Revision 2cb1f561504cda31580f075a5b6c4ea3cacdefd8 (click the page title to view the current version)
Finances at Oculus Outpost
1225
Category | Count | Points | Total | Comment |
---|---|---|---|---|
Magi | 4 | 5pts | 20pts | Jenico of Verditius ; Artal ex Bjornaer ; Andreas of Jerbiton ; Basilus of Bonisagus. |
Companions | 2 | 3pts | 6pts | Gesche (literate, warrior), Werner |
Specialists/Craftsmen | 10 | 2pts | 20pts | Blacksmith ; Luciano the Forge Companion ; Talpa (literate); Claas (literate) Gertrude (literate); Siemer (warrior); Ingraham ; Angelhart (warrior); Volkert (counted as servant); Lerke (warrior); |
Veteran soldiers | 10 | 2pts | 20pts | Virtue. Add wages |
Total | 26 | 64pts | Excluding Volkert | |
Servants | 13 | 1pt | 13pts | 77 points including Volkert |
Teamsters | 8 | 1pt | 8pts | 85 points total |
Grand Total | 47 | 85pts | Excluding Volkert |
- Laboratories 55 points
- Artal has a lab with 0 upkeep, the others have +1 upkeep (dedicated building) x
- Assume light use (one season or less per year) so multiplying by 0.5
- This gives 27½ points, rounded to £3
- Does anyone use it more than one season in a year?
- Weapons Total of 4 Warriors (Siemer, Gesche,
Angelhart, Lerke)
- The ten veterans pay for their own out of their wages
- 160 points (£½) is probably more than enough, but please make a note of the equipment used for each character
- Total of literate characters (4+1+3=) 8 (four Magi, Gesche, Claas, Talpa, Gertrude)
- Wages for the veteran soldiers £10
Expenditure | Calculation | Total | Remark |
---|---|---|---|
Inhabitant costs | £1 per pt inhabitants | £85 | Includes Provisions, buildings, wages etc. |
Weapons | £½ | Approximate, not including the veteran soldiers who pay for their own | |
Writing materials | £1 per literate | £8 | |
Laboratories | £1 per ten points of labs | £3 | See above |
Veteran (Wages) | £10 | ||
Pound of Enumerus | £1 | ||
Cost saving | less £3 | Blacksmith, approximate and capped | |
Total | £104½ |
Stock | Income | Expenditure | New stock | |
---|---|---|---|---|
1225 | £100 | £100 | £104½ | £95½ |
1226 | £95½ | £100 | ||
1227 | £150 | |||
1228 | £200 |
Notes
- The mother covenant has born all the construction costs, including lab equipment
- Most of the construction took place in 1224, and the chapter house only has an independent economy from 1225.
- There is equipment for one additional lab, intended for Serapis but not yet installed
- The mine starts generating income in 1227 and reaches full capacity in 1228.
Characters omitted
- Serapis of Guernicus staying behind in Lübeck
- Jeppe own household in Stockholm (wealthy)
- Antoni own household (wealthy)
- Jaspar sailing in the Baltic; staying elsewhere
- Honeystocker Andreas and Ilse’s badger friend