MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Sheep

πŸ“¦
Factbook F-243161
Sheep Raw material Animal Products
Production16,860 t p.a.
Exports0 mg
Value per tonne✦1,924
Revenue✦32.4 m
Value added✦32.3 m
Surplus✦16.9 m
  • Per tonne:
  • Labour ✦738 (Sf 1.85)
  • Materials ✦0
  • Capital ✦174
  • Energy ✦7.5
  • Surplus ✦1,004

Whole chain per tonne: 25 labour hours, 150 kWh.

Formula

A.C. = w0LhSf Labour ✦738 Shadow wage w0 ✦16 an hour Γ— Lh 25 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 = ✦920

A.V. = rP*world Accounted value ✦1,924 per tonne World price $1,250 per tonne plus freight and insurance 2.6% = P* $1,283 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. = ✦1,924

Revenue = A.V. Γ— Q Accounted revenue ✦32.4 m p.a. Domestic: 16,860 t Γ— ✦1,924 = ✦32.4 m = ✦32.4 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦16.9 m p.a. Revenue ✦32.4 m βˆ’ cost ✦920 Γ— 16,860 t = ✦16.9 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦16.9 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Santes 50% Aismious 50%

Output

Final domestic use ✦32.4 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 16,860 t ✦32.4 m 100%