MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Coconut Oil

πŸ“¦
Factbook F-243161
Coconut Oil Tier 2 Processed Food
Production98,350 t p.a.
Exports0 mg
Value per tonne✦1,696
Revenue✦167 m
Value added✦41.6 m
Surplus✦17.7 m
  • Per tonne:
  • Labour ✦112 (Sf 2.34)
  • Materials ✦1,259
  • Capital ✦131
  • Energy ✦15
  • Surplus ✦179

Whole chain per tonne: 28.6 labour hours, 876 kWh.

Formula

A.C. = w0LhSf Labour ✦112 Shadow wage w0 ✦16 an hour Γ— Lh 3 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 ✦1,259 Copra: 1.6 t Γ— $550/t Γ— r 1.5 Γ— border 0.95 Γ— Ξ» 1.00 = ✦1,259 + (D + Mo)Ξ±e Capital ✦131 Depreciation and maintenance ✦90 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 ✦15 E 300 kWh per tonne Γ— pe ✦0.05 per kWh = ✦1,517

A.V. = rP*world Accounted value ✦1,696 per tonne World price $1,100 per tonne plus freight and insurance 2.82% = P* $1,131 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. = ✦1,696

Revenue = A.V. Γ— Q Accounted revenue ✦167 m p.a. Domestic: 98,350 t Γ— ✦1,696 = ✦167 m = ✦167 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦17.7 m p.a. Revenue ✦167 m βˆ’ cost ✦1,517 Γ— 98,350 t = ✦17.7 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦17.7 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Abakoa 33.3% Providence 33.3% Cama 33.3%

Inputs

Copra ✦124 m

Output

Soap ✦83.4 m Cosmetics ✦21.5 m Canned Fish ✦18.6 m Shampoo ✦4.77 m Final domestic use ✦38.6 m

Made from per tonne

  • Coconut Oil1 t✦1,696

Used in p.a.

  • Coconut Oil98,350 t✦167 m100%
  • Final domestic use 22,760 t ✦38.6 m 23.1%