MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Pineapple

πŸ“¦
Factbook F-243161
Pineapple Raw material Fruit
Production59,010 t p.a.
Exports2,810 t
Value per tonne✦416
Revenue✦24.5 m
Value added✦24.3 m
Surplus✦10.1 m
  • Per tonne:
  • Labour ✦177 (Sf 1.85)
  • Materials ✦0
  • Capital ✦60.9
  • Energy ✦4
  • Surplus ✦173

Whole chain per tonne: 6 labour hours, 80 kWh.

Formula

A.C. = w0LhSf Labour ✦177 Shadow wage w0 ✦16 an hour Γ— Lh 6 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 ✦60.9 Depreciation and maintenance ✦42 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 = ✦242

A.V. = rP*world Accounted value ✦416 per tonne World price $300 per tonne less freight and insurance 7.67% = P* $277 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. = ✦416

Revenue = A.V. Γ— Q Accounted revenue ✦24.5 m p.a. Domestic: 56,200 t Γ— ✦416 = ✦23.4 m Exports: 2,810 t Γ— ✦416 = ✦1.17 m = ✦24.5 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦10.1 m p.a. Revenue ✦24.5 m βˆ’ cost ✦242 Γ— 59,010 t = ✦10.2 m Export charges ✦175,100: 15% of export revenue (federal levy and permit fee) Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦10.1 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Ascension 12.5% Costa Verde 12.5% Antigua 12.5% Karu 12.5% Madiana 12.5% Cigateo 12.5% Habacoa 12.5% Rum 12.5%

Output

Final domestic use ✦23.4 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 56,200 t ✦23.4 m 95.2%
  • Exports 2,810 t ✦1.17 m 4.76%