New Kolland and Tholl Votar 2.0
by AozTrying to get back to the numbers again.
micky wrote: New Kolland’s Monthly Financial Ledger (figures from 1014 AC) Main resources: 1 vegetable (mushroom and fungus), 1 animal (subterranean animals and monsters)
Above Ground
2 hexes: forest, rural; pop. 600; tax 60 dc
3 hexes: swamp; rural; pop. 950; tax 95 dc
16 hex: mountains, borderland; pop. 550; tax 27.5 dc
6 hexes: mountains, river; borderland; pop. 450; tax 22.5 dc
6 hexes: Badlands, borderland; pop. 1750; tax 87.5 dc
2 hexes: Badlands, river; borderland; pop. 850; tax 42.5 dcBelow Ground
35 hexes: stone caverns; rural; pop. 1950; tax 195 dc
11 hexes: fungal forest; rural; pop. 850; tax 85 dc
20 hexes: fungal forest, river; rural; pop. 1500; tax 150 dc
19 hexes: sand beaches; borderland; pop. 80; tax 4 dcUdhgar: large town; pop. 8350; tax 3340 dc
Lower Rattaya: small town; pop. 1800; tax 540 dcTotal population: 8350 large towns, 1800 small towns/suburban, 5855 villages/rural, 3675 borderland
Tax Income: 4649 dc
Resource Income: 13,947.8 dc
Standard Income: 21,674 dc
Economic Activity Income: 8,128 dc (108,370 dc)Council Tax: 9,679.8 dc
Net Cash: 17,045 dc
Overhead (65%): 11,079.3 dc
Available Cash: 5965.7 dcWith 320,700 XP/year, in 7 years (1013-1020) Kol XIV could have gained up to 2,244,900 XP rising from
Kobold E10 to Kobold EW19 on dominion XP alone (but by the rules EW17 as he can gain no more than 1
level per year with just dominion XP).Alternate (tax only): 55,788 XP/year
Aoz wrote:
I had to get Tholl Votar down with new miner's wages before I forget.Tholl Votar AC 1018
Populations
Human: 7,858
Lizardman: 173
troglodyte: 286
shadow elf: 200
kobolds: 3449
goblins: 1988
hobgoblin: 840
Dark faeries (red caps to hags): 162
were-creatures: 246 (Large % of goblin were-bats, used as messengers)
other: 1754 (from bugbears to giants to harpies to myconids)
Total population: 16,956Intelligent Undead: 60
undead and guardians (not counted): 3600
__________________________________________________________________________________________________________________Miner's Wage
Miners get 4 dc per month
Food and transport to and from mine site all provided
At 20% Tax
Miner makes 48 dc per year
Tholl Votar
_________________________________________________________________________________________________________________Type........................................... Income/month.....................Lifestyle/month.........Taxes/month.........Profit/month
70% Miners.......................................4 dc.................................... 2 dc...................... 8 sp ................... 1 dc 2 sp
_________________________________________________________________________________________________________________
Tholl Votar
Job Break down of population:
70% Miners
2% Spellcaster (wizards to shaman to spellcasting creatures)
3% Guards (and rogues)
8% Business and Entertainment
10% children and Diplomats
7% Caregivers (All get part time work: cooking to mending clothing. A few part time cooks make more than the Miners.)
Aoz wrote:
To figure out the gold, silver, copper and gemstones from the mine. I got out my pdf copy of AD&D dungeoneers survival guide:
dungeoneers survival guide page 48 starting on that page all about mines.
For example, a copper mine with a rating of 200 cp means that a single miner working the mine for a week produces a pile of ore that yields a grand total of 200 cp.
smelting 1d10 (5) 50% pure or divide by 2
I went with 1d10 (Average roll 5)
This would be
350 cp per week: copper / 14 gold per month/ 7 gp after smelting
300 sp after melting silver / 120 gp per month/ 60 gp after smelting
200 GP after melting gold / 800 gp per month/ 400 gp after smelting
I took out gemstones threw off numbers to much. (7000 gp per month)All copper+ silver+ gold then divided by 3 = 155 dc per month per miner (dc for the mining company or Kol)
11K miner x 155 = 1,705,000*
*This does not include cave ins, monsters, or thieves/bandits/raiders. - 20% reduction from events
1,705,000 minus 20% = 1,364,000 dc per month from the Kol's mines
Separate from the Economic Activity Income.
