Table of Contents
Monthly Income Statement
| Item | Income | Expenses | |
|---|---|---|---|
| Base | £100 | ||
| Investment 3 | £40 | ||
| SS Stanton | £120 | ||
| House | £69 | ||
| Personal Expenses | £17 | ||
| Total | £140 | £206 | -£66 |
Income
Expenditures
SS Stanton
ToDO:
- Agent?
| Item | Maintenance | Wages | Total |
|---|---|---|---|
| Sailing Component | |||
| Maintenance | £10 | ||
| Boatswain | £5 | ||
| Sailor 1 | £3 | ||
| Sailor 2 | £3 | ||
| Sailor 3 | £3 | ||
| Sailor 4 | £3 | ||
| Ship's Boy | £1 | ||
| Sub total | £10 | £18 | £28 |
| Luxury Passenger Component x3 | |||
| Maintenance | £15 | ||
| Deckhand A | £3 | ||
| Deckhand B | £3 | ||
| Deckhand C | £3 | ||
| Sub total | £15 | £9 | £24 |
| Bulk Passenger Component x2 | |||
| Maintenance | £10 | ||
| Sub total | £10 | £0 | £10 |
| Cargo Hold Component | |||
| Maintenance | £5 | ||
| Deckhand D | £3 | ||
| Sub total | £5 | £3 | £8 |
| Receiving Component | |||
| Maintenance | £5 | ||
| Steward | £3 | ||
| Sub total | £5 | £3 | £8 |
| Officers (mgmt) | |||
| Second Mate | £5 | ||
| Mate | £5 | ||
| Mate | £5 | ||
| Sub total | £0 | £15 | £15 |
| Additional expenses | |||
| First Officer (butler) | £10 | ||
| Purser (Housekeeper, male) | £10 | ||
| Cook (male) | £7 | ||
| Sub total | £0 | £27 | £27 |
| Total | £45 | £75 | £120 |
Lincoln House
ToDO:
- Agent?
- Special feature?
| Item | Maintenance | Wages | Total |
|---|---|---|---|
| Living Component | |||
| Maintenance | £5 | ||
| Maid 1 | £2 | ||
| Maid 2 | £2 | ||
| Sub total | £5 | £4 | £9 |
| Receiving Component | |||
| Maintenance | £5 | ||
| Maid 3 | £2 | ||
| Maid 4 | £2 | ||
| Sub total | £5 | £4 | £9 |
| Stables Component | |||
| Maintenance | £5 | ||
| Driver | £5 | ||
| Stableboy | £1 | ||
| Sub total | £5 | £6 | £11 |
| Garden Component | |||
| Maintenance | £5 | ||
| Gardener | £7 | ||
| Boy | £1 | ||
| Sub total | £5 | £8 | £13 |
| Additional expenses | |||
| Special Location (Berth) | £10 | ||
| Cook | £6 | ||
| Head Housemaid | £4 | ||
| (under)Butler | £7 | ||
| Sub total | £10 | £17 | £27 |
| Total | £30 | £39 | £69 |
Personal Expenses
| Item | Maintenance | Wages | Total |
|---|---|---|---|
| Valet | £7 | £7 | |
| Business Agent | £10 | ||
| Total | £0 | £17 | £17 |