MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Macadamia

πŸ“¦
Factbook F-243161
Macadamia Raw material Nuts
Production5,620 t p.a.
Exports0 mg
Value per tonne✦9,120
Revenue✦51.2 m
Value added✦51.2 m
Surplus✦44.6 m
  • Per tonne:
  • Labour ✦738 (Sf 1.85)
  • Materials ✦0
  • Capital ✦435
  • Energy ✦10
  • Surplus ✦7,937

Whole chain per tonne: 25 labour hours, 200 kWh.

Formula

A.C. = w0LhSf Labour ✦738 Shadow wage w0 ✦16 an hour Γ— Lh 25 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 ✦435 Depreciation and maintenance ✦300 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 = ✦1,183

A.V. = rP*world Accounted value ✦9,120 per tonne World price $6,000 per tonne plus freight and insurance 1.33% = P* $6,078 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. = ✦9,120

Revenue = A.V. Γ— Q Accounted revenue ✦51.2 m p.a. Domestic: 5,620 t Γ— ✦9,120 = ✦51.3 m = ✦51.2 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦44.6 m p.a. Revenue ✦51.2 m βˆ’ cost ✦1,183 Γ— 5,620 t = ✦44.6 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦44.6 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kabuli 33.3% Kairi 33.3% Madiana 33.3%

Output

Final domestic use ✦51.3 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 5,620 t ✦51.3 m 100%