_____________________________________________________________Optional and up to Uber Micky:
Pure gold: 11k x 400 gp then -20% = 3,520,000 dc per month from all gold mines of Kol
or
copper+ silver+ gold+ Gems the divide by 4= (1,866 dc)
11K miner x 1866 dc then -20% from events = 16,420,800 ** per month (gems include) Kol mines** This is why I left the gems out of my first calculation. If Kol's mines are making 16m dc per month or 197 million dc per year... :shock: :o
[At these prices I would raise miner pay a bit]
Zoa Kram will help run the Vras Kor Nen Nadarog and work on expanding business. Making coin in every way possible for New Kolland, Tholl Votar and Aozy Markov.
New Kolland and Tholl Votar expanded exports ores, mushrooms, unique mounts, spell scrolls, Thunder Grog, Kolland Water (clean water from the Broken Lands), unique paints, phosphorescent ink from fungus, giant slugs, herbal medicines, lava glass, obsidian furniture to carvings, perfumes, skin care products, spiced jerky: Muul'dac Lhaagec, potions, stone sculptures, spider silk textiles, gemstones, underground animals to creatures, all types of fungus, slimes, oozes and components.
Tholl Votar gives guided tours to spelunking to Kol Club's Lava Mud Spa, spells, Youth "Treatment" and culinary experiences.
Miners will get a place in town, water, Fungus Soup, transport to and from the mine and wage of 4 dc per month. Zoa Kram will not tolerate any citizen from a commoner or even an intelligent spider (his skin will still crawl) being turned into a slave and will use his full magic might to correct the problem. Even if he has to wipe out a whole clan of Hill giants to make his point.
Total population in New Kolland 1018-1020 AC about 32,000 to 48,000 I will use 40K total population for math
Vras Kor Nen Nadarog
Miners get 4 dc per month
Miner makes 48 dc per year
Numbers used are 40K population for visiting humanoids and monsters.
Dance Hall Income (gp/week)
400
average income 2d4 x 40 x 40
Dancing Hall
Basic 4 sp/hr.
Exotic . 15 sp/hr.
New style 30 sp/hr.
Multiple dancers 10% surcharge*
*above the normal per person fee
8000 dc per week
Gambling:
60 different types (20 each)
Average income per week
Odds making: ld6 x 25x 20
Numbers: 2d4 x 20 x 20
Other**: ldlO x 20 x 20
**Card, dice, race even fight clubs.
1,750+ 2,000 + 2,200 = 5,950 dc per week
Loansharking:
30 (20% per week interest)
Average income per week
2d4 x 15 x 30
2,250 dc per week
Underground Market (Still controlled by the Company 100% legal) +
[Half price of Company Store | Still X2 normal price]
Average weekly income
2d4 x 40 x 40
8000 dc per week
Protection Fee
[Protects verse Monsters, Miners, thieves and Zoa's undead]
"Will Raid nearby enemies of Kol "monsters and other humaniods"
plus a few other "questionable activities"
Average income per week
2d4x 10 x 80
4,000 dc per week
16,000 dc per month
192,000 dc per year
8000 dc per week + 5,950 dc per week + 2,250 dc per week + 8000 dc per week+ 4,000 dc per week equals 21,000 dc per week
84,000 per month
1,008,000 dc per year
Payout to the miner and workers (use 12K x 48 dc per year): 576,000 dc per year
Vras Kor Nen Nadarog yearly income 432,000 before taxes [about half after taxes, fees and expenses: 216K dc per year]
10 Elder Undead (Elder Board Members): 50% split amoung them (108,000 dc donated to Zoa Kram)
Director of the Board: (Kol, Zoa, Synn, Malachie and the Copper Dragon: Cybrikain) : Each gets 10% (50% total) or 21K dc each per year.
Elders get 1 vote each and Directors get 2 votes each.
I went with the lesser dc option for Kol's Mine: 1,705,000 minus 20% = 1,364,000 dc per month from the Kol's mines or 16,368,000 dc per year (All miners and most worker wages are covered by Vras Kor Nen Nadarog.
micky wrote:
Tax Income: 4649 dc
Resource Income: 13,947.8 dc
Standard Income: 21,674 dc
Economic Activity Income: 8,128 dc (108,370 dc)Council Tax: 9,679.8 dc
Net Cash: 17,045 dc
Overhead (65%): 11,079.3 dc
Available Cash: 5965.7 dc