MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Herbs

πŸ“¦
Factbook F-243161
Herbs Raw material Spices
Production14,050 t p.a.
Exports0 mg
Value per tonne✦3,060
Revenue✦43 m
Value added✦42.9 m
Surplus✦8.07 m
  • Per tonne:
  • Labour ✦2,215 (Sf 1.85)
  • Materials ✦0
  • Capital ✦261
  • Energy ✦10
  • Surplus ✦574

Whole chain per tonne: 75 labour hours, 200 kWh.

Formula

A.C. = w0LhSf Labour ✦2,215 Shadow wage w0 ✦16 an hour Γ— Lh 75 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 ✦261 Depreciation and maintenance ✦180 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 ✦10 E 200 kWh per tonne Γ— pe ✦0.05 per kWh = ✦2,486

A.V. = rP*world Accounted value ✦3,060 per tonne World price $2,000 per tonne plus freight and insurance 2% = P* $2,040 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. = ✦3,060

Revenue = A.V. Γ— Q Accounted revenue ✦43 m p.a. Domestic: 14,050 t Γ— ✦3,060 = ✦43 m = ✦43 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦8.07 m p.a. Revenue ✦43 m βˆ’ cost ✦2,486 Γ— 14,050 t = ✦8.06 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦8.07 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Bonaire 9.09% Berbera 9.09% Meridia 9.09% Mira 9.09% Velas 9.09% Allia 9.09% Anguilla 9.09% Colombier 9.09% Kabuli 9.09% Saba 9.09% Brava 9.09%

Output

Perfume ✦4.3 m Final domestic use ✦38.7 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Herbs14,050 t✦43 m100%
  • Final domestic use 12,650 t ✦38.7 m 90%