MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Cigarettes

πŸ“¦
Factbook F-243161
Cigarettes Tier 4 Luxury
Production16,860 t p.a.
Exports0 mg
Value per tonne✦22,760
Revenue✦384 m
Value added✦324 m
Surplus✦285 m
  • Per tonne:
  • Labour ✦150 (Sf 2.34)
  • Materials ✦3,477
  • Capital ✦2,175
  • Energy ✦75
  • Surplus ✦16,883

Whole chain per tonne: 71.7 labour hours, 2,085 kWh.

Formula

A.C. = w0LhSf Labour ✦150 Shadow wage w0 ✦16 an hour Γ— Lh 4 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 ✦3,477 Paper: 50 kg Γ— $575/t Γ— r 1.5 Γ— border 0.96 Γ— Ξ» 1.00 = ✦41.2 Tobacco: 900 kg Γ— $2,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦3,436 + (D + Mo)Ξ±e Capital ✦2,175 Depreciation and maintenance ✦1,500 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 = ✦5,877

A.V. = rP*world Accounted value ✦22,760 per tonne World price $15,000 per tonne plus freight and insurance 1.13% = P* $15,165 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. = ✦22,760

Revenue = A.V. Γ— Q Accounted revenue ✦384 m p.a. Domestic: 16,860 t Γ— ✦22,760 = ✦384 m = ✦384 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦285 m p.a. Revenue ✦384 m βˆ’ cost ✦5,877 Γ— 16,860 t = ✦285 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦285 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Cama 100%

Inputs

Tobacco ✦57.9 m Paper ✦694,548

Output

Final domestic use ✦384 m

Made from per tonne

Used in p.a.

  • Final domestic use 16,860 t ✦384 m 100%