Kegar Manor Profit

Income	With full population (theoretical)	With 2490 inhabitants (Last Year)	With 3965 Inhabitants Year 25-26	Year 25-26
Beehive	160 gp a year	16	20 gp
Forest	16960 gp a year	1696	2713 gp
Livestock	115379 gp a year	11537,9	18490 gp
Mill	47035 gp a year	4631,5	7525 gp
Mine	14,000 gp a year	14000	14000 gp
Stray animals	21200 gp a year	21200	21200 gp
Staple crops	61056 gp a year	6105,6	9768 gp
Fees	146280 gp a year	14628	23408 gp
Justice	96672 gp a year	9667,2	15498 gp
Rent	122112 gp a year	12211,2	19537 gp
Tax	48336 gp a year	4833,6	7733 gp
Toll	12720 gp a year	1.227	2035 gp
Weekly Market	25440 gp a year	2544	4070 gp
Biannual fair	101760 gp a year	10176	16281 gp
Total	828661 gp a year	124647 gp	164313 gp
Special	+20%	149576 gp	180744 gp
Expenses
Alms	8286,61	1246,47	1643 gp
Maintenance	124299,15	18697,05	19717 gp (down to 13%)
Construction
Maintenance of manor	33146,44	4985,88	4923 gp (down to 3%)
Scutage	82866,1	12464,7	16431 gp
Tax	165732,2	24929,4	32862 gp
Chamberlain	500	500	500 gp
Household and kitchen	8286,61	1246,47	1246 gp
Laborers	33146,44	4985,88	6572 gp
Managerial Staff	58006,27	8725,29	8215 gp
Steward	300	300	300 gp
Barber	300	300	300 gp
Doctor	300	300	300 gp
Falconer	300	300	300 gp
Huntsman	300	300	300 gp
Keeper of the Wardrobe	300	300	300 gp
Tailor	300	300	300 gp
Other servants	750 (15)	750 (15)	750 gp (15)
Total	517117	80628	94561 gp
Profit	311544	68948	86183 gp
Per Character	77886	17237 gp	21545 gp