THE FIRM'S BOOKS
Tripps Contracting.
Read straight from the balance sheet: what the firm owns outright, the shops it has a stake in, what it pays out every month, who it employs, and what it owes.
⌗
Money here is the workbook's own, as exported. The city map and the property map rescale every lot to the constants now in force, so the same lot is worth less there than it is here.
See both, in the city ledger →VALUATION BASIS
The two models as they stand, each internally consistent and mutually impossible.
7,535,543 gp
property held
5 lots owned outright · 4 on the map
17,482 gp
monthly stipend
120,417 gp in, 86,550 gp out
60
on the payroll
32 soldiers · 28 non-combatants
Owned Property
Held outright. The monthly cost is upkeep, which is why the column runs negative.
Property
Property Value
Property Tax
Monthly Cost
1 Tulip Ave
14,434 gp
467 gp
-39 gp
8 Snap Dragon Street
35,206 gp
3,039 gp
-253 gp
3 Goldenrod Street
115,665 gp
9,985 gp
-832 gp
1 Rose Street
6,918,717 gp
0 gp
-8,154 gp
Vier Lieblinge
465,954 gp
5,731 gp
-2,419 gp
Business Interests
Stakes in shops the firm does not own.
Shop
Interest Owned
Equity Value
Monthly Income
Baifern's Special Spices
6.0%
7,157 gp
596 gp
Dieter's Cabinets and Shipping
30.0%
11,211 gp
934 gp
Fine Fresh Fish
75.0%
61,250 gp
5,104 gp
Hyacinth's Hallowed Armors
16.0%
118,944 gp
9,912 gp
Rare Herbs and Poultices
10.0%
3,657 gp
305 gp
Rivard's Found Treasures
8.0%
14,483 gp
1,207 gp
Molly's Dyes
40.0%
23,509 gp
1,959 gp
Somrak's Carvings
15.0%
23,858 gp
1,988 gp
Black Threads
50.0%
74,230 gp
6,186 gp
Monthly Expenses
Wages, the Fated loan, and the cuts taken by others.
Line
Quantity
Rate
Total Monthly Cost
Employee Wages
60
653 gp
-39,205 gp
Fated Loan
336
Months
-28,570 gp
Thieves Guild Cut
20.0%
Percentage
-17,731 gp
Bria Tomay Cut
1.5%
Percentage
-1,044 gp
Rented Out Property
Property
Rental Income
Income Tax
Monthly Income
8 Snap Dragon Street
845 gp
Post-Tax
70 gp
Other Sources of Income
Source
Stipend
Income tax
Monthly Income
Dmitri (Thieves Guild Lieutenant)
41,997.73
Untaxed
3,500 gp
Police Grant
1,063,861.71
Taxed
88,655 gp
Find the firm on the map
Every lot the firm owns or holds a stake in is picked out on the map by the Tripps overlay.
Open the Tripps overlay on the map →Who the firm employs
Alchemist · 1
Armorer · 1
Blacksmith · 1
Carpenter · 2
Leather Worker · 1
Limner · 1
Mason · 2
Scribe · 2
Spy · 1
Steward · 1
Tailor · 2
Thief · 2
Weaponsmith · 1
Standing figures
YH is the district calendar the workbook counts in; YJ is a year of play. LBD is the Lotus Blossom District as a whole, not the firm.
District crime rate
18.0%
District stability modifier
90.0%
Years since 128 YH
2 years
Years since last renovation
2 years
Rate of upkeep growth
50.0%
Upkeep of 1 Rose Street
97,845 gp
Maximum tenants
203
Taxes collected in 129 YH
19,997,401 gp
Estimated taxes, year 1
26,439,685 gp
Harmonium share in 129 YH
12.0%
District policing fund
1,899,753 gp
Harmonium licence rate
44.0%
Harmonium licence fee
835,891 gp
Employees
60
Average wage
653 gp
Wages paid out
-39,205 gp
Fated loan amount
3,000,000 gp
Monthly loan cost
28,570 gp
Months left on loan
336
Thieves' guild share
20.0%
Thieves' guild cut
212,772 gp
Bria Tomay share
1.5%
Bria Tomay cut
12,529 gp
Policing income
69,880 gp