MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Capsicum

πŸ“¦
Factbook F-243161
Capsicum Raw material Vegetables
Production140,500 t p.a.
Exports0 mg
Value per tonne✦1,166
Revenue✦164 m
Value added✦161 m
Surplus✦82.9 m
  • Per tonne:
  • Labour ✦295 (Sf 1.85)
  • Materials ✦0
  • Capital ✦261
  • Energy ✦20
  • Surplus ✦590

Whole chain per tonne: 10 labour hours, 400 kWh.

Formula

A.C. = w0LhSf Labour ✦295 Shadow wage w0 ✦16 an hour Γ— Lh 10 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 ✦261 Depreciation and maintenance ✦180 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 ✦20 E 400 kWh per tonne Γ— pe ✦0.05 per kWh = ✦576

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 ✦164 m p.a. Domestic: 140,500 t Γ— ✦1,166 = ✦164 m = ✦164 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦82.9 m p.a. Revenue ✦164 m βˆ’ cost ✦576 Γ— 140,500 t = ✦82.9 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦82.9 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kitts 100%

Output

Final domestic use ✦164 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 140,500 t ✦164 m 100%