Finances 1220 - Revision history

Mark at 03:49, 9 December 2019

2019-12-09T03:49:13Z

← Older revision		Revision as of 03:49, 9 December 2019
Line 1:		Line 1:
			{{Infobox ars magica}}

	== Covenant Financials ==		== Covenant Financials ==

Mark at 17:52, 29 March 2019

2019-03-29T17:52:29Z

← Older revision		Revision as of 17:52, 29 March 2019
Line 32:		Line 32:
	\|		\|
	\|}		\|}

			[[Category: Ars Magica]]
			[[Category: Nova Semitae Saga]]
			[[Category: NPCs]]

Mark: /* Bottom Line */

2019-03-25T08:12:55Z

Bottom Line

← Older revision		Revision as of 08:12, 25 March 2019
Line 26:		Line 26:
	\|'''Covenant Reserves'''		\|'''Covenant Reserves'''
	\|13.6		\|13.6
	\|		\|£13-12s
	\|-		\|-
	\|'''Restricted Reserves'''		\|'''Restricted Reserves'''

Mark at 08:10, 25 March 2019

2019-03-25T08:10:06Z

Show changes

Erik: /* Bottom Line */

2019-03-21T02:27:23Z

Bottom Line

← Older revision		Revision as of 02:27, 21 March 2019
Line 146:		Line 146:
	\|style="background: #CDCDCD;"\|£77		\|style="background: #CDCDCD;"\|£77
	\|-		\|-
	\|'''Covenant Reserves'''		\|'''Covenant Reserves<sup>*</sup>'''
	\|51.2		\|51.2
	\|		\|
	\|-		\|-
	\|'''Restricted Reserves~~<sup>*</sup>~~'''		\|'''Restricted Reserves'''
	\|66		\|66
	\|		\|

Erik: /* Bottom Line */

2019-03-21T02:27:01Z

Bottom Line

← Older revision		Revision as of 02:27, 21 March 2019
Line 154:		Line 154:
	\|		\|
	\|}		\|}

			<sup>*</sup> Does not include the current year's surplus. That is added to next year's reserves.

Erik: /* Bottom Line */

2019-03-20T04:08:29Z

Bottom Line

← Older revision		Revision as of 04:08, 20 March 2019
Line 144:		Line 144:
	\|style="background: #CDCDCD;"\|'''Surplus (Deficit)'''		\|style="background: #CDCDCD;"\|'''Surplus (Deficit)'''
	\|style="background: #CDCDCD;"\|77		\|style="background: #CDCDCD;"\|77
	\|style="background: #CDCDCD;"\|~~£77s~~		\|style="background: #CDCDCD;"\|£77
	\|-		\|-
	\|'''Covenant Reserves'''		\|'''Covenant Reserves'''

Erik: Created page with "== Covenant Financials == All figures in Mythic Pounds. Calculated for 1220. === Income === {| cellpadding="5" cellspacing="0" border="1" |'''Source of Income''' |'''Base..."

2019-03-20T04:07:21Z

Created page with "== Covenant Financials == All figures in Mythic Pounds. Calculated for 1220. === Income === {| cellpadding="5" cellspacing="0" border="1" |'''Source of Income''' |'''Base..."

New page

== Covenant Financials ==

All figures in Mythic Pounds.

Calculated for 1220.

=== 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 ===

{| 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 & 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 ===

{| cellpadding="5" cellspacing="0" border="1"
|'''Income'''
|394.8
|£394-16s
|-
|'''Expenditures'''
|317.8
|£317-16s
|-
|style="background: #CDCDCD;"|'''Surplus (Deficit)'''
|style="background: #CDCDCD;"|77
|style="background: #CDCDCD;"|£77s
|-
|'''Covenant Reserves'''
|51.2
|
|-
|'''Restricted Reserves<sup>*</sup>'''
|66
|
|}