Table of Contents
This page is the final conversion of Lady Gallorett's estates and household.
Note that the Occult Laboratory special is pending, and might impact the staff if it has different requirements from what is projected here.
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 | 110/m |
| Estate staff | 173/m |
| Other expenses | 60/m |
| Total Expenses | 343/m |
Cash flow: 386 - 343= +43/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
- 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
- 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: 182/m
Country Estate Discount: -9.5/m (4 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