Scribd Logo
Upload

Welcome to Scribd!

  • Buildings Rooms GP Goods Days Worked (22/30) Days Marketed: Ravenshire Guild

    Uploaded by

    Mitch Mitchell
    9 views7 pages
    This document summarizes the buildings, rooms, goods produced, income and expenses for three organizations - Ravenshire Guild, Sams of Ravenshire, and the Drug Trade. It lists the buildings and rooms in each organization, the number of days they are worked, goods produced, income generated and magic/labor modifiers. It also outlines the worker types, number of each and their expenses for each organization. The grand total profit generated after expenses is reported to be 61,292 GP.

    Original Description:

    this is an excel sheet

    Original Title

    Book1

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document summarizes the buildings, rooms, goods produced, income and expenses for three organizations - Ravenshire Guild, Sams of Ravenshire, and the Drug Trade. It lists the buildings and rooms in each organization, the number of days they are worked, goods produced, income generated and magic/labor modifiers. It also outlines the worker types, number of each and their expenses for each organization. The grand total profit generated after expenses is reported to be 61,292 GP.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    9 views7 pages

    Buildings Rooms GP Goods Days Worked (22/30) Days Marketed: Ravenshire Guild

    Uploaded by

    Mitch Mitchell
    This document summarizes the buildings, rooms, goods produced, income and expenses for three organizations - Ravenshire Guild, Sams of Ravenshire, and the Drug Trade. It lists the buildings and rooms in each organization, the number of days they are worked, goods produced, income generated and magic/labor modifiers. It also outlines the worker types, number of each and their expenses for each organization. The grand total profit generated after expenses is reported to be 61,292 GP.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 7

    Buildings

    Ravenshire Guild

    Rooms

    Days Worked
    Days
    (22/30)
    Marketed

    GP

    Goods

    Brewery
    Guard Post
    Guard Post
    Kitchen
    War Room
    Garden
    Office
    Priest

    22
    22
    22
    10
    10
    20
    5
    22

    220
    88
    88
    40
    100
    160
    0
    330

    0
    88
    88
    40
    0
    160
    15

    Alchemy Lab
    Bar
    Kitchen
    Storefront
    Furnishings
    Sitting Room

    30
    30
    30
    30
    30
    30

    300
    300
    120
    150

    300

    Guild Income
    Drug Guild

    22
    10

    12100
    60000

    A. Workshop
    Greenhouse
    Kitchen
    Storefront
    A. Workshop
    Garden

    22
    22
    22
    22
    22
    22

    220
    264
    176
    110
    220
    176

    Sams of Ravenshire

    120

    Blackpoes

    Drug Trade
    220
    264
    176
    220
    176

    Inf
    220
    0
    0
    0
    100
    0
    0

    Lab

    Total GP Convert
    GP
    Mkting
    Output
    to GP? Potential Bonus

    Magic
    0
    0
    0
    0
    0
    0
    15

    0
    0
    0
    0
    0
    0
    0

    220
    88
    88
    40
    100
    160

    3300
    880
    880
    400
    1500
    1600
    300

    3300
    1320
    1320
    600
    1500
    2400

    18000
    4500
    1200

    4500
    4500
    1800
    2250

    330

    300
    300
    0

    300
    300
    120
    150

    150
    120

    2250
    1800

    12100
    60000

    220

    220
    264
    176
    110
    220
    176

    13200
    2640
    1760

    SubTotal
    DM Inter.
    Profits

    75162
    75162
    81172

    36610
    3661

    Profits
    Expenses

    81172
    -19880

    220

    13200
    1760

    23490
    2349

    Grand Total

    61292

    Buildings

    Worker Type

    Number of

    Days
    Worked
    (22/30)

    Elite Soldiers
    Bureaucrat
    Priest
    Thieves Guild

    2
    1
    1
    5

    22
    22
    22
    20

    -660
    -200
    -810
    -3850

    Laborers
    Stock

    30

    -500
    -2500

    Bureaucrat
    Drivers
    Mage
    Stock

    2
    15
    1

    22
    10
    10

    -400
    -13500
    -960
    3500

    Total
    Expenses

    Ravenshire Guild

    Sams of Ravenshire

    Drug Trade

    -19880

    GP
    Brewery
    Guard Post
    Kitchen
    War Room
    Alchemy Lab
    Bar
    Storefront
    Furnishings
    Sitting Room
    Garden
    Office
    Infirmary (priest)
    Thieves
    Greenhouse
    Drugs
    month/person
    ppl

    Mod

    Goods
    10
    4
    4
    10
    10
    10
    5
    5
    8
    15
    550
    12
    50
    16
    120
    6000

    Inf

    Lab

    Magic

    10
    4
    4
    10
    10

    10
    10

    5
    4

    8
    3

    3
    15

    12

    12

    10
    10

    15
    15

    10
    20

    50
    100

    GP
    Elite Soldiers
    Bureaucrat
    Priest
    Laborers
    Thieves Guild
    Mage
    Drivers

    -330
    -200
    -810
    -100
    -770
    -960
    -90

    You might also like