Legend of Ransera

Title/Name of Business: The Under-Forge
Business Type: Runeforging Manufactory
Items Sold: Services Provided:
Income
Base Income: 15gp World Mage (Runeforging)
Skill Bonus:
Apprentice 15gp x 1.5 = 22.5 gp,
Journeyman 22.5gp x 2 = 45 gp,
Expert 45gp x 2.5 = 112.5 gp/day
Total Income: 112.5 gp/day

Bonuses
Sales Bonus: 20%
Ingenuity/Creativity Bonus: 5%
Aardwalden is capable of producing highly desirable aesthetic or functional enchanted artifacts with the full breadth of elemental possibilities. Wealthy Solunarium nobility and military chapters are able to meet the demand of his supply. This is paired with his excellent skill at smithing and Elementalism allowing for him to fulfill most custom orders. The location of the business puts Aardwalden close to the largest supplier of Voidrillium Dragonshards in the known world.

Hired Employees
Hired NPCs Bonus: Journeyman +30% + Journeyman +30% = +60%

Costs
Hired NPCs Wages: 30gp + 30gp = 60gp/day
Journeyman 1: 10gp World Mage Base x 1.5 = 15gp, x 2 = 30gp/day.
Journeyman 2: 10gp World Mage Base x 1.5 = 15gp, x 2 = 30gp/day.

Assets

-3,500 gp, Magical Laboratory (Elaborate)
-3,000 gp, Common Area (Elaborate)
-3,000 gp, Storage (Luxurious)
-2,500 gp, Jewelcrafter's Toolkit
-2,000 gp, Smithy (Elaborate)
-2,000 gp, Shop (Elaborate)
-1,500 gp, Office (Elaborate)
-1,500 gp, Blacksmith's Toolkit
-1,200 gp (1 Acre, City Underground)

Debts: 19,200 gp to the Ministerium Fisci
Seasonal Interest Rate: 5%, 960gp SIRC

Total Income
Wages: 112.5 gp/day x 91 = 10,237.5 gp

Total Bonus: 10,237.5 x 1.85 = 18,939.375 gp
20% Sales Bonus
5% Ingenuity Bonus
60% Employee Bonus

Total Cost:
60 gp/day x 91 = 5,460 gp Employee Cost
960 gp SIRC

______
Income After Expenses: 12,519.375 gp

Description of Business: Aardwalden is a Runeforger skilled in Dwarven smithing, versed in archaic and odd philosophies on the craft. The Under-Forge will produce Runeforged Artifacts for Solunarians, their artists, their military, and their nobility, while exploring and broadening its capabilities between projects. Detailed filigree in dazzling otherworldly designs, armor of impeccable security, or weapons of frightful efficiency are the key products he will produce, interspersed with forays into arcane tutoring, Scrivening, and the sale of Lodestones where appropriate.

Link to Location Writeup in Community Development Forum: viewtopic.php?t=3671