MillMint -millmint
NEW πŸ“—Story: Caffeine ❌

Cosmetics

πŸ“¦
Factbook F-243161
Read more: Products in Vekllei
Cosmetics Tier 3 Luxury
Production42,150 t p.a.
Exports0 mg
Value per tonne✦22,760
Revenue✦959 m
Value added✦918 m
Surplus✦729 m
  • Per tonne:
  • Labour ✦1,873 (Sf 2.34)
  • Materials ✦877
  • Capital ✦2,610
  • Energy ✦100
  • Surplus ✦17,300

Whole chain per tonne: 59.5 labour hours, 3,642 kWh.

Formula

A.C. = w0LhSf Labour ✦1,873 Shadow wage w0 ✦16 an hour Γ— Lh 50 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 ✦877 Chemicals: 300 kg Γ— $405/t Γ— r 1.5 Γ— border 1.06 Γ— Ξ» 1.00 = ✦193 Coconut Oil: 300 kg Γ— $1,100/t Γ— r 1.5 Γ— border 1.03 Γ— Ξ» 1.00 = ✦509 Glass: 400 kg Γ— $315/t Γ— r 1.5 Γ— border 0.93 Γ— Ξ» 1.00 = ✦175 + (D + Mo)Ξ±e Capital ✦2,610 Depreciation and maintenance ✦1,800 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 ✦100 E 2,000 kWh per tonne Γ— pe ✦0.05 per kWh = ✦5,460

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 ✦959 m p.a. Domestic: 42,150 t Γ— ✦22,760 = ✦959 m = ✦959 m

Surplus = (A.V. βˆ’ A.C.) Γ— Q βˆ’ levies Accounted surplus ✦729 m p.a. Revenue ✦959 m βˆ’ cost ✦5,460 Γ— 42,150 t = ✦729 m Distributed 40% to reinvestment, 20% to the municipal aggregate and 40% swept to the Treasury. = ✦729 m

Made here
Supplies or uses it
Inputs arriving
Output leaving

Made in

Cama 33.3% Madiana 33.3% Oslola 33.3%

Inputs

Coconut Oil ✦21.4 m Chemicals ✦8.14 m Glass ✦7.38 m

Output

Final domestic use ✦959 m

Made from per tonne

Used in p.a.

  • Final domestic use 42,150 t ✦959 m 100%