Difference between revisions of "Lost and Found Guildhall"

From OakthorneWiki
Jump to navigationJump to search
 
(7 intermediate revisions by the same user not shown)
Line 1: Line 1:
−
==Construction==
+
==Details==
−
* '''Month 1:''' ''Guildhall Structure:'' -2500gp, 30/30 days (assumes 50% previous construction)
+
* '''Structure:''' Guildhall or lodge style (5000gp, 60 days, includes a Dining Hall, needs 5 skilled and 3 unskilled hirelings, has 2 room points)
−
* '''Month 2:'''  
+
* '''Rooms:''' I was thinking we could actually have spacious bedrooms for ourselves upstairs, and a small taproom for relaxation and receiving visitors and locals. (The tavern could also help minorly pay for upkeep on the place.)
 +
** ''Lodgings (2500gp, 15 days)'', provides 6 large bedroom suites
 +
** ''Tavern (2500gp, 15 days)'', generates 2d10 kegs (worth 10gp each) every 30 days, plus an income of 1d10 x 10gp every 30 days.
 +
*** One of the staff also counts as an alcohol/refreshment merchant attached to the bar.
 +
* '''Unseen Servants (2):''' 1000gp, 7 days. In the tavern, used as wait staff.
 +
* '''Spells:''' I'll also be adding permanent Mordenkainen's private sanctum and teleportation circles as part of downtime actions here.
 +
==Costs & Earnings==
 +
'''Monthly Cost:''' 320gp (Month 3+)<br>
 +
 
 +
* '''Month 1:''' -2500gp
 +
** ''Guildhall Structure:'' -2500gp, 30/30 days (assumes 50% previous construction)
 +
* '''Month 2:''' -5000gp
 
** ''Guildhall Lodgings:'' -2500gp, 15/15 days
 
** ''Guildhall Lodgings:'' -2500gp, 15/15 days
 
** ''Guildhall Tavern:'' -2500gp, 15/15 days
 
** ''Guildhall Tavern:'' -2500gp, 15/15 days
−
==Operations==
 
−
'''Monthly Cost:''' 320gp
 
 
* '''Month 3:''' -170gp
 
* '''Month 3:''' -170gp
 
** ''Maintenance:'' -320gp gp Business Check 21 (pay full)
 
** ''Maintenance:'' -320gp gp Business Check 21 (pay full)
 
** ''Kegs:'' 70 gp (7 @ 10gp ea)
 
** ''Kegs:'' 70 gp (7 @ 10gp ea)
 
** ''Tavern Income:'' 80 gp
 
** ''Tavern Income:'' 80 gp
 +
* '''TOTAL:''' -7670gp<hr />
 
* '''Month 4:''' -260gp
 
* '''Month 4:''' -260gp
 
** ''Maintenance:'' -480 gp Business Check 17 (pay 150%)
 
** ''Maintenance:'' -480 gp Business Check 17 (pay 150%)
Line 22: Line 32:
 
** ''Kegs:'' 130 gp (13 @ 10gp ea)
 
** ''Kegs:'' 130 gp (13 @ 10gp ea)
 
** ''Tavern Income:'' 60 gp
 
** ''Tavern Income:'' 60 gp
 +
* '''TOTAL:''' -130gp<hr />
 
* '''Month 7:''' +100gp
 
* '''Month 7:''' +100gp
 
** ''Maintenance:'' +0 gp Business Check 51 (breaks even)
 
** ''Maintenance:'' +0 gp Business Check 51 (breaks even)
Line 34: Line 45:
 
** ''Kegs:'' 120 gp (12 @ 10gp ea)
 
** ''Kegs:'' 120 gp (12 @ 10gp ea)
 
** ''Tavern Income:'' 40 gp
 
** ''Tavern Income:'' 40 gp
 +
* '''TOTAL:''' +5gp<hr />
 
* '''Month 10:''' +190gp
 
* '''Month 10:''' +190gp
 
** ''Maintenance:'' +20 gp Business Check 70 (gain 1d6 x5 gp)
 
** ''Maintenance:'' +20 gp Business Check 70 (gain 1d6 x5 gp)
Line 46: Line 58:
 
** ''Kegs:'' 110 gp (11 @ 10gp ea)
 
** ''Kegs:'' 110 gp (11 @ 10gp ea)
 
** ''Tavern Income:'' 10 gp
 
** ''Tavern Income:'' 10 gp
−
* '''Month 13:''' +305gp
+
* '''TOTAL:''' +40gp<hr />
−
** ''Maintenance:'' +115 gp Business Check 94 (gain 3d10 x5 gp)
+
 
−
** ''Kegs:'' 150 gp (15 @ 10gp ea)
+
* Season 1: -7670gp
−
** ''Tavern Income:'' 40 gp
+
* Season 2: -130gp
−
* '''Month 14:''' +110gp
+
* Season 3: +5gp
−
** ''Maintenance:'' +20 gp Business Check 69 (gain 1d6 x5 gp)
+
* Season 4: +40gp
−
** ''Kegs:'' 80 gp (8 @ 10gp ea)
+
** YEAR TOTAL: -7755gp gp
−
** ''Tavern Income:'' 10 gp
 
