Sales Ledger
Entry 1:
- Date: 3rd of Sunfire, 800
- Price: 12k Gold Coins
- Slave: Erevan
- Skills/Attributes: Expert navigator with a keen sense for celestial navigation; resistant to sea sickness and storm magic.
- New Owner(s):
Redacted - Notes: Private transaction.
Entry 2:
- Date: 1st of Skyfire, 800
- Price: 14.2k Gold Coins
- Slave: Kaela
- Skills/Attributes: Master potter with a unique clay that retains enchantments; immune to certain earth-based spells.
- New Owner(s):
Redacted - Notes: Kaela’s immunity suggests a hidden power within the clay she uses.
Entry 3:
- Date: 1st of Skyfire, 800
- Price: 14.2k Gold Coins
- Slave: Zephyra
- Skills/Attributes: Gifted musician with the ability to cast calming spells through her melodies.
- New Owner(s):
Redacted - Notes: None
Entry 4:
- Date: 2nd of Skyfire, 800
- Price: 9.3k Gold Coins
- Slave: Darius
- Skills/Attributes: Skilled craftsman with an uncanny ability to repair magical items; resistant to arcane locks.
- New Owner(s):
Redacted - Notes: None
Entry 5:
- Date: 3rd of Skyfire, 800
- Price: 16.1k Gold Coins
- Slave: Lyra
- Skills/Attributes: Possesses the ability to speak with animals and plants; has a deep connection with nature.
- New Owner(s):
Redacted - Notes: None
Entry 6:
- Date: 3rd of Skyfire, 800
- Price: 16.1k Gold Coins
- Slave: Tegan
- Skills/Attributes: Exceptional blacksmith with the secret to a stronger steel alloy.
- New Owner(s):
Redacted - Notes: None
Entry 7:
- Date: 6th of Skyfire, 800
- Price: 14.2k Gold Coins
- Slave: Nessa
- Skills/Attributes: Healer with the ability to use herbs to enhance natural healing properties; immune to certain disease spells.
- New Owner(s):
Redacted - Notes: None
Entry 8:
- Date: 12th of Skyfire, 800
- Price: 14k Gold Coins
- Slave: Orin
- Skills/Attributes: Knowledgeable alchemist with the formula for a potion that can temporarily enhance strength and agility.
- New Owner(s):
Redacted - Notes: None
Entry 9:
- Date: 10th of Sunfire, 800
- Price: 10k Gold Coins
- Slave: Jorah
- Skills/Attributes: Maid
- New Owner(s):
Redacted - Notes: None
Health and Wellness Report
Erevan’s Report - 3rd of Sunfire, 800
Name: Erevan
Position: Expert Navigator
Health Status: In excellent health. His resistance to sea sickness and storm magic has proven invaluable during long voyages. Erevan’s keen sense for celestial navigation has been maintained with regular observation of the stars and physical fitness routines to ensure his eyesight and overall wellbeing are optimal for his duties.
Wellbeing Assessment: Erevan exhibits high levels of mental resilience, likely due to his mastery over the elements during navigational challenges. His ability to remain composed under pressure is a testament to his emotional and psychological fortitude. Recommendations: Continue with regular health checks to monitor resistance to sea-related maladies and maintain celestial navigation training regimen.
Kaela’s Report - 5th of Starfrost, 800
Name: Kaela
Profession: Master Potter
Health Status: Kaela’s unique affinity with a specific type of clay allows for the creation of pottery that can hold enchantments. This connection to her materials may contribute to her overall vitality and focus. She has shown no signs of weakness against earth-based spells, which suggests a natural immunity or a protective enchantment inherent to her craft.
Wellbeing Assessment: Kaela’s work is not only her livelihood but also her passion. Her dedication to her craft appears to support her mental health positively. Recommendations: Monitor for any signs of strain related to her physical work with clay, and ensure she maintains a balanced lifestyle to prevent burnout. Encourage regular interaction with the community to foster social wellbeing.
