MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Citrus

πŸ“¦
Factbook F-243161
Citrus Raw material Fruit
Production112,400 t p.a.
Exports0 mg
Value per tonne✦560
Revenue✦63 m
Value added✦62.4 m
Surplus✦33.7 m
  • Per tonne:
  • Labour ✦177 (Sf 1.85)
  • Materials ✦0
  • Capital ✦78.3
  • Energy ✦5
  • Surplus ✦300

Whole chain per tonne: 6 labour hours, 100 kWh.

Formula

A.C. = w0LhSf Labour ✦177 Shadow wage w0 ✦16 an hour Γ— Lh 6 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 ✦78.3 Depreciation and maintenance ✦54 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 ✦5 E 100 kWh per tonne Γ— pe ✦0.05 per kWh = ✦261

A.V. = rP*world Accounted value ✦560 per tonne World price $350 per tonne plus freight and insurance 6.71% = P* $373 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. = ✦560

Revenue = A.V. Γ— Q Accounted revenue ✦63 m p.a. Domestic: 112,400 t Γ— ✦560 = ✦63 m = ✦63 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦33.7 m p.a. Revenue ✦63 m βˆ’ cost ✦261 Γ— 112,400 t = ✦33.7 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦33.7 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Allia 16.7% Grenadines 16.7% Kabuli 16.7% Conch 16.7% Lucayoneque 16.7% Yuma 16.7%

Output

Cordial ✦9.45 m Final domestic use ✦53.5 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Citrus112,400 t✦63 m100%
  • Final domestic use 95,540 t ✦53.5 m 85%