Bocephas
10-24-2015, 12:17 AM
My economic model is based on the valuation of an "unworked" acre of agricultural land (including meadow) at 8d.
Each acre requires 8 days heavy labor (4d value at 0.5d per day) to plow, plant, and harvest.
This puts the production value of one acre at 12d (1 shilling).
DEMOGRAPHICS
There are 3 age categories:
Young (under 18): 40% of pop, Provide 1% (of 22%) heavy labor + 4% (of 28%) light labor
Adult (18-50): 40% of pop, Provide 20% (of 22%) heavy labor + 20% (of 28%)light labor
Old (51+): 20% of pop, Provide 1% (of 22%) heavy labor + 4% (of 28%) light labor
Heavy labor is provided by men. Light labor can be provided by men, women, children, or the elderly.
Based on above numbers, 22% of the pop is available for heavy labor, while 28% of the pop is available for light labor.
This means 50% of the population is able to contribute some type of labor to the economy.
The standard agricultural work-year is 250 days/person. Thus, the maximum days labor for 5 people is 1250 days.
To find labor available per family of 5, we multiply 1250 x 22% (for heavy labor) and 1250 x 28% (for light labor).
The family of 5 has 275 days heavy labor and 350 days light labor available.
The family needs 100 days light labor (25 days per basic support unit, see below) for domestic work (cooking, cleaning).
This means the family has 275 days heavy labor and 250 days light labor available.
A "Hide" is my economic unit (see below). It consists of 4 families.
Thus, the labor available to a Hide of 4 families is: 1100 days heavy labor + 1000 days light labor.
AGRICULTURAL PRODUCTION (per acre)
Spring Field (1/3 of grain fields)
Barley, 480 pds pottage, 8 days heavy, 12d/acre, 40 pds/d
Barley, 480 gallons ale + 400 pds feed, 8 days heavy + 24 days light (brew), 20d/acre (+3d feed), 24 gallons/d
Oats, 360 pds (1 pd/day for horses), 8 days heavy, 12d/acre, 30 pds/d
Fall Field (1/3 of grain fields)
Wheat/Rye (mixed), 300 pds mixed flour + 200 pds feed, 8 days heavy + 16 days light (mill) OR pay miller 2d to grind, 15d/acre (+1d feed), 20 pds/d
Wheat (pure), 240 pds wheat flour + 200 pds feed, 8 days heavy + 16 days light (mill) OR pay miller 2d to grind, 15d/acre (+1d feed), 16 pds/d
Fallow Field (1/3 of grain fields)
Peas, 160 pds peas + 200 pds feed, 8 days heavy, 1.6d/acre (+1d feed), 100 pds/d
Other Crops
Flax/Hemp, 120 square yards linen/canvas, 8 days heavy + 96 days light (weave), 40d/acre, 3 yards/d
Herbs, 64 pds dried herbs, 8 days heavy + 12 days light (cure), 16d/acre, 4 pds/d
Garden
Vegetables, 1600 pds veg + 600 pds feed, 8 days heavy + 12 days light (tend), 16d/acre, 100 pds/d
Orchards
Apples, 1500 pds apples, 8 days heavy, 12d/acre, 125 pds/d
Apples, 120 gallons cider + 600 pds feed, 8 days heavy + 24 days light (ferment), 20d/acre (+3d feed), 6 gallons/d
Grapes (same as apples)
Grapes (wine) (same as cider)
Olives, 20 gallons olive oil + 600 pds feed, 8 days heavy + 24 days light (press), 20d/acre (+3d feed), 1 gallon/d
Tree Nuts, 120 pds tree nuts, 8 days heavy, 12d/acre, 10 pds/d
Woods
Firewood, 0.5 cord (60 cubic feet), 3 days heavy, 2d
Timber, 20,000 board feet timber, 100 days heavy, 200d/acre, 100 board ft/d
Meadow/Pasture
Meadow (Hay), 4000 pds hay, 8 days heavy, 12d/acre
Pasture, 2000 pds grass, 6d/acre
PASTORAL PRODUCTION (per animal)
Oxen
Production: 50 pds beef (6d at 8 pds/d), 1 square yard leather (4d at 0.25 yard/d)
Cost: 1 acre meadow, 2 acres pasture, 6 days heavy (2 care, 2 meat, 2 hide) + 4 days light (feed)
Cows (includes 1 calf per cow)
Production: 150 pds cheese (25d at 6 pds/d), 100 pds beef (12.5d at 8 pds/d), 1.5 square yard leather (6d at 0.25 yard/d)
Cost: 1.5 acres meadow, 0.5 acre pasture, 8 days heavy (1 care, 4 meat, 3 hide) + 18 days light (feed + cheese)
Pigs
Production: 150 pds pork (12.5d at 12 pds/d)
Cost: 800 pds feed (+2 acres woods for foraging), 6 days heavy (meat) + 6 days light (feed)
Sheep
Production: 20 pds mutton (2d at 10 pds/d), 15 pds cheese (2.5d at 6 pds/d), 3 square yards wool (2d at 1.5 yards/d)
Cost: 0.1 acre meadow, 0.2 acre pasture, 2 days heavy (1 meat, 1 wool) + 4 days light (weave + cheese)
Chickens (includes 1 hen and 12 chicks raised as broilers - 6 weeks each)
Production: 75 eggs (1.25d at 60 eggs/d), 25 pds fowl (1.75d at 15 pds/d)
Cost: 150 pds feed, 2 days heavy (2 meat) + 3 days light (feed + eggs)
Beehive
Production: 9 gallons honey (4.5d at 2 gal/d)
Cost: 30 acres available land, 2 days heavy + 4 days light (strain)
BASIC UNIT OF SUPPORT (0.25L)
Basic Support for Adult Male
7.5d Ale (180 gallons at 24 gallons/d, amounts to 0.5 gallons per day - 400 calories)
3d Cider (18 gallons at 6 gallons/d, amounts to 0.4 pint per day - 100 calories)
