Finances

Current Wealth

TOTAL CASH ON HAND 340

Residents

Resident Number Points Notes Magi 5 50 - Companions 6 30 5 companions and 1 apprentice Specialists 5 15 ???? Craftsmen 5 15 ???? Dependents 10 20 Mostly children Fighting Grogs 15 30 5 shield grogs; 10 other fighting grogs Laborers 0 0 - Servants 32 64 5 servants to the magi; 5 lab assistants; 22 others Teamsters 23 46 - Horses 5 5 - TOTAL 100 275

Costs

Item Cost Savings Final Cost Notes Buildings 27.5 ??? 27.5 ???? Consumables 55 ??? 55 ???? Inflation 0 0 0 - Laboratories 30 ??? 30 ???? Provisions 137.5 ??? 137.5 ???? Tithes 85 0 85 - Wages 82.5 0 82.5 Half-again wages Weapons & Armor 4 0 4 - Writing Materials 20 ??? 20 ???? TOTAL 441.5 ??? 441.5

Income Source

Harbor Fees: 850 MP/year

TOTAL INCOME 850 TOTAL OUTLAY 441.5 YEARLY EXCESS 358.5