MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Art Materials

πŸ“¦
Factbook F-243161
Art Materials Tier 4 Luxury
Production8,430 t p.a.
Exports0 mg
Value per tonne✦11,390
Revenue✦96 m
Value added✦84 m
Surplus✦49.3 m
  • Per tonne:
  • Labour ✦2,809 (Sf 2.34)
  • Materials ✦1,327
  • Capital ✦1,305
  • Energy ✦100
  • Surplus ✦5,849

Whole chain per tonne: 79.5 labour hours, 4,136 kWh.

Formula

A.C. = w0LhSf Labour ✦2,809 Shadow wage w0 ✦16 an hour Γ— Lh 75 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 ✦1,327 Dyes & Pigments: 300 kg Γ— $2,000/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦918 Paper: 400 kg Γ— $575/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦330 Solvents: 100 kg Γ— $450/t Γ— r 1.5 Γ— border 1.05 Γ— Ξ» 1.00 = ✦71.2 Timber: 100 kg Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦8.14 + (D + Mo)Ξ±e Capital ✦1,305 Depreciation and maintenance ✦900 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 = ✦5,541

A.V. = rP*world Accounted value ✦11,390 per tonne World price $7,500 per tonne plus freight and insurance 1.27% = P* $7,597 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. = ✦11,390

Revenue = A.V. Γ— Q Accounted revenue ✦96 m p.a. Domestic: 8,430 t Γ— ✦11,390 = ✦96 m = ✦96 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦49.3 m p.a. Revenue ✦96 m βˆ’ cost ✦5,541 Γ— 8,430 t = ✦49.3 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦49.3 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Barbados 50% Oslola 50%

Inputs

Dyes & Pigments ✦7.74 m Paper ✦2.78 m Solvents ✦600,047 Timber ✦68,603

Output

Final domestic use ✦96 m

Made from per tonne

Used in p.a.

  • Final domestic use 8,430 t ✦96 m 100%