Financial Reports

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

  1. MagnusEffect

    MagnusEffect Administrator Staff Member Jarl SC Huscarl

    Messages:
    9,655
    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

    Messages:
    9,655
    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

    Messages:
    9,655
    possibly (although unlikely) there will be more $$$ incoming. stay tuned.
     
  4. Dihm

    Dihm Speaker of the Word Staff Member Gothi SC Thane

    Messages:
    23,379
    I see how it is, Alpha keeps getting more shit!
     
  5. MagnusEffect

    MagnusEffect Administrator Staff Member Jarl SC Huscarl

    Messages:
    9,655
    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

    Messages:
    9,655
    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

    Messages:
    9,655
    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

    Messages:
    9,655
    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