MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Mangoes

πŸ“¦
Factbook F-243161
Mangoes Raw material Fruit
Production88,520 t p.a.
Exports4,215 t
Value per tonne✦713
Revenue✦63.1 m
Value added✦62.6 m
Surplus✦28.3 m
  • Per tonne:
  • Labour ✦295 (Sf 1.85)
  • Materials ✦0
  • Capital ✦87
  • Energy ✦5
  • Surplus ✦325

Whole chain per tonne: 10 labour hours, 100 kWh.

Formula

A.C. = w0LhSf Labour ✦295 Shadow wage w0 ✦16 an hour Γ— Lh 10 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 ✦87 Depreciation and maintenance ✦60 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 = ✦387

A.V. = rP*world Accounted value ✦713 per tonne World price $500 per tonne less freight and insurance 5% = P* $475 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. = ✦713

Revenue = A.V. Γ— Q Accounted revenue ✦63.1 m p.a. Domestic: 84,300 t Γ— ✦713 = ✦60.1 m Exports: 4,215 t Γ— ✦713 = ✦3 m = ✦63.1 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦28.3 m p.a. Revenue ✦63.1 m βˆ’ cost ✦387 Γ— 88,520 t = ✦28.8 m Export charges ✦450,500: 15% of export revenue (federal levy and permit fee) Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦28.3 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Caimanas 4.54% Curacao 4.54% Aloubaera 4.54% Cama 4.54% Grenadines 4.54% Kabuli 4.54% Kairi 4.54% Kitts 4.54% Lucia 4.54% Madiana 4.54% Oualie 4.54% Soualiga 4.54% Virgin 4.54% Youlouca 4.54% Habacoa 4.54% Inagua 4.54% Rum 4.54% Annobon 4.54% Java 4.54% Morocos 4.54% Praia 4.54% Principe 4.54%

Output

Final domestic use ✦60.1 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 84,300 t ✦60.1 m 95.2%
  • Exports 4,215 t ✦3 m 4.76%