MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Salmon

πŸ“¦
Factbook F-243161
Salmon Raw material Animal Products
Production33,720 t p.a.
Exports0 mg
Value per tonne✦6,090
Revenue✦205 m
Value added✦204 m
Surplus✦168 m
  • Per tonne:
  • Labour ✦295 (Sf 1.85)
  • Materials ✦0
  • Capital ✦783
  • Energy ✦30
  • Surplus ✦4,982

Whole chain per tonne: 10 labour hours, 600 kWh.

Formula

A.C. = w0LhSf Labour ✦295 Shadow wage w0 ✦16 an hour Γ— Lh 10 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 ✦783 Depreciation and maintenance ✦540 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 = ✦1,108

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 ✦205 m p.a. Domestic: 33,720 t Γ— ✦6,090 = ✦205 m = ✦205 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦168 m p.a. Revenue ✦205 m βˆ’ cost ✦1,108 Γ— 33,720 t = ✦168 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦168 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%

Output

Final domestic use ✦205 m

Made from per tonne

A raw material: no recipe inputs.

Used in p.a.

  • Final domestic use 33,720 t ✦205 m 100%