Zephyra’s Report - 10th of Starfrost, 800
Name: Zephyra
Vocation: Gifted Musician
Health Status: Zephyra is in good health, with no known ailments that affect her ability to perform musically. Her melodies have a soothing effect on listeners and herself, which could contribute to her emotional and mental wellbeing. The calming spells she weaves into her music have been observed to aid in the healing process for others.
Wellbeing Assessment: Zephyra’s music seems to be a source of joy and relaxation not only for the community but also for herself. Her ability to use music therapeutically may indicate a deep connection with her art form, which is beneficial for her psychological health. Recommendations: Support Zephyra in continuing to hone her musical talents and explore opportunities for her music to be used in healing contexts.
Darius’s Report - 22nd of Starfrost, 800
Name: Darius
Occupation: Skilled Craftsman
Health Status: Darius is in good health with a remarkable ability to repair magical items. His resistance to arcane locks suggests a natural or learned affinity for the arcane arts. Regular interaction with magical objects may keep his senses sharp and his knowledge of their workings extensive.
Wellbeing Assessment: Darius’s craftsmanship not only contributes to the community’s wellbeing by providing essential repairs but also likely enhances his own sense of purpose and satisfaction. His skill set is vital, and his health appears robust, with no immediate concerns. Recommendations: Encourage Darius to maintain a diversified range of crafting to avoid overuse of specific skills and to keep his mind engaged.
Lyra’s Report - 22nd of Starfrost, 800
Name: Lyra
Role: Communicator with Nature
Health Status: Lyra is in excellent health, with a unique ability to speak with animals and plants. Her deep connection with nature suggests a harmonious relationship between her wellbeing and the natural world around her. This symbiotic bond may enhance her physical and mental health.
Wellbeing Assessment: Lyra’s empathetic abilities allow her to understand and communicate with the environment, which likely contributes to her emotional resilience. Regular interaction with nature keeps her mind and body engaged in a positive and healthy manner. Recommendations: Continue to support Lyra’s connection with nature and encourage her to share her knowledge through teaching or mentorship roles.
Tegan’s Report - 30th of Starfrost, 800
Name: Tegan
Vocation: Blacksmith
Health Status: Tegan is in good health, with a secret recipe for a stronger steel alloy that has proven effective in creating durable and resilient weapons and tools. His physical demands as a blacksmith require vigilant attention to his musculoskeletal health.
Wellbeing Assessment: Tegan’s dedication to his craft is evident, and the satisfaction derived from his work likely contributes positively to his mental wellbeing. The secret nature of his alloy may also mean that he must be cautious about exposing his techniques or recipes, which could affect his social and emotional health. Recommendations: Monitor Tegan for signs of overexertion or strain from his work and provide him with ergonomic tools and regular breaks to prevent injury. Encourage him to engage in social activities to maintain a balanced wellbeing.
Nessa’s Report - 36th of Starfrost, 800
Name: Nessa
Role: Healer
Health Status: Nessa is in excellent health with an impressive ability to enhance natural healing properties using herbs. Her immunity to certain disease spells is a significant advantage for her role as a healer. Regular exposure to various medicinal plants may support her wellbeing.
Wellbeing Assessment: As a healer, Nessa’s emotional health is crucial; her empathetic nature allows her to provide care and comfort to those in need. Her ability to heal may also be self-applicable, which is beneficial for her own health maintenance. Recommendations: Ensure Nessa has access to a diverse range of herbs and continues to expand her knowledge of healing properties. Monitor for signs of compassion fatigue or burnout due to the demanding nature of her role.
Orin’s Report - 6th of Skyfire, 800
Name: Orin
Position: Alchemist
Health Status: Orin is in good health, with a potion that can temporarily enhance strength and agility. His knowledge of alchemy requires a keen mind and a careful hand, which likely keeps him mentally active. The physical demands of his craft may necessitate ergonomic considerations.
Wellbeing Assessment: Orin’s work as an alchemist is both intellectually stimulating and beneficial to the community. His ability to enhance physical abilities with potions suggests a deep understanding of both medicine and human physiology. Recommendations: Provide support for Orin to manage any repetitive strain from his alchemical work. Encourage him to share his knowledge through teaching or apprenticeship programs to foster community resilience.
