MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Dried Fish

πŸ“¦
Factbook F-243161
Dried Fish Tier 1 Processed Food
Production56,200 t p.a.
Exports0 mg
Value per tonne✦6,090
Revenue✦342 m
Value added✦92.2 m
Surplus✦25.7 m
  • Per tonne:
  • Labour ✦749 (Sf 2.34)
  • Materials ✦4,389
  • Capital ✦435
  • Energy ✦60
  • Surplus ✦457

Whole chain per tonne: 65 labour hours, 3,618 kWh.

Formula

A.C. = w0LhSf Labour ✦749 Shadow wage w0 ✦16 an hour Γ— Lh 20 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 ✦4,389 Fish: 3 t Γ— $1,000/t Γ— r 1.5 Γ— border 0.97 Γ— Ξ» 1.00 = ✦4,365 Salt: 300 kg Γ— $35/t Γ— r 1.5 Γ— border 1.50 Γ— Ξ» 1.00 = ✦23.6 + (D + Mo)Ξ±e Capital ✦435 Depreciation and maintenance ✦300 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 ✦60 E 1,200 kWh per tonne Γ— pe ✦0.05 per kWh = ✦5,633

A.V. = rP*world Accounted value ✦6,090 per tonne World price $4,000 per tonne plus freight and insurance 1.5% = P* $4,060 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. = ✦6,090

Revenue = A.V. Γ— Q Accounted revenue ✦342 m p.a. Domestic: 56,200 t Γ— ✦6,090 = ✦342 m = ✦342 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦25.7 m p.a. Revenue ✦342 m βˆ’ cost ✦5,633 Γ— 56,200 t = ✦25.7 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦25.7 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Falklands 14.3% Helvasia 14.3% Kala 14.3% Aismious 14.3% Demon 14.3% Hetland 14.3% Oslola 14.3%

Inputs

Fish ✦245 m Salt ✦1.33 m

Output

Final domestic use ✦342 m

Made from per tonne

  • Dried Fish1 t✦6,090
    • Fish3 t✦4,365
    • Salt300 kg✦23.6

Used in p.a.

  • Final domestic use 56,200 t ✦342 m 100%