MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Charcoal

πŸ“¦
Factbook F-243161
Charcoal Tier 1 Forestry joint product
Production56,200 t p.a.
Exports0 mg
Value per tonne✦333
Revenue✦18.7 m
Value added✦18.1 m
Surplus✦3.75 m
  • Per tonne:
  • Labour ✦222 (Sf 1.85)
  • Materials ✦0
  • Capital ✦34.8
  • Energy ✦10
  • Surplus ✦66.7

Whole chain per tonne: 11.2 labour hours, 400 kWh.

Formula

A.C. = w0LhSf Labour ✦222 Shadow wage w0 ✦16 an hour Γ— Lh 7.5 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 joint product: its inputs are shared with a main product and not charged here. Timber: 5 t Γ— $75/t Γ— r 1.5 Γ— border 0.72 Γ— Ξ» 1.00 + (D + Mo)Ξ±e Capital ✦34.8 Depreciation and maintenance ✦24 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 ✦10 E 200 kWh per tonne Γ— pe ✦0.05 per kWh = ✦266

A.V. = rP*world Accounted value ✦333 per tonne World price $200 per tonne plus freight and insurance 11% = P* $222 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. = ✦333

Revenue = A.V. Γ— Q Accounted revenue ✦18.7 m p.a. Domestic: 56,200 t Γ— ✦333 = ✦18.7 m = ✦18.7 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦3.75 m p.a. Revenue ✦18.7 m βˆ’ cost ✦266 Γ— 56,200 t = ✦3.74 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦3.75 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Kala 50% Morocos 50%

Inputs

Timber ✦22.9 m

Output

Final domestic use ✦18.7 m

Made from per tonne

  • Charcoal joint1 t✦333

Used in p.a.

  • Final domestic use 56,200 t ✦18.7 m 100%