MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Malt

πŸ“¦
Factbook F-243161
Malt Tier 1 Beverages
Production224,800 t p.a.
Exports0 mg
Value per tonne✦485
Revenue✦109 m
Value added✦47 m
Surplus✦22.6 m
  • Per tonne:
  • Labour ✦56.2 (Sf 2.34)
  • Materials ✦256
  • Capital ✦52.2
  • Energy ✦20
  • Surplus ✦101

Whole chain per tonne: 2.35 labour hours, 504 kWh.

Formula

A.C. = w0LhSf Labour ✦56.2 Shadow wage w0 ✦16 an hour Γ— Lh 1.5 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 ✦256 Barley: 1.3 t Γ— $110/t Γ— r 1.5 Γ— border 1.19 Γ— Ξ» 1.00 = ✦256 + (D + Mo)Ξ±e Capital ✦52.2 Depreciation and maintenance ✦36 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 ✦20 E 400 kWh per tonne Γ— pe ✦0.05 per kWh = ✦384

A.V. = rP*world Accounted value ✦485 per tonne World price $300 per tonne plus freight and insurance 7.67% = P* $323 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. = ✦485

Revenue = A.V. Γ— Q Accounted revenue ✦109 m p.a. Domestic: 224,800 t Γ— ✦485 = ✦109 m = ✦109 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦22.6 m p.a. Revenue ✦109 m βˆ’ cost ✦384 Γ— 224,800 t = ✦22.6 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦22.6 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Tenerife 50% Oslola 50%

Inputs

Barley ✦57.5 m

Output

Beer ✦107 m Final domestic use ✦1.99 m

Made from per tonne

  • Malt1 t✦485

Used in p.a.

  • Malt224,800 t✦109 m100%
    • Beer220,700 t✦107 m98.2%
  • Final domestic use 4,103 t ✦1.99 m 1.83%