Tavern Keeping Calculator

	A	B	C	D	E	F	G	H	I	J	L
1		Tenday 1.1	Tenday 1.2	Tenday 1.3	Tenday 2.1	Tenday 2.2	Tenday 2.3	Tenday 3.1	Tenday 3.2	Tenday 3.3	Bonus/Penalty Descriptions

2	Tavern Level	Divey	Divey	Divey	Divey	Divey	Divey	Divey	Divey	Divey
3	d100 Roll	71	55	36
4	Management Bonus	10	10	10	10	10	10	10	10	10	If PCs are present & actively managing
5	Promotion Bonus	0	5	0	0	0	0	0	0	0	Add 1 to roll for every 2 gp spent on advertising, etc
6	Debt Penalty	0	0	0	0	0	0	0	0	0	Subtract 1 from roll for every 5 gp in debt (negative balance) at the end of the prior tenday
7	DM Bonus/Penalty	0	5	40	0	0	0	0	0	0	DM may add or subtract based on current events such as festival season, etc
8	TOTAL ROLL + BONUS/PENALTY	81	75	86	10	10	10	10	10	10
9
10	Period Upkeep Cost	$60	$60	$60	$60	$60	$60	$60	$60	$60
11	Period Upkeep Multiplier	0.67	0.67	1.00	0.00	0.00	0.00	0.00	0.00	0.00
12	Advertising Expenses		10
13	Repairs Expenses			10	10	10	10	10	10	10
14	Period Net Profit	$40	$30	$50	-$10	-$10	-$10	-$10	-$10	-$10
15	Cumulative Net Profit	$40	$70	$120	$110	$100	$90	$80	$70	$60
16	Additional Cash Equity Added	$0	$500	$0	$0	$0	$0	$0	$0	$0
17	Cumulative Cash Equity Added	$0	$500	$500	$500	$500	$500	$500	$500	$500
18	Dividends Distributed	$0	$0	$0	$0	$0	$0	$0	$0	$0
19	Cumulative Dividends Dist	$0	$0	$0	$0	$0	$0	$0	$0	$0
20	Balance Remaining	$40	$570	$620	$610	$600	$590	$580	$570	$560
21
22	Renaer Share of Balance	$4.00	$56.99	$61.99	$60.99	$59.99	$58.99	$57.99	$56.99	$55.99
23	PCs Share of Balance	$35.96	$512.93	$557.93	$548.93	$539.93	$530.93	$521.93	$512.93	$503.93
24	Per PC Share of Balance	$4.00	$56.99	$61.99	$60.99	$59.99	$58.99	$57.99	$56.99	$55.99
25
26	Renaer's Share of Dividend Dist.	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
27	PCs Share of Dividend Dist.	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
28	Per PC Share of Dividend Dist.	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
29
30	Notes	Soft Open	Grand Open	Benefit Concert
31
32
33				$6
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100