MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Honey

πŸ“¦
Factbook F-243161
Honey Raw material Animal Products
Production14,050 t p.a.
Exports0 mg
Value per tonne✦3,060
Revenue✦43 m
Value added✦43 m
Surplus✦8.17 m
  • Per tonne:
  • Labour ✦2,215 (Sf 1.85)
  • Materials ✦0
  • Capital ✦261
  • Energy ✦2.5
  • Surplus ✦582

Whole chain per tonne: 75 labour hours, 50 kWh.

Formula

A.C. = w0LhSf Labour ✦2,215 Shadow wage w0 ✦16 an hour Γ— Lh 75 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 ✦2.5 E 50 kWh per tonne Γ— pe ✦0.05 per kWh = ✦2,478

A.V. = rP*world Accounted value ✦3,060 per tonne World price $2,000 per tonne plus freight and insurance 2% = P* $2,040 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. = ✦3,060

Revenue = A.V. Γ— Q Accounted revenue ✦43 m p.a. Domestic: 14,050 t Γ— ✦3,060 = ✦43 m = ✦43 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦8.17 m p.a. Revenue ✦43 m βˆ’ cost ✦2,478 Γ— 14,050 t = ✦8.17 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦8.17 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Benahoare 11.1% Maria 11.1% Meridia 11.1% Pico 11.1% Porto Santo 11.1% Velas 11.1% Aloubaera 11.1% Guanima 11.1% Brava 11.1%

Output

Final domestic use ✦43 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 14,050 t ✦43 m 100%