MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Condiments

πŸ“¦
Factbook F-243161
Condiments Tier 3 Processed Food
Production168,600 t p.a.
Exports0 mg
Value per tonne✦1,924
Revenue✦324 m
Value added✦251 m
Surplus✦183 m
  • Per tonne:
  • Labour ✦187 (Sf 2.34)
  • Materials ✦414
  • Capital ✦218
  • Energy ✦20
  • Surplus ✦1,086

Whole chain per tonne: 7.44 labour hours, 1,150 kWh.

Formula

A.C. = w0LhSf Labour ✦187 Shadow wage w0 ✦16 an hour Γ— Lh 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 ✦414 Glass: 300 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦131 Spices: 20 kg Γ— $2,000/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦61.2 Sugar: 100 kg Γ— $225/t Γ— r 1.5 Γ— border 0.90 Γ— Ξ» 1.00 = ✦30.4 Vinegar: 300 kg Γ— $400/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦191 + (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 ✦20 E 400 kWh per tonne Γ— pe ✦0.05 per kWh = ✦839

A.V. = rP*world Accounted value ✦1,924 per tonne World price $1,250 per tonne plus freight and insurance 2.6% = P* $1,283 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. = ✦1,924

Revenue = A.V. Γ— Q Accounted revenue ✦324 m p.a. Domestic: 168,600 t Γ— ✦1,924 = ✦324 m = ✦324 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦183 m p.a. Revenue ✦324 m βˆ’ cost ✦839 Γ— 168,600 t = ✦183 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦183 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Barbados 33.3% Madiana 33.3% Nassau 33.3%

Inputs

Vinegar ✦32.2 m Glass ✦22.1 m Spices ✦10.3 m Sugar ✦5.13 m

Output

Final domestic use ✦324 m

Made from per tonne

Used in p.a.

  • Final domestic use 168,600 t ✦324 m 100%