circulation* |
| YEARS' INCOME: | 394.8 | TOTAL INCOME: | 411.6 | ||
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 | 411.6 | £394-12s |
| Expenditures | 317.8 | £317-16s |
| Surplus (Deficit) | 93.8 | £93-16s |
| Covenant Reserves* | 128.2 | |
| Restricted Reserves | 66 |
* Does not include the current year's surplus. That is added to next year's reserves.