MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Melons

πŸ“¦
Factbook F-243161
Melons Raw material Fruit
Production168,600 t p.a.
Exports0 mg
Value per tonne✦409
Revenue✦68.9 m
Value added✦68.4 m
Surplus✦39.7 m
  • Per tonne:
  • Labour ✦118 (Sf 1.85)
  • Materials ✦0
  • Capital ✦52.2
  • Energy ✦3
  • Surplus ✦236

Whole chain per tonne: 4 labour hours, 60 kWh.

Formula

A.C. = w0LhSf Labour ✦118 Shadow wage w0 ✦16 an hour Γ— Lh 4 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 ✦52.2 Depreciation and maintenance ✦36 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 ✦3 E 60 kWh per tonne Γ— pe ✦0.05 per kWh = ✦173

A.V. = rP*world Accounted value ✦409 per tonne World price $250 per tonne plus freight and insurance 9% = P* $273 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. = ✦409

Revenue = A.V. Γ— Q Accounted revenue ✦68.9 m p.a. Domestic: 168,600 t Γ— ✦409 = ✦68.9 m = ✦68.9 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦39.7 m p.a. Revenue ✦68.9 m βˆ’ cost ✦173 Γ— 168,600 t = ✦39.7 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦39.7 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Aloubaera 100%

Output

Final domestic use ✦68.9 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 168,600 t ✦68.9 m 100%