MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Vegetables

πŸ“¦
Factbook F-243161
Vegetables Raw material Vegetables
Production2.25 million t p.a.
Exports0 mg
Value per tonne✦560
Revenue✦1.26 bn
Value added✦1.25 bn
Surplus✦615 m
  • Per tonne:
  • Labour ✦177 (Sf 1.85)
  • Materials ✦0
  • Capital ✦104
  • Energy ✦5
  • Surplus ✦274

Whole chain per tonne: 6 labour hours, 100 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 ✦104 Depreciation and maintenance ✦72 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 = ✦287

A.V. = rP*world Accounted value ✦560 per tonne World price $350 per tonne plus freight and insurance 6.71% = P* $373 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. = ✦560

Revenue = A.V. Γ— Q Accounted revenue ✦1.26 bn p.a. Domestic: 2.25 million t Γ— ✦560 = ✦1.26 bn = ✦1.26 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦615 m p.a. Revenue ✦1.26 bn βˆ’ cost ✦287 Γ— 2.25 million t = ✦615 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦615 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Barbary 33.3% Kitts 33.3% Oualie 33.3%

Output

Preserved Foods ✦159 m Fermented Foods ✦63 m Baby Food ✦9.45 m Final domestic use ✦1.03 bn

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Vegetables2.25 million t✦1.26 bn100%
  • Final domestic use 1.84 million t ✦1.03 bn 81.7%