Table of Contents
This page summarized the "First attempt" from Julia Ashburn's Economic Rework.
Assumptions
- Economic Factor is set at 1.
- One estate is designated as primary estate. Head Housemaids and Underbutlers are only necessary for the non-primary estates.
- Additional managementment staf do not count towards "every full five".
- Additional management staff counts towards "5+ staff" with respect to kitchen management.
- Additional mangement staff is rating 2 staff.
- It is not possible to "disable" components so one does not have to pay for them.
This summary differs from the original figures by a few pound. I don't really care at this point in time, the difference is negligible.
Summarized figures
Summary of components and staff, ignoring estate divisions.
| Expenses | |
|---|---|
| Estate components | 120/m |
| Estate staff | 183/m |
| Ghouls/Retainers/Staff | 35/m |
| Misc. Exspenses | 5/m |
| Total Expenses | 343/m |
| Income | |
|---|---|
| Base | 100/m |
| Investment | 40/m |
| 3 Businesses | 50/m |
| Total Income | 190/m |
Cash flow: 190 - 343 = -153/m
Income
- Base: 100/m
- Investment 3: 40/m
- Business 2: 12/m
- Business 3: 30/m
- Business 1: 8/m
Total income: 190/m
Estate Components
Summed estate components for Halpine House, 18 Maiden Lane, Bridewater Manor, and Cherrypond Mansion:
- 7x Living Component: 35/m
- 5x Receiving Component: 25/m
- 2x Dining Component: 10/m
- 3x Stables Component: 15/m
- 3x Garden Component: 15/m
- 1x Art Component: 10/m
- 1x Special Location: 10/m
Total component expenses: 120/m
Estate Staff
Summed staff for Halpine House, 18 Maiden Lane, Bridewater Manor, and Cherrypond Mansion:
- 1 butler: 10/m
- 2 underbutler: 14/m
- 1 male additional: 5/m
- 5 footmen: 15/m
- 3 gardener: 21/m
- 1 driver: 5/m
- 2 groom: 10/m
- 3 boy: 3/m
- 1 Housekeeper: 8/m
- 2 ladies maid: 12/m
- 3 head housemaid: 12/m
- 2 additional female staff: 8/m
- 20 maids: 40/m
- 4 cook: 18/m
- 2 girl: 2/m
Total estate staff: 183/m
Ghouls/Retainers/Staff
- Annette. Genie (rated ???): 0/m
- Mr. McFlite. Agent (rated 5): 15/m
- Miss Steele. Library (rated 5): 10/m
- Mr. Vex. Chief Investigator (rated 4): 10/m
Total other staff: 35/m
Misc. Expenses
- Coterie Club: 5/m
- Miss Faye: ??? (assuming 0/m)
Total misc. expenses: 5/m