10d Mixed Flour (200 pounds at 20 pounds/d, amounts to 8.5 ounces bread per day - 850 calories)
3d Barley/Pottage (120 pounds at 40 pounds/d, amounts to 5 ounces pottage per day - 500 calories)
1.25d Peas (125 pounds peas at 100 pounds/d, amounts to 5 ounces peas per day - 75 calories)
1.25d Vegetables (125 pounds veg at 100 pounds/d, amounts to 5 ounces veg per day - 75 calories)
2d Cheese (12 pounds cheese at 6 pounds/d, amounts to 0.5 ounce cheese per day - 50 calories)
2d Beef (16 pounds beef at 8 pounds/d, amounts to 0.7 ounce beef per day - 45 calories)
2.5d Mutton (24 pounds mutton at 10 pounds/d, amounts to 1 ounce mutton per day - 60 calories)
4d Pork (48 pounds pork at 12 pounds/d, amounts to 2 ounces pork per day - 120 calories)
3.25d Fowl (48 pounds fowl at 15 pounds/d, amounts to 2 ounces fowl per day - 100 calories)
2.25d Eggs (135 eggs at 60 eggs/d, amounts to 0.375 egg per day - 25 calories)
2d Tree Nuts (19 pounds tree nuts at 10 pounds/d, amounts to 0.8 ounce nuts per day - 100 calories)
0.5d Honey (1 gallon honey at 2 gallons/d, amounts to 0.33 ounce honey per day - 30 calories)
0.5d Herbs (2 pds herbs at 4 pds/d, amounts to 0.08 ounces herbs per day)
0.5d Mixed Flour (10 pounds mixed flour, traded for salt at 5 pds/d)
1d Wheat Flour (16 pounds wheat flour, traded for salt at 5 pds/d)
1d Beef (8 pounds beef, traded for salt at 5 pds/d)
0.5d Mutton (6 pounds mutton, traded for salt at 5 pds/d)
1d Linen/Canvas (3 square yards linen/canvas at 3 yards/d)
2d Wool (3 square yards wool at 1.5 yard/d)
1d Leather (0.25 yards leather at 0.25 yards/d)
2d Firewood (0.5 cord firewood at 0.25 cord/d)
6d Cheese (36 pounds cheese, discretionary spending)
Support Breakdown
0.2L (48d) food/salt + 0.05L (12d) cloth/leather/firewood/discretionary
2130 calories food/cider + 400 calories ale. Provides 400 of the 2130 calories in animal protein.
Note, discretionary spending equals 10% of support (6d for 60d basic support).
SUPPORT FOR FAMILIES
Poor Support (0.75L, Basic Support x3)
Average calories per adult: 1950 + ale
Family of 4: Head of house 51d, Wife 51d, Relative 51d, Youth 27d
Discretionary Spending (18d): 12d on extra food (brings calories up from 1800 to 1950), 3d on manorial clothing, 3d in town
Average Support (1L, Basic Support x4)
Average calories per adult: 2130 + ale
Family of 5: Head of house 60d, Wife 60d, Relative 60d, 2 Youth at 30d each
Discretionary Spending (24d): 6d on manorial clothing, 18d in town
Good Support (1.25L, Basic Support x5)
Average calories per adult: 2385 + ale
Family of 6: Head of house 68d, Wife 68d, Relative 68d, 3 Youth at 32d each
Discretionary Spending (30d): 9d on manorial clothing, 21d in town
Notes on Discretionary Spending:
A "Hide" is my economic unit (see below).
A Hide consists of 4 families: 1 comfortable (good support), 2 average (average support), and 1 poor.
Each Hide spends 24d (0.1L) on manorial clothing and 60d (0.25L) in the nearby town.
If we say a Manor consists of 10 Hides, then peasants spend 240d (1L) on manorial clothing (supports manor production).
They also spend 600d (2.5L) in town, which could support 2 burgher families (at 1.25L each).
HORSES
Support for Horses
Pony: 0.5 acre meadow (6d), 1 acre pasture (6d), 1 acre oats (12d), other expenses (6d) = 30d/year (0.125L) + 10 days heavy labor for care
Rouncy or Sumpter: 1 acre meadow (12d), 2 acres pasture (12d), 2 acres oats (24d), other expenses (12d) = 60d/year (0.25L) + 20 days heavy labor for care
Poor Charger: 1 acre meadow (12d), 1.5 acres pasture (9d), 6 acres oats (72d), other expenses (15d + 12d) = 120d/year (0.5L) + 40 days heavy labor for care
Good Charger: 1 acre meadow (12d), 1 acre pasture (6d), 10 acres oats (120d), other expenses (18d + 24d) = 180d/year (0.75L) + 60 days heavy labor for care
Note: 1 acre of oats provides 1 pound per day in horse feed.
Other expenses include shoeing costs + extras for chargers (fancy tack, apples)
Horse Breeding and Training
Costs are based on a breeding mare with 3 foals (ages 1, 2, 3), which is a 2.5 horse equivalent.
Pony: 75d support, 20 days heavy for care (10d), 20 days specialized for training (15d), 10 year longevity, 120d value (20d profit)
Sumpter: 150d support, 40 days heavy for care (20d), 0 days specialized for training (0d), 10 year longevity, 180d value (10d profit)
Rouncy: 150d support, 40 days heavy for care (20d), 50 days specialized for training (40d), 10 year longevity, 240d value (30d profit)
Charger (poor or good): 150d support + 120d extra oats, 40 days heavy for care (20d), 250 days specialized traing (190d), 5 year longevity, 1200d value (720d profit)
Support includes maintaining breeding mare and foals with hay, pasture, oats, and horseshoes (and extra oats for charger training).
