Taxation and Revenue Data for the Year of the Trumpet, 1301, Shattered Reckoning

Total Population of Barony: 910 (Approximate)

Racial Distribution:
Humans = 93% (846 humans)
Dwarves = 4% (36 dwarves)
Half-Elves = 2% (18 half-elves)
Other = 1% (9 of various races)

Age of Taxation = 15+

Population Data (By Age Groups and Sex):

Males (400)
0-4 years of age, 10% = 91
5-9 years of age, 8% = 73
10-14 years of age, 6.5% = 59
15-19 years of age, 4% = 36
20-24 years of age, 3% = 27
25-29 years of age, 1% = 9
30-34 years of age, 3% = 27
35-39 years of age, 2% = 18
40-44 years of age, 2% = 18
45-49 years of age, 1% = 9
50-54 years of age, 1% = 9
55-59 years of age, 1% = 9
60-64 years of age, 0.5% = 5
65-69 years of age, 0.5% = 5
70-95+ years of age, 0.5% = 5

Females (510)
0-4 years of age, 10% = 91
5-9 years of age, 9% = 82
10-14 years of age, 7% = 64
15-19 years of age, 6% = 55
20-24 years of age, 4.5% = 41
25-29 years of age, 4% = 36
30-34 years of age, 3.5% = 32
35-39 years of age, 3% = 27
40-44 years of age, 2% = 18
45-49 years of age, 2% = 18
50-54 years of age, 1.5% = 14
55-59 years of age, 1.5% = 14
60-64 years of age, 1% = 9
65-69 years of age, 0.5% = 5
70-95+ years of age, 0.5% = 5

Taxable Population = 459

Lifestyle Percentages of the Taxable Population:

Wretched = 20% (92 souls)
Squalid = 25% (115 souls)
Poor = 20% (92 souls)
Modest = 15% (69 souls)
Comfortable = 13% (60 souls)
Wealthy = 05% (23 souls)
Aristocratic = 2% (9 souls)

Daily Living Expenses; Annual Tax
Wretched= N/A; Not expected to pay
Squalid = Less than a silver piece; 5 copper pieces per year
Poor = 2 silver pieces; (365 × 2 = 730; 1/5 of 730 = 146 silver pieces a year
Modest = 10 silver pieces; 730 silver pieces a year
Comfortable = 20 silver pieces; 1,460 silver pieces a year
Wealthy = 40 silver pieces; 2,920 silver pieces a year
Aristocratic = 100 silver pieces; 7,300 silver pieces a year

Annual Revenue by Lifestyle Data:
Wretched = No Revenue
Squalid = 575 Thumbs
Poor = 13,432 Falcons
Modest = 50,370 Falcons
Comfortable = 87,600 Falcons
Wealthy = 67,160 Falcons
Aristocratic = 65,700 Falcons

Total Annual Tax Revenue = 284,320 Falcons (or the equivalent of 28,432 Lions)

Total Annual net Revenue for the Barony = 56,840 Falcons (or the equivalent of 5,684 Lions)
________________________________________________________________________

White Stag Mine:
Mine 30 day expenses = 500 Falcons
20 Skilled Hirelings
40 Untrained Hirelings

On-Going Mining Operations Production – Every 30 days
85 lbs of silver ore = 4,250 Falcons
870 lbs of ire ore = 870 Falcons
18 very minor gemstones (100 Falcons each) = 1,800 Falcons
10 minor gemstones (500 Falcons each) = 5,000 Falcons
2 gemstones (5,000 Falcons each) = 10,000 Falcons
1 major gemstones (10,000 Falcons each) = 10,000 Falcons

Total Net 30 Day Revenue (Minus 30 day expenses) = 31,420 Falcons (3,142 Lions)

Total Net Annual Revenue (Minus 70% County and Duchy Taxes) = 113,112 Falcons (11,311 Lions)
__________________________________________________________
Total Annual Net Revenue for the Barony in the Year of the Trumpet, 1301: 169,952 Falcons (or the equivalent of 16,995 Lions)

Population_Pyramid_for_Barony_of_White_Beard_s_Landing.jpg

Taxation and Revenue Data for the Year of the Trumpet, 1301, Shattered Reckoning

Tales from the Road Less Traveled The_Oracle