Here are the estimated calculations I made last week. This presumes that Kesara has moved, Michaela has gauntleted, and Vocis has moved to Sa Dragonera (something I talked about a while ago, and it saves us at least 5£)
[size=125]Mundane Finances[/size]
Gross Income 1700£
Costs 970.4£
Net Income 729.6£
Income Sources
Salt Mines, Typical, 100£
Mercere Banking, Typical, 100£
Agriculture, Greater, 250£
Rents, Greater, 250£
Silver, Legendary, 1000£
Total: 1700£
Expenditure
Inhabitant Points: Combined Grand Total of 435 points
Arans
10 times six magi equals 60
5 times seven Companions equals 35
1 times four Familiars equals 4
3 times six Specialists equals 18
2 times fifteen Soldiers equals 30
2 times eleven Important Covenfolk equals 22
1 times six Important/Magical Animals equals 6
Subtotal: forty-three people & nine animals/familiars or 185 points
2 times seventy Staff equals 140 (37 Servants, 18 Teamsters, 15 Laborers/Employees)
Grand Total 325 points for one-hundred-nine people and nine familiars/animals
Sa Dragonera
5 times six magi equals 30
3 times two Companions equals 6
1 times four Familiars equals 4
2 times ten Specialists equals 20
1 times eighteen Soldiers equals 15
1 times eight Important Covenfolk equals 8
Subtotal: thirty-five people & four familiars 83
1 times thirty-five Staff equals 35 (17 Servants, 8 Teamsters, 10 Laborers/Employees)
Grand Total: 116 points for sixty-seven people and familiars
Annual Expenses: 970.4£
Base Total 983.4£
Savings 92£
Subtotal 881£
Additional Expenses 79£
Grand Total 970.4£
Buildings: 55.3£
Base 44.3£
Boons 11£
Consumables: 89£
Inflation: stable
Laboratories: 64.5£
Carmen 12.5£ (Upkeep +5, 2.5£owed)
Arachne 6£ (Upkeep +3)
Solomon 19£ (Upkeep +7, 9£ owed)
Vocis 1.5£ (Upkeep +1)
Vibria 1£ (Upkeep +0)
Fleur 1.5£ (Upkeep +1)
Roberto 10£ (Upkeep +4)
Lucas 3£ (Upkeep +2)
Acutus 3£ (Upkeep +7, 25£ owed)
Antoine 3£ (Upkeep +6, 18£ owed, subsidized)
Fredrika 1£ (Upkeep 0)
Guiverna 3£ (Upkeep +4, 7£ owed)
((Master/Pontifex: up to 10£ plus half over that))
((Journeyman: up to 3£))
Provisions: 221.5£
Wages: 528.6£
Double Base 438.6£
Double Soldiers 60£
30£ Pension Fund
[b]Armaments & Equipment: 10£
3200 points of Arms, Armor, and Equipment
Writing Materials: 24£
twelve magi, twelve scribes/clerks
Savings: -92£
-10£ twenty Laborers/Employees
-36£ twelve Common Specialists
-36£ four Rare Specialists
Additional Expenses
170£ Tithes, Tributes, Taxes, & Donations
9£ Miscellaneous
So any scribe or clerk using more than 1£ will get noticed, and if more than 2£ there will be an investigation.