RPGpad Beta | Report a bug
Log in Register

Julia Ashburn's Ledger

No tags
Old version of Julia Ashburn's Ledger
Table of Contents

This page is the Ledger of Lady Gallorett's income and spendings, including rules-relevant income rolls.

Summarized figures

Summary of components and staff, ignoring estate divisions. Summed figures include Halpine House, Bridewater Manor, and Cherrypond Mansion:

Income
Base 250/m
Investment 40/m
Businesses 96/m
Total Income 386/m
Expenses
Estate components 110/m
Estate staff 173/m
Other expenses 60/m
Total Expenses 343/m

Cash flow: 386 - 343 = +43/m

Details of Summary

Income

Total income: 386/m

Estate Components

  • 6x Living Component: 30/m
  • 4x Receiving Component: 20/m
  • 1x Dining Component: 5/m
  • 3x Garden Component: 15/m
  • 1x Stables Component: 5/m
  • 1x Hothouse: 10/m
  • 1x Special Location: 10/m
  • 1x Occult Laboratory/Workshop: 10/m
  • 1x Library Component: 5/m
  • 1x Country Estate: 10/m

Subtotal: 120/m

Country Estate Discount: -10/m
(2 Living , 1 Receiving, 1 Garden Component)

Total component expenses: 110/m

Staff

Outside:

  • 1 head gardener: 10/m
  • 4 gardeners: 28/m
  • 2 (Skill 3): 14/m
  • 1 drivers: 5/m
  • 1 groom: 5/m (Replaces a stable boy)
  • 3 garden boys: 3/m

Male serving:

  • 1 butler: 10/m
  • 1 (Skill 3): 7/m
  • 1 first footman: 5/m
  • 1 second footman: 5/m
  • 3 footmen: 9/m

Female serving:

  • 1 housekeeper: 8/m
  • 2 underhousekeepers: 12/m
  • 1 (Skill 3): 6/m
  • 1 ladies maid: 6/m
  • 1 laboratory maid: 4/m (Non-required extra)
  • 3 (Skill 2): 12/m
  • 1 head housemaid: 4/m
  • 12 maids: 24/m

Kitchen:

  • 1 cook: 6/m
  • 1 kitchen maid: 2/m
  • 1 girl: 1/m

Subtotal: 184/m

Country Estate Discount: -11.5/m
(1 Underhousekeeper, 3 Maids, 1 Footman, 1 Gardener, 1 Boy)

Total estate staff: 173/m

Agents

  • Mr. McFlite. (Skill 5): 15/m
  • Miss Steele. (Skill 4): 8/m
  • Mr. Vex. (Skill 4): 10/m

Subtotal: 33/m

Horses

  • 2 carriage horses: 4/m
  • 2 riding horses: 4/m

Subtotal: 8/m

Non-staff

  • Groundskeeper: 7/m
  • Mr. Lake: 7/m

Subtotal: 14/m

Misc. Expenses

  • Coterie Club: 5/m

Subtotal: 5/m

Total other expenses: 60/m