Money (Insula Danubii)

De ArsMagica
Ir para navegaçãoIr para pesquisar

Yearly Expenditures

Inhabitant Points for 1242: 155

Building Costs

Custos para manter prédios, decorações, etc. 1 pound a cada 10 IP. Temos 1 carpenter e 2 stonemasons com habilidade 6, cada um reduzindo o custo em 4, mas aplicando no máximo 50% de redução por profissão.

  • Total por IP = 16 pounds
  • Redução de carpenters = 4 pounds
  • Redução de stonemasons = 8 pounds
  • Total = 4 pounds

Consumables

Equipamentos do dia a dia, ferramentas, coisas de cozinha, reparos,, velas, etc. 2 pounds a cada 10 IP. Temos 1 carpenter, 1 weaver, 1 blacksmith e 1 leatherworker em consumables, reduzindo o custo em 4, dentro no limite de 20% (7).

A redução para common workers é de 1 + (ability/2), rounding down. Supõe-se Craft: 6, salvo contrário.

  • Total por IP = 32 pounds
  • Redução de carpenter = 4 pounds
  • Redução de weaver = 4 pounds
  • Redução de leatherworker = 4 pounds
  • Redução de blacksmith = 4 pounds
  • Total = 16 pounds

Inflation

A inflação aumenta 1 pound a cada 100 pounds que gastamos anualmente. Devido aos ataques mongóis, isso diminuiu a inflação.

  • Total anterior = 23 pound
  • Inflação de 1240/41/42 = -1/-1/-1 pounds
  • Total = 20 pounds

Laboratories

Temos um total de cinco laboratorios, o que significa (ver Covenants, pg 64) um total de 525 laboratory points. Tivemos light use no ano, os maintanance costs caem em 50%. Temos 1 goldsmith, um glassblower, um toolmaker e um silversmith que reduzem o custo em até 20% ou 5, o menor. O custo é 1 pound por 10 pontos de laboratório.

  • Laboratorio Pietro = +9 pontos (450 lp)
  • Laboratorio Magnus = +5 pontos (150 lp)
  • Laboratorio Osmont = +4 pontos (100 lp)
  • Laboratorio Valentina = +3 pontos (60 lp)
  • Laboratorio de Visitante = +1 pontos (15 lp)
  • Total de Laboratory Points = 775 lp x 0.5 (light use) = 387.5
  • Total parcial = 39 pounds
  • Redução do goldsmith = 5
  • Redução do glass blower = 5
  • Redução do toolmaker = 5
  • Redução do silversmith = 5
  • Total = 19 pounds

Provisions

Comida! Custa 5 pounds por 10 IP. Temos 30 Laborers trabalhando, então o custo reduz em 30. Também fabricamos geléia de amoras, reduzindo o custo em 20% (16p)

  • Total parcial = 80 pounds
  • Redução dos laborers = 30 pounds
  • Redução da geléia = 16 pounds
  • Total = 34 pounds

Tithes

Como temos nosso Writ da ilha, não precisamos pagar nada

Wages

A Ordem de Hermes é 'moderna' e paga um pequeno salário para os covenfolk. Se quisermos melhorar o loyalty do pessoal, podemos pagar mais que o normal, mas por enquanto não é o caso. Lembrando também que temos que pagar x2, pois mantemos a outra família também durante o ano. Custo base é 2 pounds por 10 IP (descontando IP dos Magos, pois não temos 'mesada') IP considerado: 169-20=149.

  • Desde 1237 não pagamos mais o dobro, mas só 50% para quem não trabalha.
  • Desde 1240 não pagamos mais nada.

Total = 0

Weapons and Arms

Armas e Armaduras também requerem manutenção. Temos para cada grog (8 shield grogs atualmente) uma arma, escudo e ranged standard, mais um set de partial armor standard. Isso dá um total de 160 pontos de equipamento. Com os dez grogs de elite com standard full armor e expensive weapons, temos mais 320. O custo de manutenção é 1 pound para cada 320 pounds.

Total = 2 pounds

Writing Materials

Todos usamos materiais para escrever em nossos laboratórios, cartas e afins. Os escribas e outros ratos de biblioteca também irão usar. A base é 1 pound por magus e especialistas.

