MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Root Vegetables

πŸ“¦
Factbook F-243161
Root Vegetables Raw material Vegetables
Production337,200 t p.a.
Exports0 mg
Value per tonne✦409
Revenue✦138 m
Value added✦137 m
Surplus✦83.1 m
  • Per tonne:
  • Labour ✦88.6 (Sf 1.85)
  • Materials ✦0
  • Capital ✦69.6
  • Energy ✦4
  • Surplus ✦247

Whole chain per tonne: 3 labour hours, 80 kWh.

Formula

A.C. = w0LhSf Labour ✦88.6 Shadow wage w0 ✦16 an hour Γ— Lh 3 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 ✦69.6 Depreciation and maintenance ✦48 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 = ✦162

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 ✦138 m p.a. Domestic: 337,200 t Γ— ✦409 = ✦138 m = ✦138 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦83.1 m p.a. Revenue ✦138 m βˆ’ cost ✦162 Γ— 337,200 t = ✦83.1 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦83.1 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Ascension 3.85% Caimanas 3.85% Maria 3.85% Mira 3.85% Porto Santo 3.85% Aloi 3.85% Aloubaera 3.85% Kabuli 3.85% Kitts 3.85% Youlouca 3.85% Caicos 3.85% Cigateo 3.85% Conch 3.85% Guanima 3.85% Habacoa 3.85% Lucayoneque 3.85% Yabaque 3.85% Yuma 3.85% Boa Vista 3.85% Cavoada 3.85% Fogo 3.85% Maio 3.85% Morocos 3.85% Praia 3.85% Demon 3.85% Hetland 3.85%

Output

Final domestic use ✦138 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 337,200 t ✦138 m 100%