Mornin’. Below is a business plan for Alements. I have based the income off of Caelum’s medicine skill, as you can see, as that felt appropriate. I would prefer this for the obvious reasons, but if you feel that it would more fair to base it off of his herbalism skill then I will of course adjust my math. This is the first BP I’ve done. Please forgive any errors and let me know what I may need to correct. Thanks for your time, Katie. Business: Alements Location: Riverfall Items/Services Sold: Ale (mug) – 1sm Ale (pitcher) – 3sm House Wine (glass) – 1gm House Wine (bottle) – 10gm Specialty Wine (glass) – 5gm Specialty Wine (bottle) – 20gm House Tea (cup) – 1sm House Tea (pot) – 3sm Juice (cup) – 1sm Juice (pitcher) – 2sm Coffee (cup) – 1gm Coffee (pot) – 10gm Medicinal/Therapeutic Herbs Added to Single Serving Beverage: *Price includes basic health consultation to determine type of herbs. Common– 2gm Uncommon– 3gm Rare– 4gm Medicinal/Therapeutic Herbs Added to Pitchers/Pots/Bottles Beverage: *Price includes basic health consultation to determine type of herbs. Common – 8gm Uncommon – 12gm Rare –16gm Specialty Tinctures: *3gm per cup/12gm per pitcher. Weeper’s Wine – Calming solution and stress relief. Problem Solver’s Spritzer – Clarity of mind. Libation Liberator - Hangover cure. Wake Up Wine - Energy booster. Snake Oil – the Cure All. Fruit, Cheese, & Nuts Plate (1 serving) – 2sm Fruit, Cheese, & Nuts Platter (6 servings) – 1gm Treatment for Minor Injury/Illness - 2gm *Price excludes any necessary medicine, herbal or otherwise. Notably, use of the healing gnosis will eradicate the need in most cases. This is for treatment of things such as minor cuts, burns, pulled muscles, rashes, colds, sore throats, ear infections, et cetera. Treatment for Major Injury/Illness – Price Varies Base Income: 12gm (Medicine) Skills Bonus: 24gm (Level 3 Medicine: 12 / 2 = 6 + 12 = 18 - 12) Sales Bonus: 7gm (Requesting the full 20% of 36gm. Validation: possession of both Ranuri & Healing gnosis and being an Expert in Herbalism.) Total Income: 41.5gm per day (12 Base Income + 24 Skills Bonus + 7 Sales Bonus –1.5 Slave NPC) Ingenuity/Efficiency: 8.3gm (20% of 41.5. Validation: Herbs planted and grown at the Sanctuary by leave of Kavala Denusk.) Grand Total Income: 49.8gm per day / 4482gm per season (based on 90 day season) Assets: HR: NPC Slave (acquired here) Kept at Common – 1.5gm per day Miscellaneous: Coffee– 25gm lb x 5 = 125gm Tea Leaves – 2sm lb x 50 = 100sm = 10gm Toolkit: Herbalist/Botanist – 20gm =155gm Food Stuff: Cheese – 2sm lb x 20 = 40sm = 4gm Almonds – 3gm lb x 3 = 9gm Walnuts – 3sm lb x 10 = 30sm = 3gm Hazelnuts – 5sm lb x 10 = 50sm = 5gm Honey – 1sm pt x 10 = 10sm = 1gm Sugar – 1gm lb x 10 = 10gm Apples – 1gm lb x 5 = 5gm Cherries – 5sm oz x 20 = 100sm = 10gm Currants – 1sm oz x 20 = 20sm = 2gm Pears – 5gm lb x 3 = 15gm Figs – 7gm oz x 10 = 70gm Mint – 3cm oz x 100 = 300cm = 3sm Cinnamon – 1gm oz x 10 = 10gm Ginger – 1cm oz x 100 = 1sm Hyssop – 4gm oz x 3 = 12gm Rose hips – 5gm oz x 3 = 15gm Salt – 1cm oz x 100 = 100cm = 1sm Juniper – 2sm oz x 5 = 10sm = 1gm Cloves – 20gm oz x 1 = 20gm = 192gm, 5sm Spirits: Ale – 2sm gallon x 100 = 200sm = 20gm Wine (regular) – Bluevein Prime – 10gm bottle x 10 = 100gm Bluevein Steele – 10gm bottle x 10 = 100gm Bluevein Gold – 10gm bottle x 10 = 100gm Wine (specialty) – Bluevein Floral – 20gm bottle x 10 =2 00gm Bluevein Blood – 20gm bottle x 10 = 200gm Bluevein Amethyst – 20gm bottle = 200gm = 920gm Herbs: Full Grown Plants (Common) - 1 gm x 20 = 20gm Full Grown Plants (Uncommon) - 5 gm x 15 = 75gm Full Grown Plants (Rare) - 25 gm x 10 = 250gm Starter Plants (Common) - 7 sm x 20 = 140sm = 14gm Starter Plants (Uncommon) - 3 gm x 15 = 45gm Starter Plants (Rare) - 13 gm x 6 = 78gm = 482gm Structure: Elaborate Wooden Sign – 1 days work from Expert woodcarver 14gm x 3 = 42gm Tavern (Elaborate) – 400 sqft Elaborate Tavern includes seating for 20, tables, chairs, marble topped bar, and all necessary equipage. = 42gm Grand Total Out of Pocket: 1612gm, 5sm (1791gm, 5sm – 179gm per 10% discount for buying in bulk) Debt: None. |