Total Magus = 5 pounds Total especialistas = 2 pounds Total = 7 pounds

Total costs

Total cost for 1220

  • Building Costs = 5
  • Consumables = 10
  • Inflation = 0
  • Provisions = 20
  • Laboratories = 2
  • Tithes = 0
  • Wages = 8
  • Weapons and Arms = 0
  • Writing Materials = 4
  • TOTAL = 46 pounds

Total cost for 1221

  • Building Costs = 4
  • Consumables = 8
  • Inflation = 0
  • Laboratories = 23
  • Provisions = 25
  • Tithes = 0
  • Wages = 6
  • Weapons and Arms = 0
  • Writing Materials = 4
  • TOTAL = 70 pounds

Total cost for 1222

  • Building Costs = 4.5
  • Consumables = 11.2
  • Inflation = 1
  • Laboratories = 27
  • Provisions = 34
  • Tithes = 0
  • Wages = 24
  • Weapons and Arms = 0
  • Writing Materials = 4
  • TOTAL = 105.7 pounds

Total cost for 1223

  • Building Costs = 2
  • Consumables = 4
  • Inflation = 2
  • Laboratories = 29.6
  • Provisions = 31
  • Tithes = 0
  • Wages = 40
  • Weapons and Arms = 0.5
  • Writing Materials = 6
  • TOTAL = 116.1 pounds

Total cost for 1224/1225/1226

  • Building Costs = 2.5
  • Consumables = 10
  • Inflation = 1/2/3
  • Laboratories = 29
  • Provisions = 18
  • Tithes = 0
  • Wages = 44
  • Weapons and Arms = 0.5
  • Writing Materials = 6
  • TOTAL = 111/112/113 pounds

Total cost for 1227

  • Building Costs = 4
  • Consumables = 14
  • Inflation = 4
  • Laboratories = 29
  • Provisions = 28
  • Tithes = 0
  • Wages = 44
  • Weapons and Arms = 0.5
  • Writing Materials = 6
  • TOTAL = 130 pounds

Total cost for 1228/1229/1230/1231

  • Building Costs = 6
  • Consumables = 18
  • Inflation = 5/7/9/11
  • Laboratories = 19
  • Provisions = 32
  • Tithes = 0
  • Wages = 52
  • Weapons and Arms = 2
  • Writing Materials = 6
  • TOTAL = 140/142/144/146 pounds

Total cost for 1232/1233/1234

  • Building Costs = 6
  • Consumables = 18
  • Inflation = 13/15/17
  • Laboratories = 19
  • Provisions = 30
  • Tithes = 0
  • Wages = 52
  • Weapons and Arms = 2
  • Writing Materials = 6
  • TOTAL = 146/148/150 pounds

Total cost for 1235

  • Building Costs = 6
  • Consumables = 18
  • Inflation = 19
  • Laboratories = 19
  • Provisions = 30
  • Tithes = 0
  • Wages = 52
  • Weapons and Arms = 2
  • Writing Materials = 6
  • TOTAL = 152 pounds

Total cost for 1236

  • Building Costs = 8
  • Consumables = 22
  • Inflation = 19
  • Laboratories = 19
  • Provisions = 38
  • Tithes = 0
  • Wages = 60
  • Weapons and Arms = 2
  • Writing Materials = 6
  • TOTAL = 174 pounds

Total cost for 1237/1238/1239

  • Building Costs = 8
  • Consumables = 22
  • Inflation = 21/24/27
  • Laboratories = 19
  • Provisions = 38
  • Tithes = 0
  • Wages = 45
  • Weapons and Arms = 2
  • Writing Materials = 6
  • TOTAL = 161/164/167 pounds

Total cost for 1240/1241/1241

  • Building Costs = 4
  • Consumables = 16
  • Inflation = 20
  • Laboratories = 19
  • Provisions = 34
  • Tithes = 0
  • Wages = 0
  • Weapons and Arms = 2
  • Writing Materials = 7
  • TOTAL = 110 pounds

Recurring income

  • 200p Toll
  • 40p Music instruments from Claudius
  • 80p from Minerals starting on 1243

Recurring debts

  • 2p anual Toll operational costs
  • 9p luxury items from Nikopol
  • 2p visits from Nikopol
  • Yearly Expenditures

Year Balance

Year of 1220

  • +100p Initial reserves
  • -10.5p Initial costs (trip to Nikopol, etc)
  • -5p First Redcap visit
  • -20p Four basic laboratory materials
  • +198p Toll money
  • -6p basic forniture
  • -7p material for book ressonance
  • -48p yearly expenditures

Year of 1221

  • +200p toll
  • -2p toll taxes
  • -5p para Proserpina
  • -1p vestido de Valentina ex Jerbiton
  • -6p Siglinde (Dois Redcaps)
  • -175p Raise of Pietro's lab Quality
  • -70p Yearly Expenditure
  • -9p luxury items from Nikopol
  • -2p visits from Nikopol
  • -1p Pound of Enumerus

