I've done some math. Let me know if there is anything wrong with it:
Build 1 - 30% Homes & 63% Draft Rate
---------------------------------------------------
Building - Acres
Homes - 300 (+3450 pop (300*8*1,15*1,25)
Farms - 50
TGs - 250 (+28.57% off @ 101,6% BE)
Forts - 100 (+13.72% def @ 101,6% BE)
Guilds - 100
TDs - 200
Stables - 0
Total - 1000
Raw Max Pop: 28750 (25*1000*1,15)
Peas. Needed: 11725 (25*1000*0,7*0,67)
Mod. Max Pop: 32200 (28750+3450)
Draft: 0,63
Peasants: 11914 (32200*(1-0,63))
BE: 1,016 (11914/11725)
Wizards: 1500 (1.5 wpa)
Thieves: 2500 (2.5 tpa)
Total Military: 16286
Off Specs: 8143 (0,5*16286)
Def Specs: 4886 (0,3*16286)
Elites: 3257 (0,2*16286)
Total Off: 57001
Total Mod. Off: 73286 (73 opa)
TMO No Elites: 52347 (52 opa)
Total Def: 40715
Total Mod. Def: 46301 (46 dpa)
TMD Elites Out: 27781 (28 dpa)
Build 2 - 20% Homes + 10% Stables & 63% Draft Rate
---------------------------------------------------
Building - Acres
Homes - 200 (+2300 pop (200*8*1,15*1,25)
Farms - 50
TGs - 250 (+24.1% off @ 85,7% BE)
Forts - 100 (+11.57% def @ 85,7% BE)
Guilds - 100
TDs - 200
Stables - 100
Total - 1000
Raw Max Pop: 28750
Peas. Needed: 13400
Mod. Max Pop: 31050
Draft: 0,63
Peasants: 11489
BE: 0,857
Wizards: 1500
Thieves: 2500
Total Military: 15562
Off Specs: 7781
Def Specs: 4668
Elites: 3112
Total Off: 61965
Total Mod. Off: 76899 (77 opa)
TMO No Elites: 57587 (58 opa)
Total Def: 38904
Total Mod. Def: 43405 (43 dpa)
TMD Elites Out: 26043 (26 dpa)