Table of Contents
This page is the final conversion of Lady Gallorett's estates and household.
Notes
- Dropped 18 Maiden Lane. Either Miss Faye moves into Halpine House or Cherrypond Mansion, or she simply sorts out her own living situation.
- Miss Litgate starts out at Skill 3 due to her being a scientist and not an occultist. Eventually I want her to grow into Skill 4 and become an Agent depending on story/interest. (( Pending write-out of Occult Laboratory / Workshop special. ))
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 | 115/m |
| Estate staff | 174/m |
| Other expenses | 60/m |
| Total Expenses | 349/m |
Cash flow: 386 - 349 = +37/m
Details of Summary
Income
- Base: 250/m
- Investment 2: 40/m
- Business 3: 80/m
- Business 1: 16/m
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
- 2x Stables Component: 10/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: 125/m
Country Estate Discount: -10/m (2 Living , 1 Receiving, 1 Garden Component)
Total component expenses: 115/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
- 1 stable boys: 1/m
- 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
- 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: 183/m
Country Estate Discount: -9.5/m (4 Maids, 1 Footman, 1 Gardener, 1 Boy)
Total estate staff: 174/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