MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Fishing Equipment

πŸ“¦
Factbook F-243161
Fishing Equipment Tier 2 Leisure
Production16,860 t p.a.
Exports0 mg
Value per tonne✦9,120
Revenue✦154 m
Value added✦144 m
Surplus✦88.6 m
  • Per tonne:
  • Labour ✦2,247 (Sf 2.34)
  • Materials ✦474
  • Capital ✦1,044
  • Energy ✦100
  • Surplus ✦5,254

Whole chain per tonne: 60.6 labour hours, 2,829 kWh.

Formula

A.C. = w0LhSf Labour ✦2,247 Shadow wage w0 ✦16 an hour Γ— Lh 60 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 ✦474 Plastics: 400 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦335 Steel: 300 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦139 + (D + Mo)Ξ±e Capital ✦1,044 Depreciation and maintenance ✦720 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 ✦100 E 2,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦3,866

A.V. = rP*world Accounted value ✦9,120 per tonne World price $6,000 per tonne plus freight and insurance 1.33% = P* $6,078 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. = ✦9,120

Revenue = A.V. Γ— Q Accounted revenue ✦154 m p.a. Domestic: 16,860 t Γ— ✦9,120 = ✦154 m = ✦154 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦88.6 m p.a. Revenue ✦154 m βˆ’ cost ✦3,866 Γ— 16,860 t = ✦88.6 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦88.6 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Grenadines 33.3% Nassau 33.3% Oslola 33.3%

Inputs

Plastics ✦5.66 m Steel ✦2.34 m

Output

Final domestic use ✦154 m

Made from per tonne

Used in p.a.

  • Final domestic use 16,860 t ✦154 m 100%