Care is time spent maintaining breeding mare and foals, while training is time spent preparing foals for riding or combat.
Details of breeding:
A mare produces 1 new foal per year. Of these, 10% will be chargers, 60% rouncies, and 30% sumpters.
Average production value with these percentages is 318d per mare per year.
Expenses include support and care (150d + 20d), training (42d, average of 55 days per horse), and extra oats (12d, 10% of horses trained), for total of 224d.
Thus, a mare with foals produces an annual profit of about 90d.
If all expenses are covered, a mare with foals produces 318d in horses per year, rounded down to 300d (1.25L).
Manor Herds
If a knight maintains 2 breeding mares with foals (5 horse equivalent), and covers all expenses, he will produce about 2.5L in horses per year.
Thus, every 5 years, he will produce 10 horses worth about 13L. Of these, 1 will be a charger, 6 will be rouncies, and 3 will be sumpters.
He keeps the charger, 2 rouncies, and 1 sumpter, to maintain his necessary array of horses.
He sells the remaining horses (about 1 per year) generating 1L in income (manorial industry).
I know my numbers for chargers do not match the official rules (1.25L for support and 20L value).
But as you can see, with good chargers we are at 10 acres of oats, 1 acre meadow, and 1 acre pasture (0.75L annual support).
I feel 12 acres is enough to devote to supporting a single horse.
As for charger value, 4-6L feels better to me than 20L, given the values and incomes in the game.
At 5L, we are at 4 times the annual support of a knight (just himself).
ECONOMIC UNIT - HIDE
My economic unit is the "Hide", which consists of 4 families (1 comfortable, 2 average, 1 poor) with 120 acres cleared land.
The Hide produces 6.75L in total production. Of that, 0.75L is spent on capital expenses (maintenance/repair, barrels, etc.).
That means the Hide produces 6L free and clear (1.5L per family on average).
Of this, 4L is kept by the farmers to support their families (1.25L x 1, 1L x 2, and 0.75L x 1).
The other 2L goes to rents (1L to the knight), tithes (0.5L to the church), and taxes (0.5L to the liege or king).
Thus, each Hide provide the knight with 1L in assized rents (10 Hides making up a standard 10L Manor).
When looked at as a whole (6.75L), 59% supports farmers (4L), 11% goes to expenses (0.75L), and 30% goes to rents/tithes/taxes (2L).
The Hide is 120 acres cleared "champion" land. Similar production for poorer land would require more acreage.
120 acres: 3 x 20-acre grain fields, 12 acres other crops, 34 acres pasture/meadow, and 14 acres waste (structures, roads, marsh).
The Hide would also include the "use" of 40 acres woods (for firewood and pannage for pigs).
But this woodland would not be counted as part of the acreage of the Hide, as the farmers' rights to the woods are very limited.
HIDE PRODUCTION (see production per acre/animal at top of post)
Grain Fields (3 x 20-acres)
8 acres Barley (ale): 3840 gal ale + 3200 pds feed, Requires 64 days heavy labor + 192 days light (brew)
8 acres Barley (pottage): 3840 pds barley (pottage), Requires 64 days heavy labor
4 acres Oats: 1440 pds oats, Requires 32 days heavy labor
9 acres Wheat: 2160 pds wheat flour + 1800 pds feed, Requires 72 days heavy labor + Miller services
9 acres Rye: 3240 pds rye flour + 1800 pds feed, Requires 72 days heavy labor + Miller services
2 acres Wheat (unmixed): 480 pds wheat flour + 400 pds feed, Requires 16 days heavy labor + Miller services
20 acres Peas (fallow field): 3200 pds peas + 4000 pds feed, Requires 160 days heavy labor
Other Crops (12 acres)
1 acre Flax/Hemp: 120 square yards linen/canvas cloth, Requires 8 days heavy labor + 96 days light (weave)
1 acre Herbs: 64 pds dried herbs, Requires 8 days heavy labor + 12 days light (cure)
2 acres Vegetables: 3200 pds vegetables + 1200 pds feed, Requires 16 days heavy labor + 24 days light (tend)
4 acres Apples (cider): 480 gal cider + 2400 pds feed, Requires 32 days heavy labor + 96 days light (ferment)
4 acres Nut Trees: 480 pds tree nuts, Requires 32 days heavy labor
Meadow/Pasture (34 acres)
16 acres Meadow (winter hay): Requires 128 days heavy labor
18 acres pasture (grazing)
Waste (14 acres)
Livestock
4 Dogs: Fed from scraps of 3200 pds meat produced, Require 16 days light labor
4 Oxen: Produce 200 pds beef + 1 yards leather, Require 4 ac meadow, 8 ac pasture, 24 days heavy labor + 16 days light
4 Cows: Produce 600 pds cheese + 400 pds beef + 6 yards leather, Require 6 ac meadow, 2 ac pasture, 32 days heavy labor + 72 days light
40 Sheep: Produce 800 pds mutton + 600 pds cheese + 120 yards wool cloth, Require 4 ac meadow, 8 ac pasture, 80 day heavy labor + 160 days light
8 Pigs: Produce 1200 pds pork, Require 6400 pds feed, 48 days heavy labor + 48 days light
48 Chickens: Produce 3600 eggs + 1200 pds fowl, Require 7200 pds feed, 96 days heavy labor + 144 days light
4 Beehives: Produce 36 gallons honey, Require 120 acres land, 8 days heavy labor + 16 days light
Other Work
Firewood: Produce 15 cords firewood (1800 cubic feet), Requires 30 acres woods, 60 days heavy labor + 60 days light
Maintenance (maintain buildings, fences, roads): Requires 48 days heavy labor + 48 days light
Total Labor Requirement for Hide: 1100 days heavy labor + 1000 days light labor (requires 4 families to provide)
HIDE INCOME/EXPENSES/TAXES
Hide production can be broken down into 25 basic support units (0.25L x 25 = 6.25L) + 0.5L in extra goods (total of 6.75L).
