MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Beans

πŸ“¦
Factbook F-243161
Beans Raw material Pulses
Production140,500 t p.a.
Exports0 mg
Value per tonne✦788
Revenue✦111 m
Value added✦110 m
Surplus✦91.2 m
  • Per tonne:
  • Labour ✦73.8 (Sf 1.85)
  • Materials ✦0
  • Capital ✦60.9
  • Energy ✦4
  • Surplus ✦649

Whole chain per tonne: 2.5 labour hours, 80 kWh.

Formula

A.C. = w0LhSf Labour ✦73.8 Shadow wage w0 ✦16 an hour Γ— Lh 2.5 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 ✦0 A raw material, with no recipe inputs. + (D + Mo)Ξ±e Capital ✦60.9 Depreciation and maintenance ✦42 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 = ✦139

A.V. = rP*world Accounted value ✦788 per tonne World price $500 per tonne plus freight and insurance 5% = P* $525 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. = ✦788

Revenue = A.V. Γ— Q Accounted revenue ✦111 m p.a. Domestic: 140,500 t Γ— ✦788 = ✦111 m = ✦111 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦91.2 m p.a. Revenue ✦111 m βˆ’ cost ✦139 Γ— 140,500 t = ✦91.1 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦91.2 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kitts 16.7% Brava 16.7% Cavoada 16.7% Maio 16.7% Morocos 16.7% Praia 16.7%

Output

Final domestic use ✦111 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 140,500 t ✦111 m 100%