MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Soft Drinks

πŸ“¦
Factbook F-243161
Soft Drinks Tier 3 Beverages
Production281,000 t p.a.
Exports0 mg
Value per tonne✦485
Revenue✦136 m
Value added✦89.6 m
Surplus✦66.8 m
  • Per tonne:
  • Labour ✦37.5 (Sf 2.34)
  • Materials ✦162
  • Capital ✦43.5
  • Energy ✦4
  • Surplus ✦238

Whole chain per tonne: 1.46 labour hours, 765 kWh.

Formula

A.C. = w0LhSf Labour ✦37.5 Shadow wage w0 ✦16 an hour Γ— Lh 1 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 ✦162 Glass: 300 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦131 Sugar: 100 kg Γ— $225/t Γ— r 1.5 Γ— border 0.90 Γ— Ξ» 1.00 = ✦30.4 + (D + Mo)Ξ±e Capital ✦43.5 Depreciation and maintenance ✦30 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 ✦4 E 80 kWh per tonne Γ— pe ✦0.05 per kWh = ✦247

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 ✦136 m p.a. Domestic: 281,000 t Γ— ✦485 = ✦136 m = ✦136 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦66.8 m p.a. Revenue ✦136 m βˆ’ cost ✦247 Γ— 281,000 t = ✦66.8 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦66.8 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Tenerife 16.7% Barbados 16.7% Kairi 16.7% Karu 16.7% Nassau 16.7% Oslola 16.7%

Inputs

Glass ✦36.9 m Sugar ✦8.55 m

Output

Final domestic use ✦136 m

Made from per tonne

Used in p.a.

  • Final domestic use 281,000 t ✦136 m 100%