Support for farmer families is 4L (16x basic support).
Capital expenses is 0.75L (3x basic support - mostly goes to craftsmen).
Rents/tithes/taxes is 2L (6x basic support + 0.5L in extra goods).
Note that not all of the ale needed for 25 support units is brewed.
Most of the portion going to rents/taxes/tithes (6x basic support) is left as barley (brewed when needed).
The ratio is 1:1 (one pound of barley is sufficient to brew 1 gallon of ale).
The totals for 25 basic support units (+0.5L in extra goods) is as follows:
Ale (180 gal/unit): 3840 gallons + 660 pds barley (no remainder)
Cider (18 gal/unit): 450 gallons (Extra 30 gallons: 5d)
Barley (120 pds/unit): 3000 pds barley (plus use of 660 pds above) (Extra 180 pds: 4.5d)
Mixed Flour (210 pds/unit): 5250 pds mixed flour (Extra 150 pds: 7.5d)
Wheat Flour (16 pds/unit): 400 pds wheat flour (Extra 80 pds: 5d)
Peas (125 pds/unit): 3125 pds peas (Extra 75 pds: 0.5d)
Vegetables (125 pds/unit): 3125 pds vegetables (Extra 75 pds: 0.5d)
Cheese (48 pds/unit): 1200 pds cheese (no remainder)
Beef (24 pds/unit): 600 pds beef (no remainder)
Mutton (30 pds/unit): 750 pds mutton (Extra 50 pds: 5d)
Pork (48 pds/unit): 1200 pds pork (no remainder)
Fowl (48 pds/unit): 1200 pds fowl (no remainder)
Eggs (135 eggs/unit): 3375 eggs (Extra 225 eggs: 3.5d)
Tree Nuts (19 pds/unit): 475 pds tree nuts (Extra 5 pds: 0.5d)
Honey (1 gal/unit): 25 gallons honey (Extra 11 gallons: 5.5d)
Herbs (2 pds/unit): 50 pds herbs (Extra 14 pds: 3.5d)
Linen/Canvas Cloth (3 yds/unit): 75 yards (Extra 45 yards: 15d)
Wool Cloth (3 yds/unit): 75 yards (Extra 45 yards: 30d)
Leather (0.25 yds/unit): 6.25 yards (Extra 3.75 yards: 15d)
Firewood (0.5 cord/unit): 12.5 cords (Extra 2.5 cords: 10d)
Hay (none needed for support units): 2 acres (24d)
Oats (none needed for support units): 4 acres (48d)
After carving out 25 units of basic support (0.25L each), we have 180d (0.75L) in left over goods.
Most of these are cloth/leather/honey (non-perishables) and hay/oats (feed for horses).
Of the 0.75L in left over goods, 60d (0.25L) is lost to spoilage and inefficiencies, while 120d (0.5L) goes toward rents/tithes/taxes.
Spoilage is the loss in value (of the 6x basic support) that occurs from transporting these goods to landholder, church, and liege.
Spoilage/inefficiency accounts for a 2.5L loss across a 10-Hide Manor.
The lady wife or steward recovers some of this through administrative oversight (recovers 1L, adding it manorial production).
HIDE EXPENSES - DETAILS
The 0.75L (180d) spent on capital expenses are as follows:
42d to Miller (20 acres wheat/rye + 1 acre barley)
42d to Blacksmith (maintenance and repair, new tools)
42d to Carpenter (maintenance and repair, new tools)
18d to Manorial Staff (other crafts such as rope, candles, leatherwork)
12d on 60 pds Salt (cures meat and hide not included in 25 support units)
24d on town goods
Expenses for a 10-Hide Manor:
420d to Miller (1.75L): 1L supports family, 0.25L in raw materials (mill maintenance), 0.5L profit
420d to Blacksmith (1.75L): 1L supports family, 0.5L in raw materials (iron), 0.25L profit
420d to Carpenter (1.75L): 1L supports family, 0.5L in raw materials (wood), 0.25L profit
180d to Manorial Staff (0.75L): Staff provides labor (already paid for), 0.25L in raw materials (hemp, leather, wax), 0.5L profit
240d on Town Goods (1L to local town economy)
This explains 3L of manorial production (6L minus the 3L used to support craftsmen families).
It also explains 1.5L of raw material expenditures.
Notes on Blacksmith and Carpenter Services:
Each Hide has 1200d (5L) in structures and tools that need repair/maintenance. These include: a large barn (480d),
4 cottages (120d each), 2 plows (36d each), 2 ox-carts (24d each), and numerous tools/pots/barrels/crates (180d).
The amount spent on blacksmith and carpenter services (84d) is about 7% of this value.
Notes on Craftsmen Support/Labor:
The 1L support for craftsmen families pays for the craftsman (0.75L) and an assistant (0.25L), who could be his wife.
The farmers pay for 300-360 days labor (1.25-1.5L labor) from each craftsman, out of 500 days available (with assistant).
Thus, craftsmen are only 2/3 employed by farmers, which leaves 1/3 of their time to support their knight.
This would include maintaining his manor house, barn, stable, and arms/armor.
