MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Maize

πŸ“¦
Factbook F-243161
Maize Tier 2 Grains
Production1.55 million t p.a.
Exports0 mg
Value per tonne✦182
Revenue✦281 m
Value added✦254 m
Surplus✦170 m
  • Per tonne:
  • Labour ✦14.8 (Sf 1.85)
  • Materials ✦13.5
  • Capital ✦39.1
  • Energy ✦4
  • Surplus ✦110

Whole chain per tonne: 0.524 labour hours, 124 kWh.

Formula

A.C. = w0LhSf Labour ✦14.8 Shadow wage w0 ✦16 an hour Γ— Lh 0.5 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 ✦13.5 Fertiliser: 50 kg Γ— $202/t Γ— r 1.5 Γ— border 0.89 Γ— Ξ» 1.00 = ✦13.5 + (D + Mo)Ξ±e Capital ✦39.1 Depreciation and maintenance ✦27 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 ✦4 E 80 kWh per tonne Γ— pe ✦0.05 per kWh = ✦71.4

A.V. = rP*world Accounted value ✦182 per tonne World price $100 per tonne plus freight and insurance 21% = P* $121 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. = ✦182

Revenue = A.V. Γ— Q Accounted revenue ✦281 m p.a. Domestic: 1.55 million t Γ— ✦182 = ✦281 m = ✦281 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦170 m p.a. Revenue ✦281 m βˆ’ cost ✦71.4 Γ— 1.55 million t = ✦170 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦170 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Benahoare 4.17% Berbera 4.17% Costa Verde 4.17% Graciosa 4.17% Meridia 4.17% Mira 4.17% Pico 4.17% Tenerife 4.17% Ventura 4.17% Kairi 4.17% Karu 4.17% Kitts 4.17% Madiana 4.17% Habacoa 4.17% Boa Vista 4.17% Brava 4.17% Cavoada 4.17% Fogo 4.17% Java 4.17% Maio 4.17% Morocos 4.17% Praia 4.17% Principe 4.17% Viana 4.17%

Inputs

Fertiliser ✦20.9 m

Output

Eggs ✦68.9 m Poultry ✦45.9 m Spirits ✦40.2 m Pork ✦38.3 m Dairy ✦30.9 m Final domestic use ✦56.5 m

Made from per tonne

Used in p.a.

  • Maize1.55 million t✦281 m100%
    • Eggs379,400 t✦68.9 m24.5%
      • Pasta11,240 t✦15.7 m4.44%
    • Poultry252,900 t✦45.9 m16.4%
    • Spirits221,300 t✦40.2 m14.3%
    • Pork210,800 t✦38.3 m13.6%
    • Dairy170,000 t✦30.9 m11%
  • Final domestic use 311,200 t ✦56.5 m 20.1%