MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Sunflower Oil

πŸ“¦
Factbook F-243161
Sunflower Oil Raw material Processed Food
Production70,250 t p.a.
Exports0 mg
Value per tonne✦939
Revenue✦66 m
Value added✦65.1 m
Surplus✦53.8 m
  • Per tonne:
  • Labour ✦56.2 (Sf 2.34)
  • Materials ✦0
  • Capital ✦104
  • Energy ✦12.5
  • Surplus ✦766

Whole chain per tonne: 1.5 labour hours, 250 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 ✦0 A raw material, with no recipe inputs. + (D + Mo)Ξ±e Capital ✦104 Depreciation and maintenance ✦72 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 ✦12.5 E 250 kWh per tonne Γ— pe ✦0.05 per kWh = ✦173

A.V. = rP*world Accounted value ✦939 per tonne World price $600 per tonne plus freight and insurance 4.33% = P* $626 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. = ✦939

Revenue = A.V. Γ— Q Accounted revenue ✦66 m p.a. Domestic: 70,250 t Γ— ✦939 = ✦66 m = ✦66 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦53.8 m p.a. Revenue ✦66 m βˆ’ cost ✦173 Γ— 70,250 t = ✦53.8 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦53.8 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Tenerife 50% Velas 50%

Output

Final domestic use ✦66 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 70,250 t ✦66 m 100%