Money (Insula Danubii)

Yearly Expenditures

Inhabitant Points for 1235: 149

Building Costs

Custos para manter prédios, decorações, etc. 1 pound a cada 10 IP. Temos 1 carpenter e 2 stonemasons com habilidade 5, cada um reduzindo o custo em 3, mas aplicando no máximo 50% de redução por profissão.

• Total por IP = 15 pounds
• Redução de carpenters = 3 pounds
• Redução de stonemasons = 6 pounds
• Total = 6 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 3, dentro no limite de 20% (6).

A redução para common workers é de 1 + (ability/2), rounding down. Supõe-se Craft: X sendo 5, salvo contrário.

• Total por IP = 30 pounds
• Redução de carpenter = 3 pounds
• Redução de weaver = 3 pounds
• Redução de leatherworker = 3 pounds
• Redução de blacksmith = 3 pounds
• Total = 18 pounds

Inflation

A inflação aumenta 1 pound a cada 100 pounds que gastamos anualmente.

• Total anterior = 15 pound
• Inflação de 1235 = 2 pounds
• Total = 17 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 26. Também fabricamos geléia de amoras, reduzindo o custo em 20% (11p)

• Total parcial = 75 pounds
• Redução dos laborers = 30 pounds
• Redução da geléia = 15 pounds
• Total = 30 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: 142-20=122.

Total = 26 pounds x 2 -> 52 pounds

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 = 4 pounds Total especialistas = 2 pounds Total = 6 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

Recurring income

• 200p Toll

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)
• -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)
• -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)
• -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)
• -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)
• -152p Yearly Expenditure
• -1p Pound of Enumerus

Current money saved: 574 pounds of silver