MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Aloe

πŸ“¦
Factbook F-243161
Aloe Raw material Medical
Production5,620 t p.a.
Exports0 mg
Value per tonne✦1,166
Revenue✦6.55 m
Value added✦6.5 m
Surplus✦786,000
  • Per tonne:
  • Labour ✦886 (Sf 1.85)
  • Materials ✦0
  • Capital ✦131
  • Energy ✦10
  • Surplus ✦140

Whole chain per tonne: 30 labour hours, 200 kWh.

Formula

A.C. = w0LhSf Labour ✦886 Shadow wage w0 ✦16 an hour Γ— Lh 30 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 ✦131 Depreciation and maintenance ✦90 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 ✦10 E 200 kWh per tonne Γ— pe ✦0.05 per kWh = ✦1,026

A.V. = rP*world Accounted value ✦1,166 per tonne World price $750 per tonne plus freight and insurance 3.67% = P* $778 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. = ✦1,166

Revenue = A.V. Γ— Q Accounted revenue ✦6.55 m p.a. Domestic: 5,620 t Γ— ✦1,166 = ✦6.55 m = ✦6.55 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦786,000 p.a. Revenue ✦6.55 m βˆ’ cost ✦1,026 Γ— 5,620 t = ✦787,880 Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦786,000

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Aruba 33.3% Bonaire 33.3% Ventura 33.3%

Output

Final domestic use ✦6.55 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 5,620 t ✦6.55 m 100%