Inspectable TID / Market Gaps material. No interpretation is generated from this file.
public_test
Weekly ledger example
One illustrative weekly ledger.
CSV table
8 rows · 5 columns| line_item | weekly_dkk | class | evidence | note |
|---|---|---|---|---|
| Premium combo revenue ex VAT | 39600.0 | REVENUE | DERIVED/A | 99 DKK incl VAT; 500 combos/week |
| Whole-animal landed cost | -27024.216121212125 | COST | SCENARIO/D | +15% farmer payment + midpoint public processing context |
| Secondary net contribution | 17324.21612121213 | REVENUE/CREDIT | SOLVED THRESHOLD | Break-even threshold at 78.29 DKK/kg; not observed |
| Non-beef food + packaging | -9000.0 | COST | SCENARIO/D | 18 DKK/combo sensitivity input |
| Owner labour valuation | -10400.0 | COST | MODELED/C | 10.4 h/day @ 200 DKK/h |
| External support | -2250.0 | COST | SCENARIO/D | 450 DKK/opening day placeholder |
| Other variable operating cost | -750.0 | COST | SCENARIO/D | 1.5 DKK/combo placeholder |
| Fixed overhead | -7500.0 | COST | SCENARIO/D | 7,500 DKK/week placeholder |
