MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Spirits

πŸ“¦
Factbook F-243161
Read more: Alcohol
Spirits Tier 3 Beverages
Production88,520 t p.a.
Exports4,215 t
Value per tonne✦5,910
Revenue✦523 m
Value added✦453 m
Surplus✦363 m
  • Per tonne:
  • Labour ✦281 (Sf 2.34)
  • Materials ✦716
  • Capital ✦696
  • Energy ✦75
  • Surplus ✦4,142

Whole chain per tonne: 9.43 labour hours, 3,145 kWh.

Formula

A.C. = w0LhSf Labour ✦281 Shadow wage w0 ✦16 an hour Γ— Lh 7.5 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 ✦716 Glass: 600 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦263 Maize: 2.5 t Γ— $100/t Γ— r 1.5 Γ— border 1.21 Γ— Ξ» 1.00 = ✦454 + (D + Mo)Ξ±e Capital ✦696 Depreciation and maintenance ✦480 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 ✦75 E 1,500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦1,768

A.V. = rP*world Accounted value ✦5,910 per tonne World price $4,000 per tonne less freight and insurance 1.5% = P* $3,940 Γ— r 1.5 crowns per US dollar Export parity: the price at the Commonwealth border for a good it sells abroad. Observed abroad, not calculated: a wasteful producer raises only its own cost. = ✦5,910

Revenue = A.V. Γ— Q Accounted revenue ✦523 m p.a. Domestic: 84,300 t Γ— ✦5,910 = ✦498 m Exports: 4,215 t Γ— ✦5,910 = ✦24.9 m = ✦523 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦363 m p.a. Revenue ✦523 m βˆ’ cost ✦1,768 Γ— 88,520 t = ✦367 m Export charges ✦3.74 m: 15% of export revenue (federal levy and permit fee) Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦363 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Aruba 25% Curacao 25% Bahama 25% Oslola 25%

Inputs

Maize ✦40.2 m Glass ✦23.3 m

Output

Perfume ✦9.96 m Final domestic use ✦488 m

Made from per tonne

Used in p.a.

  • Spirits88,520 t✦523 m100%
  • Final domestic use 82,610 t ✦488 m 93.3%
  • Exports 4,215 t ✦24.9 m 4.76%