Finances 1222 - Revision history

Mark at 03:48, 9 December 2019

2019-12-09T03:48:54Z

← Older revision		Revision as of 03:48, 9 December 2019
Line 1:		Line 1:
			{{Infobox ars magica}}

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

Mark at 17:52, 29 March 2019

2019-03-29T17:52:17Z

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

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

Mark at 08:14, 25 March 2019

2019-03-25T08:14:42Z

Show changes

Erik at 02:58, 24 March 2019

2019-03-24T02:58:32Z

← Older revision		Revision as of 02:58, 24 March 2019
Line 16:		Line 16:
	\|-		\|-
	\|Mead & Ale Sales (Typical)		\|Mead & Ale Sales (Typical)
	\|~~173~~.7		\|165.4
	\|Growth		\|Growth
	\|x 1.05		\|x 1.05
	\|~~182~~.4		\|173.7
	\|		\|
	\|-		\|-
	\|Agriculture, Honey (Typical)		\|Agriculture, Honey (Typical)
	\|~~173~~.7		\|165.4
	\|Growth		\|Growth
	\|x 1.05		\|x 1.05
	\|~~182~~.4		\|173.7
	\|Mostly from casting of ''The Bountiful Harvest''		\|Mostly from casting of ''The Bountiful Harvest''
	\|-		\|-
	\|Moneylending (Lesser)		\|Moneylending (Lesser)
	\|~~46.2~~		\|44
	\|Growth		\|Growth
	\|x 1.05		\|x 1.05
Line 44:		Line 44:
	\|-		\|-
	\|'''YEARS' INCOME:'''		\|'''YEARS' INCOME:'''
	\|~~411~~.6		\|394.8
	\|colspan="2" style="text-align: right;"\|'''TOTAL INCOME:'''		\|colspan="2" style="text-align: right;"\|'''TOTAL INCOME:'''
	\|style="background: #CDCDCD;"\|'''~~429~~'''		\|style="background: #CDCDCD;"\|'''411.6'''
	\|		\|
	\|}		\|}
Line 135:		Line 135:
	{\| cellpadding="5" cellspacing="0" border="1"		{\| cellpadding="5" cellspacing="0" border="1"
	\|'''Income'''		\|'''Income'''
	\|~~429~~		\|411.6
	\|~~£429~~		\|£394-12s
	\|-		\|-
	\|'''Expenditures'''		\|'''Expenditures'''
Line 143:		Line 143:
	\|-		\|-
	\|style="background: #CDCDCD;"\|'''Surplus (Deficit)'''		\|style="background: #CDCDCD;"\|'''Surplus (Deficit)'''
	\|style="background: #CDCDCD;"\|~~111~~.2		\|style="background: #CDCDCD;"\|93.8
	\|style="background: #CDCDCD;"\|~~£111~~-4s		\|style="background: #CDCDCD;"\|£93-16s
	\|-		\|-
	\|'''Covenant Reserves<sup>*</sup>'''		\|'''Covenant Reserves<sup>*</sup>'''
	\|~~222~~		\|128.2
	\|		\|
	\|-		\|-

Erik: Created page with "== Covenant Financials == All figures in Mythic Pounds. Calculated for 1222. === Income === {| cellpadding="5" cellspacing="0" border="1" |'''Source of Income''' |'''Base..."

2019-03-22T02:15:25Z

Created page with "== Covenant Financials == All figures in Mythic Pounds. Calculated for 1222. === Income === {| cellpadding="5" cellspacing="0" border="1" |'''Source of Income''' |'''Base..."

New page

== Covenant Financials ==

All figures in Mythic Pounds.

Calculated for 1222.

=== Income ===

{| cellpadding="5" cellspacing="0" border="1"
|'''Source of Income'''
|'''Base Income'''
|'''Modifier'''
|'''Modifier Multiplier'''
|'''Income Amount'''
|'''Notes'''
|-
|Mead & Ale Sales (Typical)
|173.7
|Growth
|x 1.05
|182.4
|
|-
|Agriculture, Honey (Typical)
|173.7
|Growth
|x 1.05
|182.4
|Mostly from casting of ''The Bountiful Harvest''
|-
|Moneylending (Lesser)
|46.2
|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:'''
|411.6
|colspan="2" style="text-align: right;"|'''TOTAL INCOME:'''
|style="background: #CDCDCD;"|'''429'''
|
|}

=== 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'''
|429
|£429
|-
|'''Expenditures'''
|317.8
|£317-16s
|-
|style="background: #CDCDCD;"|'''Surplus (Deficit)'''
|style="background: #CDCDCD;"|111.2
|style="background: #CDCDCD;"|£111-4s
|-
|'''Covenant Reserves*'''
|222
|
|-
|'''Restricted Reserves'''
|66
|
|}

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