−
* '''Month 15:''' -300gp
 
−
** ''Maintenance:'' -480 gp Business Check 17 (pay 150%)
 
−
** ''Kegs:'' 120 gp (12 @ 10gp ea)
 
−
** ''Tavern Income:'' 60 gp
 
−
* '''Month 16:''' -210gp
 
−
** ''Maintenance:'' -480 gp Business Check 06 (pay 150%)
 
−
** ''Kegs:'' 180 gp (18 @ 10gp ea)
 
−
** ''Tavern Income:'' 90 gp
 
−
* '''Month 17:''' -300gp
 
−
** ''Maintenance:'' -480 gp Business Check 04 (pay 150%)
 
−
** ''Kegs:'' 170 gp (17 @ 10gp ea)
 
−
** ''Tavern Income:'' 10 gp
 
−
* '''Month 18:''' -120gp
 
−
** ''Maintenance:'' -320 gp Business Check 30 (pay full)
 
−
** ''Kegs:'' 110 gp (11 @ 10gp ea)
 
−
** ''Tavern Income:'' 90 gp
 
−
* '''Month 19:''' +170gp
 
−
** ''Maintenance:'' +10 gp Business Check 68 (gain 1d6 x5 gp)
 
−
** ''Kegs:'' 100 gp (10 @ 10gp ea)
 
−
** ''Tavern Income:'' 60 gp
 
−
* '''Month 20:''' -200gp
 
−
** ''Maintenance:'' -320gp gp Business Check 21 (pay full)
 
−
** ''Kegs:'' 110 gp (11 @ 10gp ea)
 
−
** ''Tavern Income:'' 10 gp
 
−
* '''Month 21:''' -170gp
 
−
** ''Maintenance:'' -320gp gp Business Check 23 (pay full)
 
−
** ''Kegs:'' 80 gp (8 @ 10gp ea)
 
−
** ''Tavern Income:'' 70 gp
 
−
* '''Month 22:''' +160gp
 
−
** ''Maintenance:'' +0 gp Business Check 42 (breaks even)
 
−
** ''Kegs:'' 60 gp (6 @ 10gp ea)
 
−
** ''Tavern Income:'' 100 gp
 
−
* '''Month 23:''' +205gp
 
−
** ''Maintenance:'' +5 gp Business Check 62 (gain 1d6 x5 gp)
 
−
** ''Kegs:'' 150 gp (15 @ 10gp ea)
 
−
** ''Tavern Income:'' 50 gp
 
−
* '''Month 24:''' +150gp
 
−
** ''Maintenance:'' +0 gp Business Check 44 (breaks even)
 
−
** ''Kegs:'' 100 gp (10 @ 10gp ea)
 
−
** ''Tavern Income:'' 50 gp
 
−
* '''Month 25:''' -350gp
 
−
** ''Maintenance:'' -480 gp Business Check 08 (pay 150%)
 
−
** ''Kegs:'' 60 gp (6 @ 10gp ea)
 
−
** ''Tavern Income:'' 70 gp
 
−
* '''Month 26:''' +155gp
 
−
** ''Maintenance:'' +65 gp Business Check 84 (gain 2d8 x5 gp)
 
−
** ''Kegs:'' 40 gp (4 @ 10gp ea)
 
−
** ''Tavern Income:'' 50 gp
 
−
* '''Month 27:''' -110gp
 
−
** ''Maintenance:'' -320gp gp Business Check 27 (pay full)
 
−
** ''Kegs:'' 110 gp (11 @ 10gp ea)
 
−
** ''Tavern Income:'' 100 gp
 
−
* '''Month 28:''' +235gp
 
−
** ''Maintenance:'' +55 gp Business Check 95 (gain 3d10 x5 gp)
 
−
** ''Kegs:'' 120 gp (12 @ 10gp ea)
 
−
** ''Tavern Income:'' 60 gp
 
−
* '''Month 29:''' -90gp
 
−
** ''Maintenance:'' -320gp gp Business Check 28 (pay full)
 
−
** ''Kegs:'' 170 gp (17 @ 10gp ea)
 
−
** ''Tavern Income:'' 60 gp
 
−
* '''Month 30:''' -340gp
 
−
** ''Maintenance:'' -480 gp Business Check 13 (pay 150%)
 
−
** ''Kegs:'' 70 gp (7 @ 10gp ea)
 
−
** ''Tavern Income:'' 70 gp
 
−
* '''Month 31:''' +225gp
 
−
** ''Maintenance:'' +5 gp Business Check 76 (gain 1d6 x5 gp)
 
−
** ''Kegs:'' 170 gp (17 @ 10gp ea)
 
−
** ''Tavern Income:'' 50 gp
 
−
* '''Month 32:''' -140gp
 
−
** ''Maintenance:'' -320gp gp Business Check 28 (pay full)
 
−
** ''Kegs:'' 160 gp (16 @ 10gp ea)
 