Financial Report
Revised Financial Record for the Year 800
Income
- Sunfire Total: 174,300
- 1st (14,200 Gold Coins received)
- 3rd (12,000 Gold Coins received)
- 4th (14,000 Gold Coins received)
- 6th (17,000 Gold Coins received)
- 12th (9,300 Gold Coins received)
- 15th (7,500 Gold Coins received)
- 17th (11,900 Gold Coins received)
- 21st (13,400 Gold Coins received)
- 23rd (8,500 Gold Coins received)
- 24th (9,300 Gold Coins received)
- 26th (11,900 Gold Coins received)
- 28th (13,400 Gold Coins received)
- 29th (8,600 Gold Coins received)
- 30th (9,300 Gold Coins received)
- 30th (14,000 Gold Coins received)
- Sunshadow Total: 147,800
- 1st (17,000 Gold Coins received)
- 3rd (20,000 Gold Coins received)
- 2nd (6,800 Gold Coins received)
- 2nd (6,800 Gold Coins received)
- 3rd (6,800 Gold Coins received)
- 12th (20,000 Gold Coins received)
- 15th (20,000 Gold Coins received)
- 16th (12,000 Gold Coins received)
- 18th (17,000 Gold Coins received)
- 21st (10,700 Gold Coins received)
- 24th (10,700 Gold Coins received)
- Starfrost Total: 152,000
- 2nd (14,000 Gold Coins received)
- 2nd (14,000 Gold Coins received)
- 3rd (22,500 Gold Coins received)
- 5th (16,000 Gold Coins received)
- 10th (11,000 Gold Coins received)
- 21st (10,700 Gold Coins received)
- 22nd (12,000 Gold Coins received)
- 22nd (13,600 Gold Coins received)
- 30th (18,200 Gold Coins received)
- 36th (20,000 Gold Coins received)
- Starlight Total: 52,500
- 1st (17,000 Gold Coins received)
- 2nd (12,900 Gold Coins received)
- 2nd (14,000 Gold Coins received)
- 16th (8,600 Gold Coins received)
- Skyfire Total: 224,100
- 1st (14,200 Gold Coins received)
- 1st (14,200 Gold Coins received)
- 2nd (9,300 Gold Coins received)
- 3rd (16,100 Gold Coins received)
- 3rd (16,100 Gold Coins received)
- 6th (14,200 Gold Coins received)
- 12th (14,000 Gold Coins received)
- Sunfire Total: 10,000
- 10th (10,000 Gold Coins received)
Total Income for the Year: 760,700 Gold Coins
Expenses
-
Rent: For 28 buildings at an average of 185 Gold Coins each per month.
- Total monthly rent: 5,180 Gold Coins (28 x 185)
- Annual rent: 51,800 Gold Coins (5,180 x 10)
-
Supplies and Materials:
- 10,624 Gold Coins per month (double from last year).
- Annual supplies: 101,248 Gold Coins (10,624 x 10)
-
Employee Salaries:
- Assuming each employee now receives 800 Silver Coins per month
- Total monthly employee salaries: 332,800 Silver Coins (416 x 800)
- Annual employee salaries: 3,328,000 Silver Coins (332,800 Gold Coins)
-
Appreciation:
- 2,000 Gold Coins per month. 8 People a month
- Total monthly appreciation: 16,000 Gold Coins (10,000 x 8)
- Annual appreciation: 160,000 Gold Coins (16,000 x 10)
-
Miscellaneous Expenses: We’ll increase this by 20% to account for the added complexity and potential additional costs associated with managing more buildings.
- 1,800 Gold Coins per month (20% increase from the previous amount).
- Annual miscellaneous: 18,000 Gold Coins (1,800 x 10)
Totals
Total Estimated Expenses for the Year with 28 Buildings:
51,800 + 101,248 + 332,800 + 160,000 + 18,000 = 645,848
Taxes
114,852 x 0.12 = 13,782
Net Profit/Loss for the Year with 28 Buildings:
Total Income - Total Expenses = Net Profit/Loss
760,700 Total Income - 645,848 Expenses - 13782 Taxes = 101,070