Financial Reports

Discussion in 'Campaign - Skjaldborg Saga' started by MagnusEffect, May 31, 2013.

  1. MagnusEffect

    MagnusEffect Administrator Staff Member Jarl SC Huscarl

    Operation Jagermeister
    (Turn 01, Mission 01 - Turn 02, Mission 05)

    Current salvage cash payout: (mission pay - 20% [company cut])

    Alpha
    T01-M02 = 920,628.8*
    T02-M01 = 2,080,208.8*
    */ 4 = $$$ per pilot

    Beta
    T02-M02 = 2,219,919.2* (1/4 goes to hunter gamma in epsilon)
    */ 4 = $$$ per pilot

    Gamma
    T01-M04 = 1,424,692.8*
    T02-M03 = 0
    */ 4 = $$$ per pilot

    Delta
    T01-M01 = 222,824.8*
    T02-M05 = 2,662,066.4*
    */ 4 = $$$ per pilot

    Epsilon
    T01-M03 = 199,786.4*
    T02-M04 = 0
    */ 2 = $$$ per pilot

    (round all totals down to nearest 50k)

    NOTE: 20% company cut has already been applied to above figures.
     
    Last edited: Jul 3, 2013
  2. MagnusEffect

    MagnusEffect Administrator Staff Member Jarl SC Huscarl

    Final Totals

    Mission Bonuses:
    -Alpha = 750,209.4 per pilot (rounded down) = +750,000 per pilot
    -Beta = 554,979.8 per pilot (rounded down) = +550,000 per pilot
    -Gamma = 356,173.2 per pilot (rounded down) = +350,000 per pilot
    -Delta = 55,706.2 per pilot + 665, 516.6 per pilot (except Skwi) (rounded down) = +700,000 per pilot
    modifier: -650,000 for Skwi
    (sorry Skwi. wish you had been there for that last one) :sad:
    -Epsilon = 100,000 per pilot (rounded down) = (100k minimum threshold applied) +100,000 per pilot
    modifier: +550,000 for Hunter
    (for assisting Beta Lance during T02-M02)

    Company Insurance Issued:
    +1,000,000 C-bills to Little Dave for the loss of his Hunchback (salvage value below 1m threshold)

    Contract Pay: (upon completion of contract - 11/06/3048)
    500k Cbills x 4 (# of Combat Lances) x 6 (Payment Modifier) = 12,000,000 C-bills Contract Pay

    12m - 20% (company cut) / 17 (# of pilots) = 564,705.9 or +550,000 C-bills per pilot

    GM NOTE: C-bills added
     
    Last edited: Jul 16, 2013
  3. MagnusEffect

    MagnusEffect Administrator Staff Member Jarl SC Huscarl

    possibly (although unlikely) there will be more $$$ incoming. stay tuned.
     
  4. Dihm

    Dihm Speaker of the Word Staff Member Gothi SC Thane

    I see how it is, Alpha keeps getting more shit!
     
  5. MagnusEffect

    MagnusEffect Administrator Staff Member Jarl SC Huscarl

    only just barely. if that Zeus hadn't bukkakied all over you guys or if you guys had brought in a bit more salvage on your first mission, you would have beat us by quite a bit. ;)

    also, i'm abandoning the 100k rounding in favor of 50k rounding... this will mean more money to you guys individually. you are welcome.
     
    Last edited: Jul 3, 2013
  6. MagnusEffect

    MagnusEffect Administrator Staff Member Jarl SC Huscarl

    btw.. you guys need to roll tech skillcheck to see if you get a discount on upgrades for this period between contracts
     
  7. MagnusEffect

    MagnusEffect Administrator Staff Member Jarl SC Huscarl

    campaign save file updated with new purchases accounted for.
    https://www.dropbox.com/sh/3afo9zlx9w9wrft/fioV_pug0J/CURRENT -Skjaldborg Campaign/CURRENT

    The following players have a deficit that will need to be paid for somehow:
    • Val = needs 250k*
    • Ghiest = needs 300k*
    • Little Dave = needs 600k**
    (ask your lancemates nicely for a loan)

    *Trev is the only one with any spare cash in Alpha Lance (I am currently broke). I would ask him.
    **Crave is the only one who is currently broke in Beta Lance.
     
    Last edited: Jul 16, 2013
  8. MagnusEffect

    MagnusEffect Administrator Staff Member Jarl SC Huscarl

    GM NOTE: Fixed Crave's assets (was overcharged by 700k). He also has loaned Little Dave 600k. Finally, cleaned up everyone's character description and added two new biographies (savefile updated).
     
    Last edited: Jul 18, 2013