Celfarin Chybisa MANOR BUDGET
GENERAL DATA LORD'S HOUSEHOLD
Topography: Lowland NAME/OCCUPATION ML EACH # Total Loyality
Gross Acres 1,040 Bailiff (Andros Salycelis, 35) 85 2,000 1 2,000 73
Spouse (Ene of Salycelis, 28) 100 2,000 1 2,000 89
- Woods Acres 250
Offspring (Anlidith Salycelis) 90 1,000 1 1,000 87
= Cleared Acres 790 Chamberlain (Sedalos of Hesk, 58) 65 800 1 800 66
- Tenant Acres 370 Cook (Penlyra of Tohrasin, 22) 55 500 1 500 73
= Demesne Acres 420 Nursemaid (Ari of Hab, 57) 85 400 1 400 62
Alewife (Melest of Myf, 41) 110 400 1 400 69
Labor Pool 9,489
Servants 93 300 3 900 65
Labor Obligation 296 STABLE Warhorse 1,800 1 1,800
Land Quality 1.24 STABLE Palfrey 900 1 900
STABLE Kennels 600 1 600
Fief Index 0.94
TOTAL 11,300
Trade Index 0.99
MANOR BUDGET CROPS
WEATHER INDEX: 0.65 ACRES LABOR KIND CROP YIELD ACRES LABOR KIND
F 1 Woods Yield 13 234 702 3,191 Rye 43 34 170 1,462
I 2 Crops 342 1,972 19,278 Barley 56 34 204 1,904
E 3 Pasture 385 4,438 32,660 Oats 45 136 680 6,120
F 4 Waste 79 Hay 37 34 170 1,258
4 Total Harvest = 7,112 = 55,129 Flax 79 34 272 2,686
B
U 6 Crop Seed 395 5,332 Fruit 86 68 476 5,848
D 7 Winter Feed 395 5,332 TOTALS 56 342 1,972 19,278
G 8 Fief Maint. (100%) 790 2,228 4,456
E 9 Assart 5 150 600 LIFESTOCK
T HEAD YIELD ACRES LABOR KIND
10 Fief Income = 9,490 = 39,409
11 Demesne Income (53%) + 20,951 Oxen: 38 121 77 646 4,598
12 Tenant Rents & Fees + 810 Cows: 38 153 77 760 5,814
L
O 13 GlebeRevenue + 2,025 Goats: 230 34 115 1,150 7,820
R 14 TaxesTolls + 2,138 Sheep: 114 32 38 342 3,648
D 15 Amercements + 618 Swine: 770 14 77 1,540 10,780
' 16 Feudal Income + 0 TOTALS 84 385 4,438 32,660
S
17 TOTAL INCOME = 26,542
18 Household - 11,300
MILITARY OBLIGATIONS
B
TYPE NAME ML
U 19 Feudal Payments to Ganden - 6,747
D Knight (HH) Andros Salycelis 85
20 Tithe - 2,654
G 21 Labor Hired - 3,407
Yeoman (MF) Frenn of Anshe 55
E Yeoman (LF) Dareme of Tag 70
22 Political Expenses - 1,040
T Yeoman (LF) Anfyr of Clyff 75
23 TOTAL EXPENSES = 25,148
Feudal Payment - 2,100
24 PRIVY PURSE = 1,394
Celfarin Chybisa VILLAGE CENSUS
Tenant Occupation HD ML Acres Labor Kind Notes
Size Serf Free Days Rent Fees License
1 Cleric of Peoni Hobrary of Frenthe, 39 4 105 40 0 0 0 0 0 Glebe Revenue
2 Yeoman (MF) Frenn of Anshe, 25 4 55 26 0 0 60 32 0 Military Service
3 Yeoman (LF) Dareme of Tag, 34 5 70 17 0 0 60 23 0 Military Service
4 Yeoman (LF) / Beadle Anfyr of Clyff, 46 9 75 16 0 0 60 22 0 Military Service
5 Miller Jarven of Ary, 41 3 60 25 0 0 210 31 240
6 Metalsmith Cagarth of Thyp, 41 6 110 10 0 0 120 16 144
7 Farmer Frenleder of Ary, 33 4 90 50 0 0 360 56 0
8 Villein / Reeve Hor of Harshe, 62 2 90 0 38 0 60 44 0
9 Villein / Woodward Ratri of Alyn, 47 3 70 0 37 0 60 43 0
10 Villein / Herder Tohnan of Hokel, 52 2 85 0 37 0 60 43 0
11 Villein Tam of Heskel, 46 6 80 0 21 84 60 27 0
12 Half-Villein Avas of Ary, 39 3 80 0 17 68 60 23 0
13 Half-Villein Heslos of Jarg, 19 1 60 0 17 68 60 23 0
14 Half-Villein Anrafyr of Taf, 57 5 65 0 16 64 60 22 0
15 Cottar Pef of Ary, 34 3 90 0 2 8 60 8 0
16 Cottar Tohs of Eshekel, 45 5 100 0 1 4 60 7 0
17 Cottar Tir of Frenthe, 44 4 90 0 0 0 60 6 0
TOTALS 69 186 184 296 1,470 426 384
