Caelten Chybisa MANOR BUDGET

GENERAL DATA LORD'S HOUSEHOLD

Topography: Forest NAME/OCCUPATION ML EACH # Total Loyality

Gross Acres 1,340 Bailiff (Peb Rydanus, 33) 90 2,000 1 2,000 70

Spouse (Lalari of Rydanus, 47) 90 2,000 1 2,000 84
- Woods Acres 250
Lady-in-Waiting (Asayra of Rydanus, 60) 75 1,500 1 1,500 87
= Cleared Acres 1,093 Chamberlain (Pebal of Eme, 34) 65 800 1 800 70
- Tenant Acres 434 Cook (Eladith of Seleryk, 48) 90 500 1 500 67

= Demesne Acres 659 Gardener (Medith of Mykel, 45) 70 400 1 400 61

Alewife (Lese of Makel, 45) 50 400 1 400 69
Labor Pool 9,825
Servants 75 300 3 900 67
Labor Obligation 456 STABLE Warhorse 1,800 1 1,800

Land Quality 1.22 STABLE Palfrey 900 1 900

STABLE Falconry 800 1 800
Fief Index 0.99
TOTAL 12,000
Trade Index 0.88

MANOR BUDGET CROPS

WEATHER INDEX: 1.14 ACRES LABOR KIND CROP YIELD ACRES LABOR KIND

F 1 Woods Yield 25 0 0 0 Oats 50 106 530 5,300

I 2 Crops 532 3,180 40,598 Hay 46 159 795 7,314
E 3 Pasture (97%) 502 4,658 53,364 Vegetables 105 106 848 11,130
F 4 Waste 306 Wheat 97 106 636 10,282
4 Total Harvest = 7,838 = 93,962 Fruit 124 53 371 6,572
B
U 6 Crop Seed 546 7,371 TOTALS 76 532 3,180 40,598
D 7 Winter Feed 546 7,371
G 8 Fief Maint. (60%) 1,093 1,948 3,896 LIFESTOCK
E 9 Assart 1 30 120 HEAD YIELD ACRES LABOR KIND
T Oxen: 50 172 100 850 8,600
10 Fief Income = 9,816 = 75,204
11 Demesne Income (60%) + 45,342 Cows: 25 249 50 500 6,225
12 Tenant Rents & Fees + 731 Goats: 502 54 251 2,510 27,108
L
O 13 GlebeRevenue + 2,322 Sheep: 300 42 100 900 12,600
R 14 TaxesTolls + 2,534 TOTALS 108 502 4,760 54,533
D 15 Amercements + 638
' 16 Feudal Income + 0
MILITARY OBLIGATIONS
S TYPE NAME ML
17 TOTAL INCOME = 51,567
18 Household - 12,000 Knight (HH) Peb Rydanus 90
B
U 19 Feudal Payments to Hoardrel - 14,189 Yeoman (LB) Rap of Haf 70
D 20 Tithe - 5,156 Yeoman (LF) Thylyn of Mykel 90
G 21 Labor Hired - 4,539 Yeoman (LF) Cak of Sanryck 95
E
22 Political Expenses - 1,340 Feudal Payment - 3,000
T
23 TOTAL EXPENSES = 37,224
24 PRIVY PURSE = 14,343
 Caelten Chybisa VILLAGE CENSUS
Tenant Occupation HD ML Acres Labor Kind Notes
Size Serf Free Days Rent Fees License

1 Cleric of Peoni Hagien of Sank, 26 5 65 45 0 0 0 0 0 Glebe Revenue

2 Yeoman (LB) Rap of Haf, 41 6 70 41 0 0 60 47 0 Military Service

3 Yeoman (LF) / Beadle Thylyn of Mykel, 42 6 90 16 0 0 60 22 0 Military Service

4 Yeoman (LF) Cak of Sanryck, 25 4 95 14 0 0 60 20 0 Military Service

5 Miller Renan of Caryck, 55 6 65 20 0 0 180 26 240

6 Farmer How of Hesbro, 49 5 95 40 0 0 300 46 0

7 Farmer Tif of Taryk, 42 5 80 30 0 0 240 36 0

8 Villein / Reeve Rader of Hat, 37 5 75 0 39 0 60 45 0

9 Villein / Woodward Thylyn of Hesr, 48 3 100 0 38 0 60 44 0

10 Villein / Herder Myme of Tohmery, 32 3 90 0 37 0 60 43 0

11 Villein Tohdros of Mykel, 32 5 55 0 31 124 60 37 0

12 Villein Hodavas of Makel, 24 4 65 0 29 116 60 35 0

13 Villein Thym of Hog, 19 6 75 0 24 96 60 30 0

14 Half-Villein Hesmelin of Tik, 43 3 65 0 12 48 60 18 0

15 Half-Villein Sanleryck of Pek, 25 6 70 0 11 44 60 17 0

16 Cottar Selos of Rarelin, 55 4 85 0 4 16 60 10 0

17 Cottar Kub of Cam, 25 6 65 0 3 12 60 9 0

18 Cottar Myb of Anrethe, 59 2 75 0 0 0 60 6 0

TOTALS 84 228 206 456 1,560 491 240