MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Mace

πŸ“¦
Factbook F-243161
Mace Raw material Spices
Production3,513 t p.a.
Exports2,108 t
Value per tonne✦18,530
Revenue✦65.1 m
Value added✦65.1 m
Surplus✦23.5 m
  • Per tonne:
  • Labour ✦8,859 (Sf 1.85)
  • Materials ✦0
  • Capital ✦1,305
  • Energy ✦10
  • Surplus ✦8,360

Whole chain per tonne: 300 labour hours, 200 kWh.

Formula

A.C. = w0LhSf Labour ✦8,859 Shadow wage w0 ✦16 an hour Γ— Lh 300 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 ✦1,305 Depreciation and maintenance ✦900 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 = ✦10,170

A.V. = rP*world Accounted value ✦18,530 per tonne World price $12,500 per tonne less freight and insurance 1.16% = P* $12,355 Γ— r 1.5 crowns per US dollar Export parity: the price at the Commonwealth border for a good it sells abroad. Observed abroad, not calculated: a wasteful producer raises only its own cost. = ✦18,530

Revenue = A.V. Γ— Q Accounted revenue ✦65.1 m p.a. Domestic: 1,405 t Γ— ✦18,530 = ✦26 m Exports: 2,108 t Γ— ✦18,530 = ✦39.1 m = ✦65.1 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦23.5 m p.a. Revenue ✦65.1 m βˆ’ cost ✦10,170 Γ— 3,513 t = ✦29.4 m Export charges ✦5.86 m: 15% of export revenue (federal levy and permit fee) Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦23.5 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Cama 80% Kabuli 6.67% Kairi 6.67% Lucia 6.67%

Output

Final domestic use ✦26 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 1,405 t ✦26 m 40%
  • Exports 2,108 t ✦39.1 m 60%