Ruler: Grandmarshall Lord Taran Soothra
Religious Ruler: Cardinal Rahasia Al'Vere
City Spell: Sword of Love, Breath of Khalak
Weapons Trade through the Church of Ishtar
Trade and Accounts of Babylon from YR 1
Assets | ||
Starting Funds | Greyhawk City | 75000 |
Great Kingdom/Chathold | 37000 | |
Furyundy/year | 200000 | |
Taran’s share of battlefield treasure | 100000 | |
Greyhawk every year for 10 years | 200000 | |
Taran—funds from Furyundy and Theocracy | 150000 | |
dwarves, no more investments | 400000 | |
Theocracy | 50000 | |
Church of Ishtar—gold, platinum, gems, jewelry | 2336900 | |
Income | Greyhawk and Chathold trade-month 1 | 176000 |
Avalon trade (silence grenades)-month 1 | 45000 | |
dwarven labor-month 1 | 32000 | |
profits from Athtar’s trade-month 1 | 10000 | |
dwarven labor (Furyundy)-month 1 | 20000 | |
dwarven goods bridges-month 1 | 4000 | |
Furyundy bridges-month 1 | 2000 | |
Chathold bridges-month 1 | 370 | |
Greyhawk bridges-month 1 | 750 | |
stone (Furyundy)-month 1 | 300000 | |
stone-month 2 | 352000 | |
Bridges month 2 | 10000 | |
stone-month 3 | 360000 | |
Bridges month 3 | 5000 | |
stone-month 4 | 450000 | |
Bridges month 4 | 80000 | |
stone (+30%)-month 5 | 585000 | |
Bridges month 5 | 136000 | |
stone (+40%)-month 6 | 819000 | |
Bridges month 6 | 149000 | |
fines collected by Verad 6 months | 10000 | |
taxes 6 months | 3700 | |
Magic weapons profits-year 1 | 1579400 | |
Stone mining (up to 18250 tons) per year-year 1 | 286000 | |
Anti-Magic Glass trade per year-year 1 | 30000 | |
Bridge Income 10% total income (149,000/mo.)-year 1 | 178800 | |
Bridge Tolls (10 sp/person) roll each year | 4000 | |
Head tax 1sp per capita/mo.-year 1 | 85080 | |
Trade tax .5% of trade/month | 10000 | |
Sword permit | 10000 | |
Pig Trade | 10000 | |
Donations to Church | Kegumi | 10000 |
Kingu-month 2 | 100000 | |
Starrider | 30000 | |
Chathold> | 10000 | |
Gorkin | 734000 | |
Thromill | 100000 | |
Taran | 60000 | |
Gambling | 150000 | |
Jim | 300000 | |
Finerio | 30000 | |
General Stradd | 60000 | |
Cothlin | 625000 | |
Aabare | 10000 | |
Umi | 35000 | |
Wedding | 200000 | |
Church Income | Prostitutes-month 3 | 4000 |
Prostitutes-month 4 | 16500 | |
Tovag pilgrimages-year 1 | 100000 | |
Tithe-year 1 | 5000 | |
Conquest | Drow adventure | 48000 |
Calidnae treasure | 48000 | |
Khalak of Tyr | 200000 | |
Khalak of Tyr gems and precious metals | 180000 | |
five 2000gp gems | 10000 | |
Liches | 163000 | |
Total Assets | Total-year 1 | 12,520,500 |
Expenses | Gateways to Elemental Planes (all but water gateway are paid for by Sultan’s School)-year 1 | 992000 |
Armies of 12000 at 20000/mo. x 12-year 1 | 240000 | |
Government costs (10% of population)-year 1 | 14140 | |
Clerics of Gibbel (10 high priests)-year 1 | 400000 | |
Lion upkeep (7 gp/mo. x 104)-year 1 | 8736 | |
Horses upkeep (2.8 gp/mo. x 660)-year 1 | 22176 | |
Repairs (.1% cost of building/year)-year 1 | 12000 | |
Anti-magic glass for city-year 1 | 10000 | |
Training for knights and army (10% of cost of army)-year 1 | 24000 | |
Crime-year 1 | 13000 | |
Tithe-year 1 | 0 | |
Other Costs | Books | 100000 |
Catapults | 250 | |
Wages for Faith (0 level) | 5000 | |
Painting of Taran at Tyr with aura from Cothlin | 100000 | |
Painting “factor 2D, 21” | 100000 | |
Bought, brought horses | 92200 | |
ID potions | 2200 | |
Damage from sandworms | 10000 | |
+1 non-magical weapons | 20000 | |
Bards to advertise | 40000 | |
Tapestries of daemon battle | 70000 | |
Stiletto Jim appraisal NWP | 10000 | |
Telepathy badge 1/day | 50000 | |
5 iron golems | 200000 | |
Total Expenses | Expenses-year 1 (excluding general construction costs) | 2,535,702 |
Net Assets | Year One | 9,984,798 |