MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Brooms & Brushes

πŸ“¦
Factbook F-243161
Brooms & Brushes Tier 2 Household
Production8,430 t p.a.
Exports0 mg
Value per tonne✦4,575
Revenue✦38.6 m
Value added✦35.9 m
Surplus✦14.8 m
  • Per tonne:
  • Labour ✦2,159 (Sf 2.70)
  • Materials ✦292
  • Capital ✦348
  • Energy ✦25
  • Surplus ✦1,751

Whole chain per tonne: 50.7 labour hours, 1,018 kWh.

Formula

A.C. = w0LhSf Labour ✦2,159 Shadow wage w0 ✦16 an hour Γ— Lh 50 hours per tonne Γ— skill factor Sf 2.70 Sf for trades: training ✦40,000 against ✦45,000, queue 36 hours against 48 + Ξ£ qiPirΞ»i Materials ✦292 Plastics: 300 kg Γ— $585/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦252 Timber: 500 kg Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 = ✦40.7 + (D + Mo)Ξ±e Capital ✦348 Depreciation and maintenance ✦240 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 ✦25 E 500 kWh per tonne Γ— pe ✦0.05 per kWh = ✦2,824

A.V. = rP*world Accounted value ✦4,575 per tonne World price $3,000 per tonne plus freight and insurance 1.67% = P* $3,051 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. = ✦4,575

Revenue = A.V. Γ— Q Accounted revenue ✦38.6 m p.a. Domestic: 8,430 t Γ— ✦4,575 = ✦38.6 m = ✦38.6 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦14.8 m p.a. Revenue ✦38.6 m βˆ’ cost ✦2,824 Γ— 8,430 t = ✦14.8 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦14.8 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Karu 50% Nassau 50%

Inputs

Plastics ✦2.12 m Timber ✦343,017

Output

Final domestic use ✦38.6 m

Made from per tonne

Used in p.a.

  • Final domestic use 8,430 t ✦38.6 m 100%