MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Bananas

πŸ“¦
Factbook F-243161
Bananas Tier 2 Fruit
Production278,200 t p.a.
Exports25,290 t
Value per tonne✦564
Revenue✦157 m
Value added✦154 m
Surplus✦91.7 m
  • Per tonne:
  • Labour ✦148 (Sf 1.85)
  • Materials ✦5.4
  • Capital ✦69.6
  • Energy ✦4
  • Surplus ✦337

Whole chain per tonne: 5.01 labour hours, 97.6 kWh.

Formula

A.C. = w0LhSf Labour ✦148 Shadow wage w0 ✦16 an hour Γ— Lh 5 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 ✦5.4 Fertiliser: 20 kg Γ— $202/t Γ— r 1.5 Γ— border 0.89 Γ— Ξ» 1.00 = ✦5.4 + (D + Mo)Ξ±e Capital ✦69.6 Depreciation and maintenance ✦48 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 = ✦227

A.V. = rP*world Accounted value ✦564 per tonne World price $400 per tonne less freight and insurance 6% = P* $376 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. = ✦564

Revenue = A.V. Γ— Q Accounted revenue ✦157 m p.a. Domestic: 252,900 t Γ— ✦564 = ✦143 m Exports: 25,290 t Γ— ✦564 = ✦14.3 m = ✦157 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦91.7 m p.a. Revenue ✦157 m βˆ’ cost ✦227 Γ— 278,200 t = ✦93.9 m Export charges ✦2.14 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. = ✦91.7 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Benahoare 7.69% Berbera 7.69% Canary 7.69% Mira 7.69% Tenerife 7.69% Aloi 7.69% Cama 7.69% Kabuli 7.69% Karu 7.69% Lucia 7.69% Madiana 7.69% Youlouca 7.69% Morocos 7.69%

Inputs

Fertiliser ✦1.5 m

Output

Final domestic use ✦143 m

Made from per tonne

Used in p.a.

  • Final domestic use 252,900 t ✦143 m 90.9%
  • Exports 25,290 t ✦14.3 m 9.09%