MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Cork

πŸ“¦
Factbook F-243161
Cork Raw material Forestry
Production8,430 t p.a.
Exports0 mg
Value per tonne✦2,303
Revenue✦19.4 m
Value added✦19.3 m
Surplus✦7.13 m
  • Per tonne:
  • Labour ✦1,181 (Sf 1.85)
  • Materials ✦0
  • Capital ✦261
  • Energy ✦15
  • Surplus ✦846

Whole chain per tonne: 40 labour hours, 300 kWh.

Formula

A.C. = w0LhSf Labour ✦1,181 Shadow wage w0 ✦16 an hour Γ— Lh 40 hours per tonne Γ— skill factor Sf 1.85 Sf for agriculture: training ✦30,000 against ✦45,000, queue 10 hours against 48 + Ξ£ qiPirΞ»i Materials ✦0 A raw material, with no recipe inputs. + (D + Mo)Ξ±e Capital ✦261 Depreciation and maintenance ✦180 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 ✦15 E 300 kWh per tonne Γ— pe ✦0.05 per kWh = ✦1,457

A.V. = rP*world Accounted value ✦2,303 per tonne World price $1,500 per tonne plus freight and insurance 2.33% = P* $1,534 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. = ✦2,303

Revenue = A.V. Γ— Q Accounted revenue ✦19.4 m p.a. Domestic: 8,430 t Γ— ✦2,303 = ✦19.4 m = ✦19.4 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦7.13 m p.a. Revenue ✦19.4 m βˆ’ cost ✦1,457 Γ— 8,430 t = ✦7.13 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦7.13 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Aloubaera 100%

Output

Wine ✦3.24 m Final domestic use ✦16.2 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Cork8,430 t✦19.4 m100%
    • Wine1,405 t✦3.24 m16.7%
  • Final domestic use 7,025 t ✦16.2 m 83.3%