MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Cigars

πŸ“¦
Factbook F-243161
Cigars Tier 1 Luxury
Production4,215 t p.a.
Exports1,405 t
Value per tonne✦111,300
Revenue✦469 m
Value added✦453 m
Surplus✦218 m
  • Per tonne:
  • Labour ✦46,820 (Sf 2.34)
  • Materials ✦3,818
  • Capital ✦3,480
  • Energy ✦40
  • Surplus ✦57,140

Whole chain per tonne: 1,325 labour hours, 1,300 kWh.

Formula

A.C. = w0LhSf Labour ✦46,820 Shadow wage w0 ✦16 an hour Γ— Lh 1,250 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 ✦3,818 Tobacco: 1 t Γ— $2,500/t Γ— r 1.5 Γ— border 1.02 Γ— Ξ» 1.00 = ✦3,818 + (D + Mo)Ξ±e Capital ✦3,480 Depreciation and maintenance ✦2,400 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 ✦40 E 800 kWh per tonne Γ— pe ✦0.05 per kWh = ✦54,160

A.V. = rP*world Accounted value ✦111,300 per tonne World price $75,000 per tonne less freight and insurance 1.03% = P* $74,228 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. = ✦111,300

Revenue = A.V. Γ— Q Accounted revenue ✦469 m p.a. Domestic: 2,810 t Γ— ✦111,300 = ✦313 m Exports: 1,405 t Γ— ✦111,300 = ✦156 m = ✦469 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦218 m p.a. Revenue ✦469 m βˆ’ cost ✦54,160 Γ— 4,215 t = ✦241 m Export charges ✦23.5 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. = ✦218 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Canary 50% Cama 50%

Inputs

Tobacco ✦16.1 m

Output

Final domestic use ✦313 m

Made from per tonne

  • Cigars1 t✦111,300

Used in p.a.

  • Final domestic use 2,810 t ✦313 m 66.7%
  • Exports 1,405 t ✦156 m 33.3%