[The Sanctuary] Ledger - Payroll & Sales

[Kavala]

. Notes on Salaries Salaries are set even at your skill levels. If you want a raise, see Kavala. You will get paid the salary Kavala negotiated with you when you took employment. You can automatically pay yourself at the end of each season. Let Kavala worry where the money is going to come from. She can always sell extra foals if her own salary won't cover the rest of the salaries in Sanctuary. Employees get free housing at The Sanctuary and their food is included. They are, of course, expected to pitch in with cooking, cleaning, and maintaining The Sanctuary. That includes gardening and food preservation... so brush up your skills! Kavala's own salary is tracked on her ledger and is no longer paid by the Oathmaster since she has paid off The Sanctuary and fully owns the facility. Instead, it is 'assumed' her aalary comes from healing and horse services. Employees must be ACTIVELY posting to multiple threads. Posting once in a while to one or two threads doesn't merit paying huge chunks of money out of Kavalas paycheck to support them in my opinion. Since Kavala is barely staying afloat with Sanc's employee expenses, I will no longer be paying people who aren't contributing to threads. If you are active, you'll get paid. If you are an alt of an alt and rarely post, you will not. If you are not in this ledger as getting paid then you can count your salary. If you are not in this ledger, do not count money that does not exist. Anyone can supplement their salary by having businesses off the side. These can be based out of Sanctuary or elsewhere but must be unrelated to Healing or Animal Husbandry that revolves around horses. For example, Raiha makes a Falconer salary rather than a healing salary and has a mews in Sanctuary. She can train and sell birds on the side out of the mews if she likes because it doesn't involve healing. I do not mind if Riki does the same with dogs or another player does the same with cats or other animals. But if Sanctuary fronts the money for the facility, then they need to be getting some profit out of it to pay for yours as the situation works with Raiha's mews. If players are inactive for more than two seasons without arrangements, they will be dropped off the staff list. The Sanctuary's Business Plan L4 Healer (includes vet. services and humanoid healing) - 72 gm / day Novice Level Healer = 12 gm / day Competent Level Healer = 18 gm / day Expert Level Healer = 36 gm / day Master Level Healer = 72 gm / day Add to this, 20% profit from goods/services for being a business owner = 14 gm / day Total Income = 84 gm / day Spring, Summer, Fall : 7,644 GM Winter: 7,728 GM Expenses: Spring 511 AV PC/NPC Name Status Title Salary Total Riki Stormheart Active Assistant 7 GM/Day 637 GM Mizuriel Dunbarrow Active Assistant 7 GM/Day 637 GM Raiha Active Falconer 14 GM/Day 1274 GM Aweston Denusk NPC Groom 7 GM/Day 637 GM Total: - 3185 GM in Payroll Sold Foals: +550 GM (Link) Sold Yearlings: + 700 GM (Link) Total Expense: - 1935 GM . Expenses: Summer 511 AV PC/NPC Name Status Title Salary Total Riki Stormheart Active Assistant 7 GM/Day 637 GM Raiha Active Falconer 14 GM/Day 1274 GM Aweston Denusk NPC Groom 7 GM/Day 637 GM Total: - 2548 in Payroll Expenses: Fall 511 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 637 GM Kadrath PC Kennel Master 7 GM/Day 637 GM Total Paid Out In Payroll: - 1274 Notes for Fall: Raiha officially takes over the Mews as a business. People not listed were too inactive to merit salaries for the season. Expenses: Winter 511 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 637 GM Kadrath PC Kennel Master 7 GM/Day 637 GM Total Paid Out In Payroll: - 1274 Expenses: Spring 512 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 637 GM Serrif PC Healer Assistant 7 GM/Day 637 GM Total Paid Out In Payroll: - 1274 Sanc Remodel Expenses : Bath: 1,000 Chicken House: 300 Kennels: 1,000 Private Quarters (Orange) 3,4,5,6: 4,000 GM Workroom Storage: 250 GM Sacred Circle: 1,000 GM Healing Clinic: 2,000 GM Mews: 300 GM Cow Barn: 1000 GM Patient/Guest Quarters: 800 GM 11, 550 total divided by half = 5775 12,414 to spend for Spring 5,775 ( 6,639 left) Expenses: Summer 512 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 637 GM Serrif PC Healer Assistant 7 GM/Day 637 GM Total Paid Out In Payroll: - 1274 Sanc Remodel Expenses : Still finishing threads with stuff that has been paid for in Spring. . Expenses: Fall 512 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 637 GM Vanator PC Armsmaster 7 GM 637 GM Gianne PC Riding Instructor 5 GM 455 GM Cadre Denusk NPC Cook 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Elem PC Healer 7 GM 637 GM Rhy PC Hunter 5 GM 455 GM Serrif PC Healer 7 GM/Day 637 GM Total Paid Out In Payroll: 4,095 GM Sanc Remodel Expenses : Broodmare Barn Foaling Barn Stallion Barn