MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Berries

πŸ“¦
Factbook F-243161
Berries Raw material Fruit
Production84,300 t p.a.
Exports0 mg
Value per tonne✦3,060
Revenue✦258 m
Value added✦257 m
Surplus✦120 m
  • Per tonne:
  • Labour ✦1,329 (Sf 1.85)
  • Materials ✦0
  • Capital ✦305
  • Energy ✦7.5
  • Surplus ✦1,419

Whole chain per tonne: 45 labour hours, 150 kWh.

Formula

A.C. = w0LhSf Labour ✦1,329 Shadow wage w0 ✦16 an hour Γ— Lh 45 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 ✦305 Depreciation and maintenance ✦210 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 ✦7.5 E 150 kWh per tonne Γ— pe ✦0.05 per kWh = ✦1,641

A.V. = rP*world Accounted value ✦3,060 per tonne World price $2,000 per tonne plus freight and insurance 2% = P* $2,040 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. = ✦3,060

Revenue = A.V. Γ— Q Accounted revenue ✦258 m p.a. Domestic: 84,300 t Γ— ✦3,060 = ✦258 m = ✦258 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦120 m p.a. Revenue ✦258 m βˆ’ cost ✦1,641 Γ— 84,300 t = ✦120 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦120 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Aloubaera 100%

Output

Final domestic use ✦258 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 84,300 t ✦258 m 100%