MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Chocolate

πŸ“¦
Factbook F-243161
Chocolate Tier 3 Processed Food
Production118,000 t p.a.
Exports5,620 t
Value per tonne✦5,168
Revenue✦610 m
Value added✦453 m
Surplus✦321 m
  • Per tonne:
  • Labour ✦468 (Sf 2.34)
  • Materials ✦1,283
  • Capital ✦609
  • Energy ✦50
  • Surplus ✦2,758

Whole chain per tonne: 33.5 labour hours, 1,163 kWh.

Formula

A.C. = w0LhSf Labour ✦468 Shadow wage w0 ✦16 an hour Γ— Lh 12.5 hours per tonne Γ— skill factor Sf 2.34 Sf for industry: training ✦45,000 against ✦45,000, queue 20 hours against 48 + Ξ£ qiPirΞ»i Materials ✦1,283 Cacao: 500 kg Γ— $1,500/t Γ— r 1.5 Γ— border 0.98 Γ— Ξ» 1.00 = ✦1,099 Milk: 150 kg Γ— $190/t Γ— r 1.5 Γ— border 1.11 Γ— Ξ» 1.00 = ✦47.7 Sugar: 450 kg Γ— $225/t Γ— r 1.5 Γ— border 0.90 Γ— Ξ» 1.00 = ✦137 + (D + Mo)Ξ±e Capital ✦609 Depreciation and maintenance ✦420 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 ✦50 E 1,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦2,410

A.V. = rP*world Accounted value ✦5,168 per tonne World price $3,500 per tonne less freight and insurance 1.57% = P* $3,445 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. = ✦5,168

Revenue = A.V. Γ— Q Accounted revenue ✦610 m p.a. Domestic: 112,400 t Γ— ✦5,168 = ✦581 m Exports: 5,620 t Γ— ✦5,168 = ✦29 m = ✦610 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦321 m p.a. Revenue ✦610 m βˆ’ cost ✦2,410 Γ— 118,000 t = ✦326 m Export charges ✦4.36 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. = ✦321 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Karu 33.3% Madiana 33.3% Oslola 33.3%

Inputs

Cacao ✦130 m Sugar ✦16.1 m Milk ✦5.63 m

Output

Final domestic use ✦581 m

Made from per tonne

Used in p.a.

  • Final domestic use 112,400 t ✦581 m 95.3%
  • Exports 5,620 t ✦29 m 4.76%