MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Canned Fish

πŸ“¦
Factbook F-243161
Canned Fish Tier 3 Processed Food
Production219,200 t p.a.
Exports50,580 t
Value per tonne✦4,425
Revenue✦970 m
Value added✦421 m
Surplus✦211 m
  • Per tonne:
  • Labour ✦281 (Sf 2.34)
  • Materials ✦2,471
  • Capital ✦522
  • Energy ✦35
  • Surplus ✦1,116

Whole chain per tonne: 33 labour hours, 2,082 kWh.

Formula

A.C. = w0LhSf Labour ✦281 Shadow wage w0 ✦16 an hour Γ— Lh 7.5 hours per tonne Γ— skill factor Sf 2.34 Sf for industry: training ✦45,000 against ✦45,000, queue 20 hours against 48 + Ξ£ qiPirΞ»i Materials ✦2,471 Coconut Oil: 50 kg Γ— $1,100/t Γ— r 1.5 Γ— border 1.03 Γ— Ξ» 1.00 = ✦84.8 Fish: 1.6 t Γ— $1,000/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦2,328 Salt: 20 kg Γ— $35/t Γ— r 1.5 Γ— border 1.50 Γ— Ξ» 1.00 = ✦1.57 Steel: 100 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦46.3 Tin: 500 g Γ— $14,000/t Γ— r 1.5 Γ— border 1.01 Γ— Ξ» 1.00 = ✦10.6 + (D + Mo)Ξ±e Capital ✦522 Depreciation and maintenance ✦360 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 ✦35 E 700 kWh per tonne Γ— pe ✦0.05 per kWh = ✦3,309

A.V. = rP*world Accounted value ✦4,425 per tonne World price $3,000 per tonne less freight and insurance 1.67% = P* $2,950 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. = ✦4,425

Revenue = A.V. Γ— Q Accounted revenue ✦970 m p.a. Domestic: 168,600 t Γ— ✦4,425 = ✦746 m Exports: 50,580 t Γ— ✦4,425 = ✦224 m = ✦970 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦211 m p.a. Revenue ✦970 m βˆ’ cost ✦3,309 Γ— 219,200 t = ✦245 m Export charges ✦33.6 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. = ✦211 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Madiana 30.8% Falklands 3.85% Bonaire 3.85% Kala 3.85% Canary 3.85% Mira 3.85% Barbados 3.85% Karu 3.85% Bahama 3.85% Habacoa 3.85% Fogo 3.85% Java 3.85% Praia 3.85% Sal 3.85% Viana 3.85% Aismious 3.85% Demon 3.85% Hetland 3.85% Oslola 3.85%

Inputs

Fish ✦510 m Coconut Oil ✦18.6 m Steel ✦10.1 m Tin ✦2.33 m Salt ✦345,240

Output

Final domestic use ✦746 m

Made from per tonne

Used in p.a.

  • Final domestic use 168,600 t ✦746 m 76.9%
  • Exports 50,580 t ✦224 m 23.1%