MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Preserved Foods

πŸ“¦
Factbook F-243161
Preserved Foods Tier 3 Processed Food
Production472,100 t p.a.
Exports78,680 t
Value per tonne✦1,826
Revenue✦862 m
Value added✦471 m
Surplus✦220 m
  • Per tonne:
  • Labour ✦225 (Sf 2.34)
  • Materials ✦800
  • Capital ✦261
  • Energy ✦30
  • Surplus ✦511

Whole chain per tonne: 13.3 labour hours, 1,421 kWh.

Formula

A.C. = w0LhSf Labour ✦225 Shadow wage w0 ✦16 an hour Γ— Lh 6 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 ✦800 Fruit: 300 kg Γ— $500/t Γ— r 1.5 Γ— border 1.05 Γ— Ξ» 1.00 = ✦236 Glass: 300 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦131 Salt: 20 kg Γ— $35/t Γ— r 1.5 Γ— border 1.50 Γ— Ξ» 1.00 = ✦1.57 Steel: 50 kg Γ— $332/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦23.2 Sugar: 150 kg Γ— $225/t Γ— r 1.5 Γ— border 0.90 Γ— Ξ» 1.00 = ✦45.6 Vegetables: 600 kg Γ— $350/t Γ— r 1.5 Γ— border 1.07 Γ— Ξ» 1.00 = ✦336 Vinegar: 40 kg Γ— $400/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦25.4 + (D + Mo)Ξ±e Capital ✦261 Depreciation and maintenance ✦180 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 = ✦1,315

A.V. = rP*world Accounted value ✦1,826 per tonne World price $1,250 per tonne less freight and insurance 2.6% = P* $1,218 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. = ✦1,826

Revenue = A.V. Γ— Q Accounted revenue ✦862 m p.a. Domestic: 393,400 t Γ— ✦1,826 = ✦718 m Exports: 78,680 t Γ— ✦1,826 = ✦144 m = ✦862 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦220 m p.a. Revenue ✦862 m βˆ’ cost ✦1,315 Γ— 472,100 t = ✦241 m Export charges ✦21.6 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. = ✦220 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Madiana 28.6% Caimanas 3.57% Meridia 3.57% Antigua 3.57% Barbados 3.57% Cama 3.57% Grenadines 3.57% Karu 3.57% Lucia 3.57% Oualie 3.57% Soualiga 3.57% Virgin 3.57% Youlouca 3.57% Caicos 3.57% Conch 3.57% Nassau 3.57% Yuma 3.57% Fogo 3.57% Maio 3.57% Morocos 3.57% Viana 3.57%

Inputs

Vegetables ✦159 m Fruit ✦112 m Glass ✦62 m Sugar ✦21.5 m Vinegar ✦12 m Steel ✦10.9 m Salt ✦743,558

Output

Final domestic use ✦718 m

Made from per tonne

Used in p.a.

  • Final domestic use 393,400 t ✦718 m 83.3%
  • Exports 78,680 t ✦144 m 16.7%