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) | ||
| | |157.5 | ||
|Growth | |Growth | ||
|x 1.05 | |x 1.05 | ||
| | |165.4 | ||
| | | | ||
|- | |- | ||
|Agriculture, Honey (Typical) | |Agriculture, Honey (Typical) | ||
| | |157.5 | ||
|Growth | |Growth | ||
|x 1.05 | |x 1.05 | ||
| | |165.4 | ||
|Mostly from casting of ''The Bountiful Harvest'' | |Mostly from casting of ''The Bountiful Harvest'' | ||
|- | |- | ||
|Moneylending (Lesser) | |Moneylending (Lesser) | ||
| | |42 | ||
|Growth | |Growth | ||
|x 1.05 | |x 1.05 | ||
| | |44 | ||
| | | | ||
|- | |- | ||
|Magical Silver | |Magical Silver | ||
| | |20 | ||
|Status Quo | |Status Quo | ||
|x 1.0 | |x 1.0 | ||
| | |20 | ||
|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:''' | ||
| | |357 | ||
|colspan="2" style="text-align: right;"|'''TOTAL INCOME:''' | |colspan="2" style="text-align: right;"|'''TOTAL INCOME:''' | ||
|style="background: #CDCDCD;"|''' | |style="background: #CDCDCD;"|'''394.8''' | ||
| | | | ||
|} | |} | ||
Line 135: | Line 135: | ||
{| cellpadding="5" cellspacing="0" border="1" | {| cellpadding="5" cellspacing="0" border="1" | ||
|'''Income''' | |'''Income''' | ||
| | |394.8 | ||
|£394- | |£394-16s | ||
|- | |- | ||
|'''Expenditures''' | |'''Expenditures''' | ||
Line 143: | Line 143: | ||
|- | |- | ||
|style="background: #CDCDCD;"|'''Surplus (Deficit)''' | |style="background: #CDCDCD;"|'''Surplus (Deficit)''' | ||
|style="background: #CDCDCD;"| | |style="background: #CDCDCD;"|77 | ||
|style="background: #CDCDCD;"| | |style="background: #CDCDCD;"|£77 | ||
|- | |- | ||
|'''Covenant Reserves<sup>*</sup>''' | |'''Covenant Reserves<sup>*</sup>''' | ||
| | |51.2 | ||
| | | | ||
|- | |- |
Revision as of 02:59, 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) | 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.