Year of 1222

  • +200p toll
  • -2p toll taxes
  • -6p Siglinde (Dois Redcaps)
  • -8p to get personal (Blacksmith, Observatory)
  • -4p Osmont travel
  • -8p Raise of Magnus' lab quality
  • -3p Raise of Guest's lab quality
  • -105.7p Yearly Expenditure
  • -9p luxury items from Nikopol
  • -2p visits from Nikopol
  • -1p Pound of Enumerus

Year of 1223

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Material (Ignem e Penetration)
  • -87p Shopping in Castra Solis
  • -10p Observatory Materials
  • -6p Siglinde (Dois Redcaps)
  • -4p to hire glassblower
  • -24p Grogs Equipment
  • -116.1p Yearly Expenditure
  • -18p Upgrade de Laboratorio de Osmont e Valentina
  • -18p Upgrade de Laboratorio de Magnus
  • -1p Pound of Enumerus

Year of 1224

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -1p Resonate Material (Penetration)
  • -20p Upgrade de Laboratorio de Osmont
  • -2p Silver to Pietro
  • -111p Yearly Expenditure
  • -6p Siglinde (Dois Redcaps)
  • -4p Pedras para jaula do Basilisco
  • -1p Pound of Enumerus

Year of 1225

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -112p Yearly Expenditure
  • -11p Valentina's mirror
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -1p Pound of Enumerus

Year of 1226

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -113p Yearly Expenditure
  • -1p Pound of Enumerus

Year of 1227

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -1p Estátua de Compostela
  • -18p Material para consertar espelho
  • -130p Yearly Expenditure
  • -1p Pound of Enumerus

Year of 1228

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -9p Viagem para Nikopol
  • -140p Yearly Expenditure
  • -1p Pound of Enumerus

Year of 1229

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -142p Yearly Expenditure
  • -1p Pound of Enumerus

Year of 1230

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -144p Yearly Expenditure
  • -1p Pound of Enumerus

Year of 1231

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -20p Visita de Leor à Nikopol
  • -10p para armar grogs elite
  • -2p Figo para Duque de Nikopol
  • -146p Yearly Expenditure
  • -1p Pound of Enumerus

Year of 1232

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -146p Yearly Expenditure
  • -1p Pound of Enumerus

Year of 1233

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -4p Visita à Sophia
  • -10p Jóias de Pietro
  • -15p Armadura de Osmont
  • -148p Yearly Expenditure
  • -1p Pound of Enumerus

Year of 1234

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -150p Yearly Expenditure
  • -1p Pound of Enumerus

Year of 1235

  • +200p toll
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -10p Specimens Aquam
  • -152p Yearly Expenditure
  • -1p Pound of Enumerus

Year of 1236

  • +200p toll
  • +40p Music Instruments
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -174p Yearly Expenditure
  • -1p Pound of Enumerus
  • Balance: +46p

Year of 1237

  • +200p toll
  • +40p Music Instruments
  • -2p toll taxes
  • -9p luxury items from Nikopol
  • -2p Resonate Materials
  • -6p Siglinde (Dois Redcaps)
  • -161p Yearly Expenditure
  • -1p Pound of Enumerus
  • Balance: +59p

Year of 1238

  • -3p Siglinde
  • -164p Yearly Expenditure
  • -1p Pound of Enumerus
  • Balance: -168p

Year of 1239

  • -3p Siglinde
  • -167p Yearly Expenditure
  • -1p Pound of Enumerus
  • Balance: -171p

Year of 1240

  • -3p Siglinde
  • -110p Yearly Expenditure
  • -1p Pound of Enumerus
  • Balance: -114p

Year of 1241

  • -3p Siglinde
  • -5p Valentina
  • -110p Yearly Expenditure
  • -1p Pound of Enumerus
  • Balance: -114p

Year of 1242 (Estimated)

  • -3p Siglinde
  • -110p Yearly Expenditure
  • -1p Pound of Enumerus
  • Balance: -114p


Current money saved: 8 pounds of silver

v · e Saga de Insula Danubii
Magi
Familiars
Companions
Specialists
Grogs / Dependents
Covenants
Insula Danubii
Outros
Cities
Order of Hermes
Disponível em “https://arsmagica.rolando20.com.br/index.php?title=Money_(Insula_Danubii)&oldid=1566”