−
** ''Tavern Income:'' 20 gp
 
−
* '''Month 33:''' -220gp
 
−
** ''Maintenance:'' -320gp gp Business Check 29 (pay full)
 
−
** ''Kegs:'' 160 gp (16 @ 10gp ea)
 
−
** ''Tavern Income:'' 40 gp
 
−
* '''Month 34:''' +310gp
 
−
** ''Maintenance:'' +70 gp Business Check 86 (gain 2d8 x5 gp)
 
−
** ''Kegs:'' 140 gp (14 @ 10gp ea)
 
−
** ''Tavern Income:'' 100 gp
 
−
* '''Month 35:'''  +265gp
 
−
** ''Maintenance:'' +45 gp Business Check 86 (gain 2d8 x5 gp)
 
−
** ''Kegs:'' 170 gp (17 @ 10gp ea)
 
−
** ''Tavern Income:'' 50 gp
 
−
* '''Month 36:''' +10gp
 
−
** ''Maintenance:'' -160 gp Business Check 33 (pay half)
 
−
** ''Kegs:'' 110 gp (11 @ 10gp ea)
 
−
** ''Tavern Income:'' 60 gp
 

Latest revision as of 12:31, 17 August 2020

Details

  • Structure: Guildhall or lodge style (5000gp, 60 days, includes a Dining Hall, needs 5 skilled and 3 unskilled hirelings, has 2 room points)
  • Rooms: I was thinking we could actually have spacious bedrooms for ourselves upstairs, and a small taproom for relaxation and receiving visitors and locals. (The tavern could also help minorly pay for upkeep on the place.)
    • Lodgings (2500gp, 15 days), provides 6 large bedroom suites
    • Tavern (2500gp, 15 days), generates 2d10 kegs (worth 10gp each) every 30 days, plus an income of 1d10 x 10gp every 30 days.
      • One of the staff also counts as an alcohol/refreshment merchant attached to the bar.
  • Unseen Servants (2): 1000gp, 7 days. In the tavern, used as wait staff.
  • Spells: I'll also be adding permanent Mordenkainen's private sanctum and teleportation circles as part of downtime actions here.

Costs & Earnings

Monthly Cost: 320gp (Month 3+)

  • Month 1: -2500gp
    • Guildhall Structure: -2500gp, 30/30 days (assumes 50% previous construction)
  • Month 2: -5000gp
    • Guildhall Lodgings: -2500gp, 15/15 days
    • Guildhall Tavern: -2500gp, 15/15 days
  • Month 3: -170gp
    • Maintenance: -320gp gp Business Check 21 (pay full)
    • Kegs: 70 gp (7 @ 10gp ea)
    • Tavern Income: 80 gp
  • TOTAL: -7670gp
  • Month 4: -260gp
    • Maintenance: -480 gp Business Check 17 (pay 150%)
    • Kegs: 130 gp (13 @ 10gp ea)
    • Tavern Income: 90 gp
  • Month 5: -70gp
    • Maintenance: -160 gp Business Check 38 (pay half)
    • Kegs: 50 gp (5 @ 10gp ea)
    • Tavern Income: 40 gp
  • Month 6: +200gp
    • Maintenance: +10 gp Business Check 64 (gain 1d6 x5 gp)
    • Kegs: 130 gp (13 @ 10gp ea)
    • Tavern Income: 60 gp
  • TOTAL: -130gp
  • Month 7: +100gp
    • Maintenance: +0 gp Business Check 51 (breaks even)
    • Kegs: 80 gp (8 @ 10gp ea)
    • Tavern Income: 20 gp
  • Month 8: -350gp
    • Maintenance: -480 gp Business Check 07 (pay 150%)
    • Kegs: 80 gp (8 @ 10gp ea)
    • Tavern Income: 50 gp
  • Month 9: +255gp
    • Maintenance: +95 gp Business Check 93 (gain 3d10 x5 gp)
    • Kegs: 120 gp (12 @ 10gp ea)
    • Tavern Income: 40 gp
  • TOTAL: +5gp
  • Month 10: +190gp
    • Maintenance: +20 gp Business Check 70 (gain 1d6 x5 gp)
    • Kegs: 70 gp (7 @ 10gp ea)
    • Tavern Income: 100 gp
  • Month 11: +50gp
    • Maintenance: +5 gp Business Check 66 (gain 1d6 x5 gp)
    • Kegs: 5 gp (5 @ 10gp ea)
    • Tavern Income: 40 gp
  • Month 12: -200gp
    • Maintenance: -320gp gp Business Check 25 (pay full)
    • Kegs: 110 gp (11 @ 10gp ea)
    • Tavern Income: 10 gp
  • TOTAL: +40gp
  • Season 1: -7670gp
  • Season 2: -130gp
  • Season 3: +5gp
  • Season 4: +40gp
    • YEAR TOTAL: -7755gp gp
Retrieved from "https://oakthorne.net/wiki/index.php?title=Lost_and_Found_Guildhall&oldid=59660"