MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Cinnamon

πŸ“¦
Factbook F-243161
Cinnamon Raw material Spices
Production1,686 t p.a.
Exports0 mg
Value per tonne✦3,060
Revenue✦5.16 m
Value added✦5.14 m
Surplus✦1.72 m
  • Per tonne:
  • Labour ✦1,772 (Sf 1.85)
  • Materials ✦0
  • Capital ✦261
  • Energy ✦10
  • Surplus ✦1,017

Whole chain per tonne: 60 labour hours, 200 kWh.

Formula

A.C. = w0LhSf Labour ✦1,772 Shadow wage w0 ✦16 an hour Γ— Lh 60 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 ✦10 E 200 kWh per tonne Γ— pe ✦0.05 per kWh = ✦2,043

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 ✦5.16 m p.a. Domestic: 1,686 t Γ— ✦3,060 = ✦5.16 m = ✦5.16 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦1.72 m p.a. Revenue ✦5.16 m βˆ’ cost ✦2,043 Γ— 1,686 t = ✦1.71 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦1.72 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Cama 20% Kabuli 20% Kairi 20% Karu 20% Java 20%

Output

Final domestic use ✦5.16 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 1,686 t ✦5.16 m 100%