MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Coffee

πŸ“¦
Factbook F-243161
Coffee Raw material Beverages
Production108,200 t p.a.
Exports9,835 t
Value per tonne✦2,940
Revenue✦318 m
Value added✦316 m
Surplus✦129 m
  • Per tonne:
  • Labour ✦1,476 (Sf 1.85)
  • Materials ✦0
  • Capital ✦218
  • Energy ✦15
  • Surplus ✦1,231

Whole chain per tonne: 50 labour hours, 300 kWh.

Formula

A.C. = w0LhSf Labour ✦1,476 Shadow wage w0 ✦16 an hour Γ— Lh 50 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 ✦218 Depreciation and maintenance ✦150 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 ✦15 E 300 kWh per tonne Γ— pe ✦0.05 per kWh = ✦1,709

A.V. = rP*world Accounted value ✦2,940 per tonne World price $2,000 per tonne less freight and insurance 2% = P* $1,960 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. = ✦2,940

Revenue = A.V. Γ— Q Accounted revenue ✦318 m p.a. Domestic: 98,350 t Γ— ✦2,940 = ✦289 m Exports: 9,835 t Γ— ✦2,940 = ✦28.9 m = ✦318 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦129 m p.a. Revenue ✦318 m βˆ’ cost ✦1,709 Γ— 108,200 t = ✦133 m Export charges ✦4.34 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. = ✦129 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Helena 7.69% Kabuli 7.69% Kairi 7.69% Karu 7.69% Madiana 7.69% Curateo 7.69% Brava 7.69% Cavoada 7.69% Fogo 7.69% Java 7.69% Morocos 7.69% Praia 7.69% Principe 7.69%

Output

Final domestic use ✦289 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 98,350 t ✦289 m 90.9%
  • Exports 9,835 t ✦28.9 m 9.09%