MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Hemp

πŸ“¦
Factbook F-243161
Hemp Raw material Cash Crops
Production11,240 t p.a.
Exports0 mg
Value per tonne✦939
Revenue✦10.6 m
Value added✦10.5 m
Surplus✦4.35 m
  • Per tonne:
  • Labour ✦443 (Sf 1.85)
  • Materials ✦0
  • Capital ✦104
  • Energy ✦5
  • Surplus ✦387

Whole chain per tonne: 15 labour hours, 100 kWh.

Formula

A.C. = w0LhSf Labour ✦443 Shadow wage w0 ✦16 an hour Γ— Lh 15 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 ✦104 Depreciation and maintenance ✦72 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 = ✦552

A.V. = rP*world Accounted value ✦939 per tonne World price $600 per tonne plus freight and insurance 4.33% = P* $626 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. = ✦939

Revenue = A.V. Γ— Q Accounted revenue ✦10.6 m p.a. Domestic: 11,240 t Γ— ✦939 = ✦10.6 m = ✦10.6 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦4.35 m p.a. Revenue ✦10.6 m βˆ’ cost ✦552 Γ— 11,240 t = ✦4.34 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦4.35 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Velas 100%

Output

Rope & Cordage ✦6.6 m Final domestic use ✦3.96 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.