MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Books

πŸ“¦
Factbook F-243161
Books Tier 4 Luxury
Production154,600 t p.a.
Exports14,050 t
Value per tonne✦6,653
Revenue✦1.03 bn
Value added✦870 m
Surplus✦688 m
  • Per tonne:
  • Labour ✦562 (Sf 2.34)
  • Materials ✦949
  • Capital ✦522
  • Energy ✦75
  • Surplus ✦4,545

Whole chain per tonne: 19.7 labour hours, 4,375 kWh.

Formula

A.C. = w0LhSf Labour ✦562 Shadow wage w0 ✦16 an hour Γ— Lh 15 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 ✦949 Adhesives: 10 kg Γ— $1,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦23 Paper: 1.05 t Γ— $575/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦865 Printing Ink: 20 kg Γ— $2,000/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦61.2 + (D + Mo)Ξ±e Capital ✦522 Depreciation and maintenance ✦360 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 ✦75 E 1,500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦2,108

A.V. = rP*world Accounted value ✦6,653 per tonne World price $4,500 per tonne less freight and insurance 1.44% = P* $4,435 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. = ✦6,653

Revenue = A.V. Γ— Q Accounted revenue ✦1.03 bn p.a. Domestic: 140,500 t Γ— ✦6,653 = ✦935 m Exports: 14,050 t Γ— ✦6,653 = ✦93.5 m = ✦1.03 bn

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦688 m p.a. Revenue ✦1.03 bn βˆ’ cost ✦2,108 Γ— 154,600 t = ✦702 m Export charges ✦14 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. = ✦688 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Oslola 32% Aruba 4% Caimanas 4% Kala 4% Canary 4% Mira 4% Tenerife 4% Antigua 4% Barbados 4% Cama 4% Lucia 4% Madiana 4% Virgin 4% Nassau 4% Summers 4% Yuma 4% Cavoada 4% Sal 4%

Inputs

Paper ✦134 m Printing Ink ✦9.46 m Adhesives ✦3.56 m

Output

Final domestic use ✦935 m

Made from per tonne

Used in p.a.

  • Final domestic use 140,500 t ✦935 m 90.9%
  • Exports 14,050 t ✦93.5 m 9.09%