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.