Table of Contents
This page is the Ledger of Lady Gallorett's income and spendings, including rules-relevant income rolls.
Income Rolls
- Fixed income: 450
- Business roll: 6 dice, difficulty 1 x 40 pounds x economic factor (( Baddow Fields Power Station: Agent 4 + Benefits 1 + Managing Director ))
- Business roll: 4 dice, difficulty 1 x 20 pounds x economic factor (( Reskin & Co.: Agent 4 ))
- Fixed expenses: -401
- Monthly Change = 49 + (6 dice x 40) + (4 dice x 20)
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 | 200/m |
| Businesses | ~100/m |
| Total Income | ~550/m |
| Expenses | |
|---|---|
| Estate components | 120/m |
| Estate staff | 194/m |
| Other expenses | 87/m |
| Total Expenses | 401/m |
Cash flow: ~550 - 401= ~+149/m
Details of Summary
Income
- Base: 250/m
- Investment 5: 200/m
- Business 3 (Baddow Fields Power Station): ~80/m
- Business 2 (Reskin & Co.): ~20/m
Total income: ~550/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 Atelier Component: 5/m
- 1x Country Estate: 10/m
Subtotal: 130/m
Country Estate Discount: -10/m
(2 Living , 1 Receiving, 1 Garden Component)
Total component expenses: 120/m
Staff
Outside:
- 1 head gardener: 10/m
- 4 gardeners: 28/m
- 2 (Skill 3): 14/m
- 2 drivers: 10/m
- 1 groom: 5/m (Replaces a stable boy)
- 1 stableboy: 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
- 4 footmen: 12/m
Female serving:
- 1 housekeeper: 8/m
- 2 underhousekeepers: 12/m
- 1 (Skill 3): 6/m
- 2 ladies maids: 12/m
- 1 laboratory maid: 4/m (Non-required extra)
- 4 (Skill 2): 16/m
- 1 head housemaid: 4/m
- 13 maids: 26/m
Kitchen:
- 1 cook: 6/m
- 1 kitchen maid: 2/m
- 1 girl: 1/m
Subtotal: 205/m
Country Estate Discount: -11.5/m
(1 Underhousekeeper, 3 Maids, 1 Footman, 1 Gardener, 1 Boy)
Total estate staff: 194/m
Agents
- Mr. McFlite. (Skill 5): 15/m
- Miss Steele. (Skill 4): 8/m
- Mr. Vex. (Skill 4): 10/m
- Miss O'Kearney (Skill 4): 8/m
Subtotal: 41/m
Horses
- 2 carriage horses (R&C Landau Custom): 4/m
- 2 carriage horses (???): 4/m
(Capacity 6/8)
Subtotal: 12/m
Non-staff
- Groundskeeper: 7/m
- Mr. Lake: 7/m
- (Nurse A): 4/m
- (Nurse B): 6/m
Subtotal: 24/m
Misc. Expenses
- Coterie Club: 5/m
- Mortgage Zhang Family Compound: 5/m
- Running till 1908-02 (30 years from 1878-02)
Subtotal: 10/m
Total other expenses: 87/m