This page will be a copy of the financial data in https://rpgpad.com/c/victorian_society/notes/carl_s_property with links to individual staff members and locations. Work in Progress. ==== Monthly Income Statement ==== ^^ Item ^^ Income ^^ Expenses || || Base || £250 || || || Investment 1 || ~£20 || || || SS Stanton || || £104 || || Lincoln House || || £80 || || Personal Expenses || || £17 || || Total || **£270** || **£201** || ** +£69** || ==== Income ==== ==== Expenditures ==== ---- SS Stanton ---- ^^ Item ^^ Maintenance ^^ Wages ^^ Total || ^^ Sailing Component || || || || || Maintenance || £10 || || || || Boatswain [[setting/Jasper Woodson]] || || £5 || || || Sailor Cato || || £3 || || || Sailor Nick Stephenson || || £3 || || || Ship's Boy Sambo || || £1 || || || **Sub total** || **£10** || **£12** || **£22** || ^^ Living Component x23 || || || || || Maintenance || £15 || || || || Senior Deckhand [[setting/Old Albert]] || || £5 || || || Deckhand Beto Robertson|| || £3 || || || Deckhand Charlie Lewis|| || £3 || || || Deckhand Dennis Penn|| || £3 || || || Deckhand Eduard Sudmeer|| || £3 || || || Deckhand Floris van der Zee|| || £3 || || || **Sub total** || **£15** || **£20** || **£35** || ^^ Receiving Component || || || || || Maintenance || £5 || || || || Steward [[setting/Washington Brown]] || || £3 || || || **Sub total** || **£5** || **£3** || **£8** || ^^ Officers || || || || || Third Mate William Smith || || £5 || || || Second Mate William "Will" Buchannan || || £7 || || || First Mate Jasper Benedict || || £10 || || || Cook [[setting/Joseph Praisegod]] || [[setting/Deckhand A]] || £7 || £2 || || Purser Daniel Levy || [[setting/Deckhand B]]|| || £2 || || || [[setting/Deckhand C]]|| || £2 || || || [[setting/Deckhand D]]|| || £2£10 || || || **Sub total** || **£100** || **£839** || **£18** || ^^ Receiving Component || || || || || Maintenance || £5 || || || || [[setting/Steward]] || || £3 || || || Sub total || **£5** || **£3** || **£8** || ^^ Security Component || || || || || Maintenance || £5 || || || || [[setting/Mate A]] || || £5 || || || [[setting/Mate B]] || || £5 || || || **Sub total** || **£5** || **£10** || **£15** || ^^ Additional expenses || || || || || Special Location (boat) || £10 || || || || [[setting/Cook (male)]] || || £7 || || || [[setting/Boatswain (mgmt.)]] || || £7 || || || [[setting/Purser (Housekeeper, male)]]|| || £10 || || || [[setting/Chief Mate (butler)]] || || £10 || || || **Sub total** || **£10** || **£34** || **£4439** || ^^ Total ^^ **£30** ^^ **£55** ^^ **£8574** ^^ **£104** || To change: -1 garden component Proposal for boat module Extra cook for house Head housemaid can go Special feature per estate? Agent? Dining and reception added +1 living component ((Dana described the crew of the merchant brig, Pilgrim, as comprising six to eight common sailors, four specialist crew members (the steward, cook, carpenter and sailmaker), and three officers: the captain, the first mate and the second mate. He contrasted the American crew complement with that of other nations on whose similarly sized ships the crew might number as many as 30.)) ---- Lincoln House ---- ^^ ModuleItem ^^ Unit/costMaintenance ^^ Staff/costWages ^^ Total cost || ^^ StaffLiving Component || || || || || Maintenance || £5 |||| || || Head Housemaid Mellie Hill || || £4 || || || Maid Wilma Stein || || £2 || || || **Sub total** || **£5** || **£6** || **£11** || ^^ Receiving Component || || || || || Maintenance || £5 |||| || || Maid Clara Hunter || || £2 || || || Maid Mary Cox || || £2 || || || **Sub total** || **£5** || **£4** || **£9** || ^^ Stables Component || || || || || Maintenance || £5 || || || || Driver Spencer Wright || || £5 || || || Groom Christopher Zimmerman || || £5 || || || [[setting/Winchester]] || £5 || || || || Driving horse Atlanta || £2 || || || || Driving horse Spirit || £2 || || || || **Sub total** || **£14** || **£10** || **£24** || ^^ Garden Component || || || || || Maintenance || £5 || || || || Gardener Oscar Bailey || || £7|| || || Boy Jamie || || £1 || || || **Sub total** || **£5** || **£8** || **£13** || ^^ Additional expenses || || || || || Special Location (Berth) || 1 * £10 || || £10 || || Cook Mary Walsh || Living Component || 1 * £5£6 || 2 * £2 || £9 || 2 maid(under)Butler Eduard Hopkins || || Stables Component£7 || 1 * £5 || £5 + £1 || £11**Sub total** || Driver, Stableboy**£10** || **£13** || **£23** || || 1 * £4 || £4 || Head Housemaid || || || **£20** || **£14** || **£34** || || ^^ Module ^^ Unit/cost ^^ Staff/cost ^^ Total cost ^^ Staff || || Garden Component || 2 * £5 || 2*£7 + 2*£1 || £26 || 2 Gardeners, 2 Boys || || || || 1 * £7 || £7 || (under)Butler || || || **£10** || **£23** || **£33** ||**£39** ^^ **£41** ^^ **£80** || ---- Personal StaffExpenses ---- ^^ ModuleItem ^^ Unit/costMaintenance ^^ Staff/costWages ^^ Total cost ^^ Staff || || Valet George Houghton || || 1 * £7 || £7 || Valet || Business Agent [[setting/William Mansfeld]] || || || 1 * £10 || £10 || Business agent || ---- Ledger ---- ^^ Item ^^ Income ^^ Expenses || || Base || £100 || || || Investment 3 || £40 || || || SS Stanton || || £85 || || House || || £34 || || Public Garden|| || £33 || || Personal Staff || || £17 || || Total ^^ **£0** ^^ **£17** ^^ **£17** || **£140** || **£169** || **-£29** ||