MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Cordial

πŸ“¦
Factbook F-243161
Cordial Tier 3 Beverages
Production84,300 t p.a.
Exports0 mg
Value per tonne✦1,166
Revenue✦98.3 m
Value added✦63.4 m
Surplus✦45.1 m
  • Per tonne:
  • Labour ✦112 (Sf 2.34)
  • Materials ✦409
  • Capital ✦104
  • Energy ✦6
  • Surplus ✦534

Whole chain per tonne: 5.22 labour hours, 1,100 kWh.

Formula

A.C. = w0LhSf Labour ✦112 Shadow wage w0 ✦16 an hour Γ— Lh 3 hours per tonne Γ— skill factor Sf 2.34 Sf for industry: training ✦45,000 against ✦45,000, queue 20 hours against 48 + Ξ£ qiPirΞ»i Materials ✦409 Citrus: 200 kg Γ— $350/t Γ— r 1.5 Γ— border 1.07 Γ— Ξ» 1.00 = ✦112 Glass: 400 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦175 Sugar: 400 kg Γ— $225/t Γ— r 1.5 Γ— border 0.90 Γ— Ξ» 1.00 = ✦122 + (D + Mo)Ξ±e Capital ✦104 Depreciation and maintenance ✦72 per tonne Γ— financing 1.45 Γ— waste factor Ξ±e 1.00 Financing is interest at 6% on equipment's average value over a 15-year life. Ξ±e is 1.00 when maintenance hours and defects are on target. + Epe Energy ✦6 E 120 kWh per tonne Γ— pe ✦0.05 per kWh = ✦632

A.V. = rP*world Accounted value ✦1,166 per tonne World price $750 per tonne plus freight and insurance 3.67% = P* $778 Γ— r 1.5 crowns per US dollar Import parity: the price at the Commonwealth border for a good it could otherwise import. Observed abroad, not calculated: a wasteful producer raises only its own cost. = ✦1,166

Revenue = A.V. Γ— Q Accounted revenue ✦98.3 m p.a. Domestic: 84,300 t Γ— ✦1,166 = ✦98.3 m = ✦98.3 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦45.1 m p.a. Revenue ✦98.3 m βˆ’ cost ✦632 Γ— 84,300 t = ✦45.1 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦45.1 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kabuli 100%

Made by

Inputs

Glass ✦14.8 m Sugar ✦10.3 m Citrus ✦9.45 m

Output

Final domestic use ✦98.3 m

Made from per tonne

Used in p.a.

  • Final domestic use 84,300 t ✦98.3 m 100%