Revision 82b3ccf960121e1bf335d58823798763740d727a (click the page title to view the current version)

Finance

Income sources

Cattle £100/year (typical source)

Copper mine Increased to £41/year (lesser source) from 1226 + £10 with ReTe item. From 1238 it is £60.

Trade increased to £14/year from 1226 (sublesser source), £15 from 1227. Plus 30 (to £45) from 1245 due to the tradeposts

Production of vellum £5/year from 1225 (ReAn item)

Covenant currently running a surplus of £4/year (1238-40) after many years with a deficit (£2.7 per year).

1241-48

The same annual account is assumed for every year: Finance1245.

Text Per Year Amount Comment
Incoming balance 947
Regular income 180
Extraordinary income 300 Vampire loot
Investments
Net Expenses -230
Net Income -50 -400
Stocks Winter 1249 847

1238-40

The same spreadsheet for these three years.
It seems that cost savings have been ignored for some years, but also travel costs and the like seem to have been forgotten. We assume that errors even out, and round the numbers.

Text Per Year Amount Comment
Incoming balance 935.35
Regular income 180.00 540
Extraordinary income
Investments
Net Expenses -176 -528.35
Stocks Winter 1241 947

1237

Text Amount Comment
Incoming balance 938.05
Regular income 180.00
Extraordinary income
Investments
Expenses -182.70
Stocks Winter 1220 935.35

1236

Text Amount Comment
Incoming balance 970.75
Regular income 150.00
Extraordinary income
Investments
Expenses -182.70
Stocks Winter 1220 938.05

1235

Text Amount Comment
Incoming balance 1003.45
Regular income 150.00
Extraordinary income
Investments
Expenses -182.70
Stocks Winter 1220 970.75

1234

Text Amount Comment
Incoming balance 1007.15
Regular income 179.00
Extraordinary income
Investments
Expenses -182.70
Stocks Winter 1220 1003.45

1233

Text Amount Comment
Incoming balance 1013.85
Regular income 178.00
Extraordinary income
Investments
Expenses -183.70
Stocks Winter 1220 1007.15

1232

Text Amount Comment
Incoming balance 1019.55
Regular income 177.00
Extraordinary income
Investments
Expenses -182.70
Stocks Winter 1220 1013.85

1231

Text Amount Comment
Incoming balance 988.75
Regular income 176.00
Extraordinary income
Investments
Expenses -145.20
Stocks Winter 1220 1019.55

1230

Text Amount Comment
Incoming balance 964.70
Regular income 175.00
Extraordinary income
Investments
Expenses -150.95
Stocks Winter 1220 988.75

1229

Text Amount Comment
Incoming balance 967.40
Regular income 174.00
Extraordinary income
Investments
Expenses -176.70
Stocks Winter 1220 964.70

1228

Text Amount Comment
Incoming balance 971.10
Regular income 173.00
Extraordinary income
Investments
Expenses -176.70
Stocks Winter 1220 967.40

1227

Text Amount Comment
Incoming balance 975.8
Regular income 172.00
Extraordinary income
Investments
Expenses -176.70
Stocks Winter 1220 971.10

1226

Text Amount Comment
Incoming balance 1009.15
Regular income 170
Extraordinary income -7.2 Eogan’s wedding feast, Norse Fair and Hermetic Fair
Investments
Expenses -196.15
Stocks Winter 1220 975.8

1225

Text Amount Comment
Incoming balance 1025.15
Regular income 168
Extraordinary income
Investments
Expenses -183.8
Stocks Winter 1220 1009.35

1224

Text Amount Comment
Incoming balance 1035.95
Regular income 163
Extraordinary income
Investments
Expenses -173.8
Stocks Winter 1220 1025.15

1223

  • Spreadsheet

  • The ReTe item crafted by Cieran increased the yield of the Copper mine by £10 per year.

Text Amount Comment
Incoming balance 1058.75
Regular income 163
Extraordinary income
Investments
Expenses -185.8
Stocks Winter 1220 1035.95

1222

  • Spreadsheet

  • The ReTe item crafted by Cieran increased the yield of the Copper mine by £10 per year. This was applied for half a year giving an increase of £5.

Text Amount Comment
Incoming balance 1073
Regular income 158
Extraordinary income
Investments
Expenses -170.05
Stocks Winter 1220 1058.75

1221

  • Spreadsheet

  • The loot from the Barrow of the undead gave approximately £500, less 25% share paid to the Lord of Clonmacnoise and 10% donation to the Church giving an increase of £325 to the Covenant accounts. 1 Pound 7 shilling spent on Classic Greek language book.

Text Amount Comment
Incoming balance 761.8
Regular income 153
Extraordinary income 375
Investments
Expenses -166.3
Stocks Winter 1220 1073

1220

Text Amount Comment
Incoming balance 767
Regular income 153
Extraordinary income
Investments
Expenses -158.2
Stocks Winter 1220 761.8

1219

  • Spreadsheet
  • The loot from the dragon in Nenagh gave £201, less the share of £12 paid to the mercenaries. This is counted as a pure silver income, assuming that, in the long run, the silverware, jewellery, and garments will save costs by replacing necessary purchases whether for consumption or for gifts.
Text Amount Comment
Incoming balance 599
Regular income 153
Extraordinary income 189
Investments
Expenses -174
Stocks Winter 1220 767

1218

  • Spreadsheet
  • Richard joined the covenant with his mercenaries, but they are assumed to be self-sufficient, and they are therefore not included in the accounts.
Text Amount Comment
Incoming balance 604
Regular income 153
Extraordinary income
Investments
Expenses -158
Stocks Winter 1219 599

1217

Text Amount Comment
Incoming balance 720
Regular income 140
Extraordinary income 5 From the cattle raid
Investments -100 Setting up the merchant business
Expenses -161
Stocks Winter 1218 604