Lost and Found Guildhall

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