MANOR BUDGET
Check new thread for details on how my system works with the Manor Budget.
Each acre requires 8 days heavy labor (4d value at 0.5d per day) to plow, plant, and harvest.
This puts the production value of one acre at 12d (1 shilling).
DEMOGRAPHICS
There are 3 age categories:
Young (under 18): 40% of pop, Provide 1% (of 22%) heavy labor + 4% (of 28%) light labor
Adult (18-50): 40% of pop, Provide 20% (of 22%) heavy labor + 20% (of 28%)light labor
Old (51+): 20% of pop, Provide 1% (of 22%) heavy labor + 4% (of 28%) light labor
Heavy labor is provided by men. Light labor can be provided by men, women, children, or the elderly.
Based on above numbers, 22% of the pop is available for heavy labor, while 28% of the pop is available for light labor.
This means 50% of the population is able to contribute some type of labor to the economy.
The standard agricultural work-year is 250 days/person. Thus, the maximum days labor for 5 people is 1250 days.
To find labor available per family of 5, we multiply 1250 x 22% (for heavy labor) and 1250 x 28% (for light labor).
The family of 5 has 275 days heavy labor and 350 days light labor available.
The family needs 100 days light labor (25 days per basic support unit, see below) for domestic work (cooking, cleaning).
This means the family has 275 days heavy labor and 250 days light labor available.
A "Hide" is my economic unit (see below). It consists of 4 families.
Thus, the labor available to a Hide of 4 families is: 1100 days heavy labor + 1000 days light labor.
AGRICULTURAL PRODUCTION (per acre)
Spring Field (1/3 of grain fields)
Barley, 480 pds pottage, 8 days heavy, 12d/acre, 40 pds/d
Barley, 480 gallons ale + 400 pds feed, 8 days heavy + 24 days light (brew), 20d/acre (+3d feed), 24 gallons/d
Oats, 360 pds (1 pd/day for horses), 8 days heavy, 12d/acre, 30 pds/d
Fall Field (1/3 of grain fields)
Wheat/Rye (mixed), 300 pds mixed flour + 200 pds feed, 8 days heavy + 16 days light (mill) OR pay miller 2d to grind, 15d/acre (+1d feed), 20 pds/d
Wheat (pure), 240 pds wheat flour + 200 pds feed, 8 days heavy + 16 days light (mill) OR pay miller 2d to grind, 15d/acre (+1d feed), 16 pds/d
Fallow Field (1/3 of grain fields)
Peas, 160 pds peas + 200 pds feed, 8 days heavy, 1.6d/acre (+1d feed), 100 pds/d
Other Crops
Flax/Hemp, 120 square yards linen/canvas, 8 days heavy + 96 days light (weave), 40d/acre, 3 yards/d
Herbs, 64 pds dried herbs, 8 days heavy + 12 days light (cure), 16d/acre, 4 pds/d
Garden
Vegetables, 1600 pds veg + 600 pds feed, 8 days heavy + 12 days light (tend), 16d/acre, 100 pds/d
Orchards
Apples, 1500 pds apples, 8 days heavy, 12d/acre, 125 pds/d
Apples, 120 gallons cider + 600 pds feed, 8 days heavy + 24 days light (ferment), 20d/acre (+3d feed), 6 gallons/d
Grapes (same as apples)
Grapes (wine) (same as cider)
Olives, 20 gallons olive oil + 600 pds feed, 8 days heavy + 24 days light (press), 20d/acre (+3d feed), 1 gallon/d
Tree Nuts, 120 pds tree nuts, 8 days heavy, 12d/acre, 10 pds/d
Woods
Firewood, 0.5 cord (60 cubic feet), 3 days heavy, 2d
Timber, 20,000 board feet timber, 100 days heavy, 200d/acre, 100 board ft/d
Meadow/Pasture
Meadow (Hay), 4000 pds hay, 8 days heavy, 12d/acre
Pasture, 2000 pds grass, 6d/acre
PASTORAL PRODUCTION (per animal)
Oxen
Production: 50 pds beef (6d at 8 pds/d), 1 square yard leather (4d at 0.25 yard/d)
Cost: 1 acre meadow, 2 acres pasture, 6 days heavy (2 care, 2 meat, 2 hide) + 4 days light (feed)
Cows (includes 1 calf per cow)
Production: 150 pds cheese (25d at 6 pds/d), 100 pds beef (12.5d at 8 pds/d), 1.5 square yard leather (6d at 0.25 yard/d)
Cost: 1.5 acres meadow, 0.5 acre pasture, 8 days heavy (1 care, 4 meat, 3 hide) + 18 days light (feed + cheese)
Pigs
Production: 150 pds pork (12.5d at 12 pds/d)
Cost: 800 pds feed (+2 acres woods for foraging), 6 days heavy (meat) + 6 days light (feed)
Sheep
Production: 20 pds mutton (2d at 10 pds/d), 15 pds cheese (2.5d at 6 pds/d), 3 square yards wool (2d at 1.5 yards/d)
Cost: 0.1 acre meadow, 0.2 acre pasture, 2 days heavy (1 meat, 1 wool) + 4 days light (weave + cheese)
Chickens (includes 1 hen and 12 chicks raised as broilers - 6 weeks each)
Production: 75 eggs (1.25d at 60 eggs/d), 25 pds fowl (1.75d at 15 pds/d)
Cost: 150 pds feed, 2 days heavy (2 meat) + 3 days light (feed + eggs)
Beehive
Production: 9 gallons honey (4.5d at 2 gal/d)
Cost: 30 acres available land, 2 days heavy + 4 days light (strain)
BASIC UNIT OF SUPPORT (0.25L)
Basic Support for Adult Male
7.5d Ale (180 gallons at 24 gallons/d, amounts to 0.5 gallons per day - 400 calories)
3d Cider (18 gallons at 6 gallons/d, amounts to 0.4 pint per day - 100 calories)
10d Mixed Flour (200 pounds at 20 pounds/d, amounts to 8.5 ounces bread per day - 850 calories)
