MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Fish

πŸ“¦
Factbook F-243161
Fish Raw material Animal Products
Production1.11 million t p.a.
Exports101,200 t
Value per tonne✦1,455
Revenue✦1.62 bn
Value added✦1.57 bn
Surplus✦576 m
  • Per tonne:
  • Labour ✦443 (Sf 1.85)
  • Materials ✦0
  • Capital ✦435
  • Energy ✦40
  • Surplus ✦537

Whole chain per tonne: 15 labour hours, 800 kWh.

Formula

A.C. = w0LhSf Labour ✦443 Shadow wage w0 ✦16 an hour Γ— Lh 15 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 ✦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 ✦40 E 800 kWh per tonne Γ— pe ✦0.05 per kWh = ✦918

A.V. = rP*world Accounted value ✦1,455 per tonne World price $1,000 per tonne less freight and insurance 3% = P* $970 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. = ✦1,455

Revenue = A.V. Γ— Q Accounted revenue ✦1.62 bn p.a. Domestic: 1.01 million t Γ— ✦1,455 = ✦1.47 bn Exports: 101,200 t Γ— ✦1,455 = ✦147 m = ✦1.62 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦576 m p.a. Revenue ✦1.62 bn βˆ’ cost ✦918 Γ— 1.11 million t = ✦597 m Export charges ✦22.1 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. = ✦576 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Ascension 1.28% Falklands 1.28% Helena 1.28% Santes 1.28% Sude 1.28% Abakoa 1.28% Aruba 1.28% Bonaire 1.28% Caimanas 1.28% Curacao 1.28% Paria 1.28% Providence 1.28% Helvasia 1.28% Kala 1.28% Benahoare 1.28% Berbera 1.28% Canary 1.28% Costa Verde 1.28% Graciosa 1.28% Maria 1.28% Meridia 1.28% Mira 1.28% Pico 1.28% Porto Santo 1.28% Tenerife 1.28% Velas 1.28% Ventura 1.28% Allia 1.28% Aloi 1.28% Aloubaera 1.28% Anguilla 1.28% Antigua 1.28% Barbados 1.28% Barbary 1.28% Cama 1.28% Colombier 1.28% Grenadines 1.28% Kairi 1.28% Karu 1.28% Kitts 1.28% Lucia 1.28% Madiana 1.28% Oualie 1.28% Saba 1.28% Soualiga 1.28% Virgin 1.28% Youlouca 1.28% Bahama 1.28% Caicos 1.28% Cigateo 1.28% Conch 1.28% Curateo 1.28% Guanima 1.28% Habacoa 1.28% Inagua 1.28% Lucayoneque 1.28% Mayaguana 1.28% Nassau 1.28% Rum 1.28% Summers 1.28% Yabaque 1.28% Yuma 1.28% Annobon 1.28% Boa Vista 1.28% Brava 1.28% Cavoada 1.28% Fogo 1.28% Java 1.28% Maio 1.28% Morocos 1.28% Praia 1.28% Principe 1.28% Sal 1.28% Viana 1.28% Aismious 1.28% Demon 1.28% Hetland 1.28% Oslola 1.28%

Output

Canned Fish ✦510 m Dried Fish ✦245 m Final domestic use ✦716 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Fish1.11 million t✦1.62 bn100%
  • Final domestic use 492,300 t ✦716 m 44.2%
  • Exports 101,200 t ✦147 m 9.09%