MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Limes

πŸ“¦
Factbook F-243161
Limes Raw material Fruit
Production14,050 t p.a.
Exports0 mg
Value per tonne✦863
Revenue✦12.1 m
Value added✦12.1 m
Surplus✦6.98 m
  • Per tonne:
  • Labour ✦266 (Sf 1.85)
  • Materials ✦0
  • Capital ✦95.7
  • Energy ✦5
  • Surplus ✦497

Whole chain per tonne: 9 labour hours, 100 kWh.

Formula

A.C. = w0LhSf Labour ✦266 Shadow wage w0 ✦16 an hour Γ— Lh 9 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 ✦95.7 Depreciation and maintenance ✦66 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 = ✦367

A.V. = rP*world Accounted value ✦863 per tonne World price $550 per tonne plus freight and insurance 4.64% = P* $575 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. = ✦863

Revenue = A.V. Γ— Q Accounted revenue ✦12.1 m p.a. Domestic: 14,050 t Γ— ✦863 = ✦12.1 m = ✦12.1 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦6.98 m p.a. Revenue ✦12.1 m βˆ’ cost ✦367 Γ— 14,050 t = ✦6.98 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦6.98 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Abakoa 20% Allia 20% Cama 20% Kabuli 20% Lucia 20%

Output

Final domestic use ✦12.1 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 14,050 t ✦12.1 m 100%