3d Barley/Pottage (120 pounds at 40 pounds/d, amounts to 5 ounces pottage per day - 500 calories)
1.25d Peas (125 pounds peas at 100 pounds/d, amounts to 5 ounces peas per day - 75 calories)
1.25d Vegetables (125 pounds veg at 100 pounds/d, amounts to 5 ounces veg per day - 75 calories)
2d Cheese (12 pounds cheese at 6 pounds/d, amounts to 0.5 ounce cheese per day - 50 calories)
2d Beef (16 pounds beef at 8 pounds/d, amounts to 0.7 ounce beef per day - 45 calories)
2.5d Mutton (24 pounds mutton at 10 pounds/d, amounts to 1 ounce mutton per day - 60 calories)
4d Pork (48 pounds pork at 12 pounds/d, amounts to 2 ounces pork per day - 120 calories)
3.25d Fowl (48 pounds fowl at 15 pounds/d, amounts to 2 ounces fowl per day - 100 calories)
2.25d Eggs (135 eggs at 60 eggs/d, amounts to 0.375 egg per day - 25 calories)
2d Tree Nuts (19 pounds tree nuts at 10 pounds/d, amounts to 0.8 ounce nuts per day - 100 calories)
0.5d Honey (1 gallon honey at 2 gallons/d, amounts to 0.33 ounce honey per day - 30 calories)
0.5d Herbs (2 pds herbs at 4 pds/d, amounts to 0.08 ounces herbs per day)
0.5d Mixed Flour (10 pounds mixed flour, traded for salt at 5 pds/d)
1d Wheat Flour (16 pounds wheat flour, traded for salt at 5 pds/d)
1d Beef (8 pounds beef, traded for salt at 5 pds/d)
0.5d Mutton (6 pounds mutton, traded for salt at 5 pds/d)
1d Linen/Canvas (3 square yards linen/canvas at 3 yards/d)
2d Wool (3 square yards wool at 1.5 yard/d)
1d Leather (0.25 yards leather at 0.25 yards/d)
2d Firewood (0.5 cord firewood at 0.25 cord/d)
6d Cheese (36 pounds cheese, discretionary spending)
Support Breakdown
0.2L (48d) food/salt + 0.05L (12d) cloth/leather/firewood/discretionary
2130 calories food/cider + 400 calories ale. Provides 400 of the 2130 calories in animal protein.
Note, discretionary spending equals 10% of support (6d for 60d basic support).
SUPPORT FOR FAMILIES
Poor Support (0.75L, Basic Support x3)
Average calories per adult: 1950 + ale
Family of 4: Head of house 51d, Wife 51d, Relative 51d, Youth 27d
Discretionary Spending (18d): 12d on extra food (brings calories up from 1800 to 1950), 3d on manorial clothing, 3d in town
Average Support (1L, Basic Support x4)
Average calories per adult: 2130 + ale
Family of 5: Head of house 60d, Wife 60d, Relative 60d, 2 Youth at 30d each
Discretionary Spending (24d): 6d on manorial clothing, 18d in town
Good Support (1.25L, Basic Support x5)
Average calories per adult: 2385 + ale
Family of 6: Head of house 68d, Wife 68d, Relative 68d, 3 Youth at 32d each
Discretionary Spending (30d): 9d on manorial clothing, 21d in town
Notes on Discretionary Spending:
A "Hide" is my economic unit (see below).
A Hide consists of 4 families: 1 comfortable (good support), 2 average (average support), and 1 poor.
Each Hide spends 24d (0.1L) on manorial clothing and 60d (0.25L) in the nearby town.
If we say a Manor consists of 10 Hides, then peasants spend 240d (1L) on manorial clothing (supports manor production).
They also spend 600d (2.5L) in town, which could support 2 burgher families (at 1.25L each).
HORSES
Support for Horses
Pony: 0.5 acre meadow (6d), 1 acre pasture (6d), 1 acre oats (12d), other expenses (6d) = 30d/year (0.125L) + 10 days heavy labor for care
Rouncy or Sumpter: 1 acre meadow (12d), 2 acres pasture (12d), 2 acres oats (24d), other expenses (12d) = 60d/year (0.25L) + 20 days heavy labor for care
Poor Charger: 1 acre meadow (12d), 1.5 acres pasture (9d), 6 acres oats (72d), other expenses (15d + 12d) = 120d/year (0.5L) + 40 days heavy labor for care
Good Charger: 1 acre meadow (12d), 1 acre pasture (6d), 10 acres oats (120d), other expenses (18d + 24d) = 180d/year (0.75L) + 60 days heavy labor for care
Note: 1 acre of oats provides 1 pound per day in horse feed.
Other expenses include shoeing costs + extras for chargers (fancy tack, apples)
Horse Breeding and Training
Costs are based on a breeding mare with 3 foals (ages 1, 2, 3), which is a 2.5 horse equivalent.
Pony: 75d support, 20 days heavy for care (10d), 20 days specialized for training (15d), 10 year longevity, 120d value (20d profit)
Sumpter: 150d support, 40 days heavy for care (20d), 0 days specialized for training (0d), 10 year longevity, 180d value (10d profit)
Rouncy: 150d support, 40 days heavy for care (20d), 50 days specialized for training (40d), 10 year longevity, 240d value (30d profit)
Charger (poor or good): 150d support + 120d extra oats, 40 days heavy for care (20d), 250 days specialized traing (190d), 5 year longevity, 1200d value (720d profit)
Support includes maintaining breeding mare and foals with hay, pasture, oats, and horseshoes (and extra oats for charger training).
