MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Goats

πŸ“¦
Factbook F-243161
Goats Raw material Animal Products
Production11,240 t p.a.
Exports0 mg
Value per tonne✦2,151
Revenue✦24.2 m
Value added✦24.1 m
Surplus✦12.2 m
  • Per tonne:
  • Labour ✦886 (Sf 1.85)
  • Materials ✦0
  • Capital ✦174
  • Energy ✦7.5
  • Surplus ✦1,084

Whole chain per tonne: 30 labour hours, 150 kWh.

Formula

A.C. = w0LhSf Labour ✦886 Shadow wage w0 ✦16 an hour Γ— Lh 30 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 ✦174 Depreciation and maintenance ✦120 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 ✦7.5 E 150 kWh per tonne Γ— pe ✦0.05 per kWh = ✦1,067

A.V. = rP*world Accounted value ✦2,151 per tonne World price $1,400 per tonne plus freight and insurance 2.43% = P* $1,434 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. = ✦2,151

Revenue = A.V. Γ— Q Accounted revenue ✦24.2 m p.a. Domestic: 11,240 t Γ— ✦2,151 = ✦24.2 m = ✦24.2 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦12.2 m p.a. Revenue ✦24.2 m βˆ’ cost ✦1,067 Γ— 11,240 t = ✦12.2 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦12.2 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Benahoare 12.5% Meridia 12.5% Porto Santo 12.5% Tenerife 12.5% Velas 12.5% Ventura 12.5% Madiana 12.5% Maio 12.5%

Output

Final domestic use ✦24.2 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 11,240 t ✦24.2 m 100%