Finances 1221

Covenant Financials

All figures in Mythic Pounds.

Calculated for 1221.

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

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)