This page is the final conversionLedger of Lady Gallorett's estatesincome and householdspendings, including rules-relevant income rolls. ==== NoteIncome Rolls ==== * Dropped [[setting/18 Maiden Lane]]. Either [[setting/Miss Faye]] moves into Halpine House or Cherrypond Mansion, or she simply sorts out her own living situation. * [[setting/Miss Litgate]] starts out at Skill 3 due to her being a scientist and not an occultist. Eventually the idea is that she grows into Skill 4. ((PendingFixed income: 450 * Business roll: 6 dice, difficulty 1 x 40 pounds writex economic factor (([[setting/Baddow Fields Power Station]]: Agent 4 + Benefits 1 + Managing Director)) * Business roll: 4 dice, difficulty 1 x 20 pounds x economic factor (([[setting/Reskin & Co.]]: Agent 4)) * Fixed expenses: -out of Occult Laboratory / Workshop special.))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 [[setting/Halpine House]], [[setting/Bridewater Manor]], and [[setting/Cherrypond Mansion]]: [cols] ^^ Income ^^ || || || || ^^ Base || 250/m || ^^ Investment || 40200/m || ^^ Businesses || 96~100/m || ^^ || || ^^ Total Income || **386~550/m** || [col] ^^ Expenses ^^ || || || || ^^ Estate components || 115120/m || ^^ Estate staff || 174194/m || ^^ Other expenses || 6087/m || ^^ || || ^^ Total Expenses || **349401/m** || [/cols] **Cash flow: 386~550 - 349 401= ~+37149/m** ==== Details of Summary ==== ---- Income ---- * Base: 250/m * Investment 2: 405: 200/m * Business 3: 803 ([[setting/Baddow Fields Power Station]]): ~80/m * Business 1: 162 ([[setting/Reskin & Co.]]): ~20/m **Total income: 386~550/m** [cols] ---- 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: 125130/m Country Estate Discount: -10/m \\ (2 Living , 1 Receiving, 1 Garden Component) **Total component expenses: 115120/m** [col] ---- Staff ---- Outside: * 1 head gardener: 10/m * 4 gardeners: 28/m * 2 (Skill 3): 14/m * 12 drivers: 10/m * 1 groom: 5/m * 1 groom: 5/m * 1 //(Replaces a stable boys)// * 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 * 34 footmen: 912/m Female serving: * 1 housekeeper: 8/m * 2 underhousekeepers: 12/m * 1 (Skill 3): 6/m * 12 ladies maids: 12/m * 1 laboratory maid: 6/m * 34/m //(Non-required extra)// * 4 (Skill 2): 1216/m * 1 head housemaid: 4/m * 1213 maids: 2426/m Kitchen: * 1 cook: 6/m * 1 kitchen maid: 2/m * 1 girl: 1/m Subtotal: 183205/m Country Estate Discount: -9.5/m (411.5/m \\ (1 Underhousekeeper, 3 Maids, 1 Footman, 1 Gardener, 1 Boy) **Total estate staff: 174194/m** [col] ---- Agents ---- * Mr. McFlite[[setting/Mr. McFlite]]. (Skill 5): 15/m * Miss Steele[[setting/Miss Steele]]. (Skill 4): 8/m * Mr. Vex[[setting/Mr. Vex]]. (Skill 4): 10/m * [[setting/Miss O'Kearney]] (Skill 4): 8/m Subtotal: 3341/m ---- Horses ---- * 2 carriage horses ([[setting/R&C Landau Custom]]): 4/m * 2 carriage horses (???): 4/m * 2 riding horses ([[setting/Helia]], [[setting/Pandia]]): 4/m (Capacity 6/8) Subtotal: 812/m ---- Non-staff ---- * Groundskeeper: 7/m * Mr. Lake[[setting/Mr. Lake]]: 7/m * [[setting/Miss Connel]]: 4/m * [[setting/Miss Thompkins]]: 6/m Subtotal: 1424/m ---- Misc. Expenses ---- * Coterie Club: 5/m * Mortgage [[setting/Zhang Family Compound]]: 5/m * Running till 1908-02 (30 years from 1878-02) Subtotal: 510/m **Total other expenses: 6087/m** [/cols]