MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Passionfruit

πŸ“¦
Factbook F-243161
Passionfruit Raw material Fruit
Production8,430 t p.a.
Exports0 mg
Value per tonne✦1,924
Revenue✦16.2 m
Value added✦16.2 m
Surplus✦8.48 m
  • Per tonne:
  • Labour ✦738 (Sf 1.85)
  • Materials ✦0
  • Capital ✦174
  • Energy ✦5
  • Surplus ✦1,007

Whole chain per tonne: 25 labour hours, 100 kWh.

Formula

A.C. = w0LhSf Labour ✦738 Shadow wage w0 ✦16 an hour Γ— Lh 25 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 ✦174 Depreciation and maintenance ✦120 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 = ✦917

A.V. = rP*world Accounted value ✦1,924 per tonne World price $1,250 per tonne plus freight and insurance 2.6% = P* $1,283 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. = ✦1,924

Revenue = A.V. Γ— Q Accounted revenue ✦16.2 m p.a. Domestic: 8,430 t Γ— ✦1,924 = ✦16.2 m = ✦16.2 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦8.48 m p.a. Revenue ✦16.2 m βˆ’ cost ✦917 Γ— 8,430 t = ✦8.49 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦8.48 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Costa Verde 20% Mira 20% Cama 20% Kabuli 20% Kairi 20%

Output

Final domestic use ✦16.2 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 8,430 t ✦16.2 m 100%