Boarding Barn Total: 24,000/2=12000 Goat & Pig Barns Total: 2,000/2=1000 Total Cost: 13,000 GM . Expenses: Spring 513 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 637 GM Vanator PC Armsmaster 7 GM 637 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 637 GM Dust PC Mewsmistress 7 GM 637 GM Tia'ara PC Cook/Dietician 7 GM 637 GM Total Paid Out In Payroll: 3,822 GM No Remodel Spring 513. . Expenses: Summer 513 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 637 GM Vanator PC Armsmaster 7 GM 637 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 637 GM Dust PC Mewsmistress 7 GM 637 GM Sybel PC Helper 5 GM 455 GM Total Paid Out In Payroll: 3,640 GM No Remodel Summer 513. . Expenses: Fall 513 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 637 GM Vanator PC Armsmaster 7 GM 637 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 637 GM Faryon PC Helper/Healer 7 GM 637 GM Caelum PC Healer L3 36 GM 3,276 GM Total Paid Out In Payroll: 6,461 GM No Remodel Fall 513. . Expenses: Winter 513 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Vanator PC Armsmaster 7 GM 637 GM Cadre Denusk NPC Cook/Housegirl 3 GM 276 GM Larik Denusk NPC Guard/Watch 4 GM 368 GM Chalce NPC Falconer 7 GM 644 GM Caelum PC Healer L3 36 GM 3,312 GM Lyn’nice PC Gardener 4 GM 368 GM Lysaea PC Groom/Guard 4 GM 368 GM Xira PC Courier/Guard 4 GM 368 GM Grace PC Groom 4 GM 368 GM Total Paid Out In Payroll: 7,360 GM Any remodels figured into Kavala's ledger. . Expenses: Spring 514 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Cadre Denusk NPC Cook/Housegirl 3 GM 276 GM Larik Denusk NPC Guard/Watch 4 GM 368 GM Chalce NPC Falconer 7 GM 644 GM Copper PC Kennels 4 GM 368 GM Lyn’nice PC Gardener 4 GM 368 GM Lysaea PC Groom/Guard 4 GM 368 GM Xira PC Courier/Guard 4 GM 368 GM Grace PC Groom 4 GM 368 GM Total Paid Out In Payroll: 3,772 GM Expenses: Summer 514 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Cadre Denusk NPC Cook/Housegirl 3 GM 276 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 644 GM Alyra PC Nanny 4 GM 364 GM Total Paid Out In Payroll: 2,292 GM Expenses: Fall 514 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 644 GM Asdar NPC Blacksmith 6 GM 546 GM Red NPC Gardener 3 GM 273 GM Cedar NPC Groom 1 GM 91 GM Rune NPC Groom 1 GM 91 GM Total Paid Out In Payroll: - 2,926 GM for Staff Income: Dog Liquidation + 8,015 GM - Straight to Remodel Debt Income: Foal Sales + 3,900 GM - Straight to Remodel Debt Income: Adult Horse Liquidation Sales + 26,400 - Straight to Remodel Debt Total Income after staff salaries: 35,389 GM Straight to Remodel Debt Remaining Debt - 2,926 GM (staff) and -411 (Remodel Overruns) = -3,337 GM remodel costs : Secondary Suite – 2,000 Private Quarters 7&8 – 2k Private Quarters 9&10 – 2k Private Quarters 11&12 – 2k 2 Broodmare Barns – 6K 2 Boarding Barns – 6K Mews – 300 Pool – 1K Veranda – 1,500 Greenhouse/orangery – 5,000 Kitchen – 1800 Mess hall – 500 Healing School – 2k Library 1,500 Dorms – 800 Meeting Hall – 1500 Total = 35,800 total 35,389 = -411 Expenses: Winter 514 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 644 GM Asdar NPC Blacksmith 6 GM 546 GM Red NPC Gardener 3 GM 273 GM Cedar NPC Groom 1 GM 91 GM Rune NPC Groom 1 GM 91 GM Total Paid Out In Payroll: - 2,926 GM for Staff Expenses: Spring 515 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 644 GM Asdar NPC Blacksmith 6 GM 546 GM Red NPC Gardener 3 GM 273 GM Cedar NPC Groom 1 GM 91 GM Rune NPC Groom 1 GM 91 GM Total Paid Out In Payroll: - 2,926 GM for Staff Expenses: Summer 515 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 644 GM Asdar NPC Blacksmith 6 GM 546 GM Red NPC Gardener 3 GM 273 GM Cedar NPC Groom 1 GM 91 GM Rune NPC Groom 1 GM 91 GM Total Paid Out In Payroll: - 2,926 GM for Staff Expenses: Fall 515 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 644 GM Asdar NPC Blacksmith 6 GM 546 GM Red NPC Gardener 3 GM 273 GM Cedar NPC Groom 1 GM 91 GM Rune NPC Groom 1 GM 91 GM Total Paid Out In Payroll: - 2,926 GM for Staff Expenses: Winter 515 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 644 GM Asdar NPC Blacksmith 6 GM 546 GM Red NPC Gardener 3 GM 273 GM Cedar NPC Groom 1 GM 91 GM Rune NPC Groom 1 GM 91 GM Total Paid Out In Payroll: - 2,926 GM for Staff Expenses: Spring 516 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 644 GM Asdar NPC Blacksmith 6 GM 546 GM Red NPC Gardener 3 GM 273 GM Cedar NPC Groom 1 GM 91 GM Rune NPC Groom 1 GM 91 GM Total Paid Out In Payroll: - 2,926 GM for Staff Expenses: Summer 516 AV PC/NPC Name Status Title Salary Total Aweston Denusk NPC Groom 7 GM/Day 644 GM Cadre Denusk NPC Cook/Housegirl 3 GM 273 GM Larik Denusk NPC Guard/Watch 4 GM 364 GM Chalce NPC Falconer 7 GM 644 GM Asdar NPC Blacksmith 6 GM 546 GM Red NPC Gardener 3 GM 273 GM Cedar NPC Groom 1 GM 91 GM Rune NPC Groom 1 GM 91 GM Total Paid Out In Payroll: - 2,926 GM for Staff