MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Cheese

πŸ“¦
Factbook F-243161
Cheese Tier 1 Animal Products
Production236,000 t p.a.
Exports11,240 t
Value per tonne✦4,054
Revenue✦957 m
Value added✦199 m
Surplus✦39.4 m
  • Per tonne:
  • Labour ✦300 (Sf 2.34)
  • Materials ✦3,180
  • Capital ✦348
  • Energy ✦30
  • Surplus ✦196

Whole chain per tonne: 28 labour hours, 1,201 kWh.

Formula

A.C. = w0LhSf Labour ✦300 Shadow wage w0 ✦16 an hour Γ— Lh 8 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 ✦3,180 Milk: 10 t Γ— $190/t Γ— r 1.5 Γ— border 1.11 Γ— Ξ» 1.00 = ✦3,178 Salt: 20 kg Γ— $35/t Γ— r 1.5 Γ— border 1.50 Γ— Ξ» 1.00 = ✦1.57 + (D + Mo)Ξ±e Capital ✦348 Depreciation and maintenance ✦240 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 ✦30 E 600 kWh per tonne Γ— pe ✦0.05 per kWh = ✦3,858

A.V. = rP*world Accounted value ✦4,054 per tonne World price $2,750 per tonne less freight and insurance 1.73% = P* $2,702 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. = ✦4,054

Revenue = A.V. Γ— Q Accounted revenue ✦957 m p.a. Domestic: 224,800 t Γ— ✦4,054 = ✦911 m Exports: 11,240 t Γ— ✦4,054 = ✦45.6 m = ✦957 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦39.4 m p.a. Revenue ✦957 m βˆ’ cost ✦3,858 Γ— 236,000 t = ✦46.4 m Export charges ✦6.83 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. = ✦39.4 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Falklands 7.69% Benahoare 7.69% Berbera 7.69% Costa Verde 7.69% Graciosa 7.69% Maria 7.69% Meridia 7.69% Pico 7.69% Porto Santo 7.69% Tenerife 7.69% Velas 7.69% Ventura 7.69% Hetland 7.69%

Inputs

Milk ✦750 m Salt ✦371,700

Output

Final domestic use ✦911 m

Made from per tonne

  • Cheese1 t✦4,054
    • Milk10 t✦3,178
    • Salt20 kg✦1.57

Used in p.a.

  • Final domestic use 224,800 t ✦911 m 95.3%
  • Exports 11,240 t ✦45.6 m 4.76%