MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Biofuels

πŸ“¦
Factbook F-243161
Biofuels Tier 1 Energy
Production14,050 t p.a.
Exports0 mg
Value per tonne✦939
Revenue✦13.2 m
Value added✦4.59 m
Surplus✦1.71 m
  • Per tonne:
  • Labour ✦74.9 (Sf 2.34)
  • Materials ✦582
  • Capital ✦131
  • Energy ✦30
  • Surplus ✦121

Whole chain per tonne: 2.88 labour hours, 635 kWh.

Formula

A.C. = w0LhSf Labour ✦74.9 Shadow wage w0 ✦16 an hour Γ— Lh 2 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 ✦582 Molasses: 3.5 t Γ— $90/t Γ— r 1.5 Γ— border 1.23 Γ— Ξ» 1.00 = ✦582 + (D + Mo)Ξ±e Capital ✦131 Depreciation and maintenance ✦90 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 = ✦818

A.V. = rP*world Accounted value ✦939 per tonne World price $600 per tonne plus freight and insurance 4.33% = P* $626 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. = ✦939

Revenue = A.V. Γ— Q Accounted revenue ✦13.2 m p.a. Domestic: 14,050 t Γ— ✦939 = ✦13.2 m = ✦13.2 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦1.71 m p.a. Revenue ✦13.2 m βˆ’ cost ✦818 Γ— 14,050 t = ✦1.7 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦1.71 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Madiana 100%

Inputs

Molasses ✦8.18 m

Output

Final domestic use ✦13.2 m

Made from per tonne

  • Biofuels1 t✦939

Used in p.a.

  • Final domestic use 14,050 t ✦13.2 m 100%