Income sources
Cattle £100/year (typical source)
Copper mine Increased to £41/year (lesser source)
from 1226 + £10 with ReTe item
Trade increased to £14/year from 1226 (sublesser
source)
Production of vellum £5/year from 1225 (ReAn
item)
Covenant currently running a surplus of just over £11.3 per year.
1236
Incoming balance |
970.75 |
|
Regular income |
150.00 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-182.70 |
|
Stocks Winter 1220 |
938.05 |
|
1235
Incoming balance |
1003.45 |
|
Regular income |
150.00 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-182.70 |
|
Stocks Winter 1220 |
970.75 |
|
1234
Incoming balance |
1007.15 |
|
Regular income |
179.00 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-182.70 |
|
Stocks Winter 1220 |
1003.45 |
|
1233
Incoming balance |
1013.85 |
|
Regular income |
178.00 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-183.70 |
|
Stocks Winter 1220 |
1007.15 |
|
1232
Incoming balance |
1019.55 |
|
Regular income |
177.00 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-182.70 |
|
Stocks Winter 1220 |
1013.85 |
|
1231
Incoming balance |
988.75 |
|
Regular income |
176.00 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-145.20 |
|
Stocks Winter 1220 |
1019.55 |
|
1230
Incoming balance |
964.70 |
|
Regular income |
175.00 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-150.95 |
|
Stocks Winter 1220 |
988.75 |
|
1229
Incoming balance |
967.40 |
|
Regular income |
174.00 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-176.70 |
|
Stocks Winter 1220 |
964.70 |
|
1228
Incoming balance |
971.10 |
|
Regular income |
173.00 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-176.70 |
|
Stocks Winter 1220 |
967.40 |
|
1227
Incoming balance |
975.8 |
|
Regular income |
172.00 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-176.70 |
|
Stocks Winter 1220 |
971.10 |
|
1226
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
Incoming balance |
1025.15 |
|
Regular income |
168 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-183.8 |
|
Stocks Winter 1220 |
1009.35 |
|
1224
Incoming balance |
1035.95 |
|
Regular income |
163 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-173.8 |
|
Stocks Winter 1220 |
1025.15 |
|
1223
Incoming balance |
1058.75 |
|
Regular income |
163 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-185.8 |
|
Stocks Winter 1220 |
1035.95 |
|
1222
Incoming balance |
1073 |
|
Regular income |
158 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-170.05 |
|
Stocks Winter 1220 |
1058.75 |
|
1221
Incoming balance |
761.8 |
|
Regular income |
153 |
|
Extraordinary income |
375 |
|
Investments |
|
|
Expenses |
-166.3 |
|
Stocks Winter 1220 |
1073 |
|
1220
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.
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.
Incoming balance |
604 |
|
Regular income |
153 |
|
Extraordinary income |
|
|
Investments |
|
|
Expenses |
-158 |
|
Stocks Winter 1219 |
599 |
|
1217
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 |
|