MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Guava

πŸ“¦
Factbook F-243161
Guava Raw material Fruit
Production22,480 t p.a.
Exports0 mg
Value per tonne✦712
Revenue✦16 m
Value added✦15.9 m
Surplus✦5.85 m
  • Per tonne:
  • Labour ✦369 (Sf 1.85)
  • Materials ✦0
  • Capital ✦78.3
  • Energy ✦4
  • Surplus ✦260

Whole chain per tonne: 12.5 labour hours, 80 kWh.

Formula

A.C. = w0LhSf Labour ✦369 Shadow wage w0 ✦16 an hour Γ— Lh 12.5 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 ✦4 E 80 kWh per tonne Γ— pe ✦0.05 per kWh = ✦451

A.V. = rP*world Accounted value ✦712 per tonne World price $450 per tonne plus freight and insurance 5.44% = P* $474 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. = ✦712

Revenue = A.V. Γ— Q Accounted revenue ✦16 m p.a. Domestic: 22,480 t Γ— ✦712 = ✦16 m = ✦16 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦5.85 m p.a. Revenue ✦16 m βˆ’ cost ✦451 Γ— 22,480 t = ✦5.85 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦5.85 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Costa Verde 20% Cama 20% Kairi 20% Karu 20% Java 20%

Output

Final domestic use ✦16 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 22,480 t ✦16 m 100%