MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Nutmeg

πŸ“¦
Factbook F-243161
Nutmeg Raw material Spices
Production7,025 t p.a.
Exports4,215 t
Value per tonne✦6,653
Revenue✦46.7 m
Value added✦46.7 m
Surplus✦7.06 m
  • Per tonne:
  • Labour ✦4,429 (Sf 1.85)
  • Materials ✦0
  • Capital ✦609
  • Energy ✦10
  • Surplus ✦1,605

Whole chain per tonne: 150 labour hours, 200 kWh.

Formula

A.C. = w0LhSf Labour ✦4,429 Shadow wage w0 ✦16 an hour Γ— Lh 150 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 ✦609 Depreciation and maintenance ✦420 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 = ✦5,048

A.V. = rP*world Accounted value ✦6,653 per tonne World price $4,500 per tonne less freight and insurance 1.44% = P* $4,435 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. = ✦6,653

Revenue = A.V. Γ— Q Accounted revenue ✦46.7 m p.a. Domestic: 2,810 t Γ— ✦6,653 = ✦18.7 m Exports: 4,215 t Γ— ✦6,653 = ✦28 m = ✦46.7 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦7.06 m p.a. Revenue ✦46.7 m βˆ’ cost ✦5,048 Γ— 7,025 t = ✦11.3 m Export charges ✦4.21 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. = ✦7.06 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 ✦18.7 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 2,810 t ✦18.7 m 40%
  • Exports 4,215 t ✦28 m 60%