Care is time spent maintaining breeding mare and foals, while training is time spent preparing foals for riding or combat.
Details of breeding:
A mare produces 1 new foal per year. Of these, 10% will be chargers, 60% rouncies, and 30% sumpters.
Average production value with these percentages is 318d per mare per year.
Expenses include support and care (150d + 20d), training (42d, average of 55 days per horse), and extra oats (12d, 10% of horses trained), for total of 224d.
Thus, a mare with foals produces an annual profit of about 90d.
If all expenses are covered, a mare with foals produces 318d in horses per year, rounded down to 300d (1.25L).
Manor Herds
If a knight maintains 2 breeding mares with foals (5 horse equivalent), and covers all expenses, he will produce about 2.5L in horses per year.
Thus, every 5 years, he will produce 10 horses worth about 13L. Of these, 1 will be a charger, 6 will be rouncies, and 3 will be sumpters.
He keeps the charger, 2 rouncies, and 1 sumpter, to maintain his necessary array of horses.
He sells the remaining horses (about 1 per year) generating 1L in income (manorial industry).
I know my numbers for chargers do not match the official rules (1.25L for support and 20L value).
But as you can see, with good chargers we are at 10 acres of oats, 1 acre meadow, and 1 acre pasture (0.75L annual support).
I feel 12 acres is enough to devote to supporting a single horse.
As for charger value, 4-6L feels better to me than 20L, given the values and incomes in the game.
At 5L, we are at 4 times the annual support of a knight (just himself).
ECONOMIC UNIT - HIDE
My economic unit is the "Hide", which consists of 4 families (1 comfortable, 2 average, 1 poor) with 120 acres cleared land.
The Hide produces 6.75L in total production. Of that, 0.75L is spent on capital expenses (maintenance/repair, barrels, etc.).
That means the Hide produces 6L free and clear (1.5L per family on average).
Of this, 4L is kept by the farmers to support their families (1.25L x 1, 1L x 2, and 0.75L x 1).
The other 2L goes to rents (1L to the knight), tithes (0.5L to the church), and taxes (0.5L to the liege or king).
Thus, each Hide provide the knight with 1L in assized rents (10 Hides making up a standard 10L Manor).
When looked at as a whole (6.75L), 59% supports farmers (4L), 11% goes to expenses (0.75L), and 30% goes to rents/tithes/taxes (2L).
The Hide is 120 acres cleared "champion" land. Similar production for poorer land would require more acreage.
120 acres: 3 x 20-acre grain fields, 12 acres other crops, 34 acres pasture/meadow, and 14 acres waste (structures, roads, marsh).
The Hide would also include the "use" of 40 acres woods (for firewood and pannage for pigs).
But this woodland would not be counted as part of the acreage of the Hide, as the farmers' rights to the woods are very limited.
HIDE PRODUCTION (see production per acre/animal at top of post)
Grain Fields (3 x 20-acres)
8 acres Barley (ale): 3840 gal ale + 3200 pds feed, Requires 64 days heavy labor + 192 days light (brew)
8 acres Barley (pottage): 3840 pds barley (pottage), Requires 64 days heavy labor
4 acres Oats: 1440 pds oats, Requires 32 days heavy labor
9 acres Wheat: 2160 pds wheat flour + 1800 pds feed, Requires 72 days heavy labor + Miller services
9 acres Rye: 3240 pds rye flour + 1800 pds feed, Requires 72 days heavy labor + Miller services
2 acres Wheat (unmixed): 480 pds wheat flour + 400 pds feed, Requires 16 days heavy labor + Miller services
20 acres Peas (fallow field): 3200 pds peas + 4000 pds feed, Requires 160 days heavy labor
Other Crops (12 acres)
1 acre Flax/Hemp: 120 square yards linen/canvas cloth, Requires 8 days heavy labor + 96 days light (weave)
1 acre Herbs: 64 pds dried herbs, Requires 8 days heavy labor + 12 days light (cure)
2 acres Vegetables: 3200 pds vegetables + 1200 pds feed, Requires 16 days heavy labor + 24 days light (tend)
4 acres Apples (cider): 480 gal cider + 2400 pds feed, Requires 32 days heavy labor + 96 days light (ferment)
4 acres Nut Trees: 480 pds tree nuts, Requires 32 days heavy labor
Meadow/Pasture (34 acres)
16 acres Meadow (winter hay): Requires 128 days heavy labor
18 acres pasture (grazing)
Waste (14 acres)
Livestock
4 Dogs: Fed from scraps of 3200 pds meat produced, Require 16 days light labor
4 Oxen: Produce 200 pds beef + 1 yards leather, Require 4 ac meadow, 8 ac pasture, 24 days heavy labor + 16 days light
4 Cows: Produce 600 pds cheese + 400 pds beef + 6 yards leather, Require 6 ac meadow, 2 ac pasture, 32 days heavy labor + 72 days light
40 Sheep: Produce 800 pds mutton + 600 pds cheese + 120 yards wool cloth, Require 4 ac meadow, 8 ac pasture, 80 day heavy labor + 160 days light
8 Pigs: Produce 1200 pds pork, Require 6400 pds feed, 48 days heavy labor + 48 days light
48 Chickens: Produce 3600 eggs + 1200 pds fowl, Require 7200 pds feed, 96 days heavy labor + 144 days light
4 Beehives: Produce 36 gallons honey, Require 120 acres land, 8 days heavy labor + 16 days light
Other Work
Firewood: Produce 15 cords firewood (1800 cubic feet), Requires 30 acres woods, 60 days heavy labor + 60 days light
Maintenance (maintain buildings, fences, roads): Requires 48 days heavy labor + 48 days light
Total Labor Requirement for Hide: 1100 days heavy labor + 1000 days light labor (requires 4 families to provide)
HIDE INCOME/EXPENSES/TAXES
Hide production can be broken down into 25 basic support units (0.25L x 25 = 6.25L) + 0.5L in extra goods (total of 6.75L).
