MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Coconuts

πŸ“¦
Factbook F-243161
Coconuts Raw material Fruit
Production843,000 t p.a.
Exports0 mg
Value per tonne✦166
Revenue✦140 m
Value added✦138 m
Surplus✦19 m
  • Per tonne:
  • Labour ✦88.6 (Sf 1.85)
  • Materials ✦0
  • Capital ✦52.2
  • Energy ✦3
  • Surplus ✦22.5

Whole chain per tonne: 3 labour hours, 60 kWh.

Formula

A.C. = w0LhSf Labour ✦88.6 Shadow wage w0 ✦16 an hour Γ— Lh 3 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 ✦52.2 Depreciation and maintenance ✦36 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 ✦3 E 60 kWh per tonne Γ— pe ✦0.05 per kWh = ✦144

A.V. = rP*world Accounted value ✦166 per tonne World price $90 per tonne plus freight and insurance 23.2% = P* $111 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. = ✦166

Revenue = A.V. Γ— Q Accounted revenue ✦140 m p.a. Domestic: 843,000 t Γ— ✦166 = ✦140 m = ✦140 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦19 m p.a. Revenue ✦140 m βˆ’ cost ✦144 Γ— 843,000 t = ✦19 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦19 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Abakoa 5.56% Paria 5.56% Providence 5.56% Aloubaera 5.56% Anguilla 5.56% Colombier 5.56% Grenadines 5.56% Kabuli 5.56% Kairi 5.56% Kitts 5.56% Lucia 5.56% Soualiga 5.56% Youlouca 5.56% Inagua 5.56% Rum 5.56% Annobon 5.56% Java 5.56% Principe 5.56%

Output

Copra ✦123 m Final domestic use ✦16.8 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Coconuts843,000 t✦140 m100%
  • Final domestic use 101,200 t ✦16.8 m 12%