Support for farmer families is 4L (16x basic support).
Capital expenses is 0.75L (3x basic support - mostly goes to craftsmen).
Rents/tithes/taxes is 2L (6x basic support + 0.5L in extra goods).
Note that not all of the ale needed for 25 support units is brewed.
Most of the portion going to rents/taxes/tithes (6x basic support) is left as barley (brewed when needed).
The ratio is 1:1 (one pound of barley is sufficient to brew 1 gallon of ale).
The totals for 25 basic support units (+0.5L in extra goods) is as follows:
Ale (180 gal/unit): 3840 gallons + 660 pds barley (no remainder)
Cider (18 gal/unit): 450 gallons (Extra 30 gallons: 5d)
Barley (120 pds/unit): 3000 pds barley (plus use of 660 pds above) (Extra 180 pds: 4.5d)
Mixed Flour (210 pds/unit): 5250 pds mixed flour (Extra 150 pds: 7.5d)
Wheat Flour (16 pds/unit): 400 pds wheat flour (Extra 80 pds: 5d)
Peas (125 pds/unit): 3125 pds peas (Extra 75 pds: 0.5d)
Vegetables (125 pds/unit): 3125 pds vegetables (Extra 75 pds: 0.5d)
Cheese (48 pds/unit): 1200 pds cheese (no remainder)
Beef (24 pds/unit): 600 pds beef (no remainder)
Mutton (30 pds/unit): 750 pds mutton (Extra 50 pds: 5d)
Pork (48 pds/unit): 1200 pds pork (no remainder)
Fowl (48 pds/unit): 1200 pds fowl (no remainder)
Eggs (135 eggs/unit): 3375 eggs (Extra 225 eggs: 3.5d)
Tree Nuts (19 pds/unit): 475 pds tree nuts (Extra 5 pds: 0.5d)
Honey (1 gal/unit): 25 gallons honey (Extra 11 gallons: 5.5d)
Herbs (2 pds/unit): 50 pds herbs (Extra 14 pds: 3.5d)
Linen/Canvas Cloth (3 yds/unit): 75 yards (Extra 45 yards: 15d)
Wool Cloth (3 yds/unit): 75 yards (Extra 45 yards: 30d)
Leather (0.25 yds/unit): 6.25 yards (Extra 3.75 yards: 15d)
Firewood (0.5 cord/unit): 12.5 cords (Extra 2.5 cords: 10d)
Hay (none needed for support units): 2 acres (24d)
Oats (none needed for support units): 4 acres (48d)
After carving out 25 units of basic support (0.25L each), we have 180d (0.75L) in left over goods.
Most of these are cloth/leather/honey (non-perishables) and hay/oats (feed for horses).
Of the 0.75L in left over goods, 60d (0.25L) is lost to spoilage and inefficiencies, while 120d (0.5L) goes toward rents/tithes/taxes.
Spoilage is the loss in value (of the 6x basic support) that occurs from transporting these goods to landholder, church, and liege.
Spoilage/inefficiency accounts for a 2.5L loss across a 10-Hide Manor.
The lady wife or steward recovers some of this through administrative oversight (recovers 1L, adding it manorial production).
HIDE EXPENSES - DETAILS
The 0.75L (180d) spent on capital expenses are as follows:
42d to Miller (20 acres wheat/rye + 1 acre barley)
42d to Blacksmith (maintenance and repair, new tools)
42d to Carpenter (maintenance and repair, new tools)
18d to Manorial Staff (other crafts such as rope, candles, leatherwork)
12d on 60 pds Salt (cures meat and hide not included in 25 support units)
24d on town goods
Expenses for a 10-Hide Manor:
420d to Miller (1.75L): 1L supports family, 0.25L in raw materials (mill maintenance), 0.5L profit
420d to Blacksmith (1.75L): 1L supports family, 0.5L in raw materials (iron), 0.25L profit
420d to Carpenter (1.75L): 1L supports family, 0.5L in raw materials (wood), 0.25L profit
180d to Manorial Staff (0.75L): Staff provides labor (already paid for), 0.25L in raw materials (hemp, leather, wax), 0.5L profit
240d on Town Goods (1L to local town economy)
This explains 3L of manorial production (6L minus the 3L used to support craftsmen families).
It also explains 1.5L of raw material expenditures.
Notes on Blacksmith and Carpenter Services:
Each Hide has 1200d (5L) in structures and tools that need repair/maintenance. These include: a large barn (480d),
4 cottages (120d each), 2 plows (36d each), 2 ox-carts (24d each), and numerous tools/pots/barrels/crates (180d).
The amount spent on blacksmith and carpenter services (84d) is about 7% of this value.
Notes on Craftsmen Support/Labor:
The 1L support for craftsmen families pays for the craftsman (0.75L) and an assistant (0.25L), who could be his wife.
The farmers pay for 300-360 days labor (1.25-1.5L labor) from each craftsman, out of 500 days available (with assistant).
Thus, craftsmen are only 2/3 employed by farmers, which leaves 1/3 of their time to support their knight.
This would include maintaining his manor house, barn, stable, and arms/armor.
MANOR BUDGET
Check new thread for details on how my system works with the Manor Budget.